Академический Документы
Профессиональный Документы
Культура Документы
The fees and expenses charged in connection with the investment may be higher than the fees and expenses of other investment
alternatives and may offset profits. No assurance can be given that the investment objective will be achieved or that an investor will
receive a return of all or part of his or her investment. Investment results may vary substantially over any given time period.
Reference and comparisons are made to the performance of other indices (together the Comparative Indexes) for informational
purposes only. Hayden Capitals investment program does not mirror any of the Comparative Indexes and the volatility of Hayden
Capitals investment strategy may be materially different than that of the Comparative Indexes. The securities or other instruments
included in the Comparative Indexes are not necessarily included in Hayden Capitals investment program and criteria for inclusion in
the Comparative Indexes are different than those for investment by Hayden Capital. The performance of the Comparative Indexes
was obtained from published sources believed to be reliable, but which are not warranted as to accuracy or completeness. Unless
noted otherwise, the returns of the Comparative Indexes presented do not reflect fees or transaction costs, but those returns do
reflect net dividends, if any.
H ayden Capital /
Distressed / Deep-value / Compounders / Event-Driven Funds / Market N eutral /
Sum of Parts Investors Long-Term Investors Traders
Stock Return = [Dividend / Stock Buyback] + [Earnings Growth] + [Multiple E xpansion / Contraction]
2. This is simplya framework to think about these issues. Its your job as an investor to fill in as much of the gap as
possible, to hopefullysee the bigger picture.
Reinvestment Rate =
$4 (Reinvested Earnings) / $5 (Sustainable Earnings) =80%
Earnings Growth
Exi sti ng Capi tal $ 100 $ 116 $ 135 $ 161
+ Rei nvested Earni ngs 16 19 27 32
= Total Capi tal Investment $ 100 $ 116 $ 135 $ 161 $ 194
x Return on Inv. Capi tal 20% 20% 20% 20% 20%
= Earnings $ 20 $ 23 $ 27 $ 32 $ 39
memo: Growth Y/ Y- Earnings 16.0% 16.0% 20.0% 20.0%
* Astute readerswill notice the last three picturesarent the samejust checking that youre paying attention.
Question: How can you gain confidence ROIC will inflect up?
Food and Paper/ Ti cket 1.25 2.49 4.45 4.23 1.59 3.10
Payrol l and Empl oyee Benefi ts/ Ti cket 1.01 1.01 3.40 3.40 1.31 1.31
Occupancy and Other Operati ng Expenses/ Ti cket 1.38 2.63 5.47 2.41 1.81 2.62
Restaurant Expense/ Ticket 3.64 6.14 13.32 10.05 4.71 7.03
Restaurant Profit/ Ticket 0.80 2.74 2.22 4.75 0.79 3.71
memo: % Expenses Split 89.6% 10.4% 80.6% 19.4% 87.0% 13.0%
memo: Restaurant Margin 18.0% 30.8% 14.3% 32.1% 14.4% 34.5%
Putting the pieces together Delivery margins are 76% H IGH ER than eat-in (30% vs. 17%)!
Overall, the company currently earns ~30% ROIC on each store opened (3 - 4 year payback period). BUT, delivery is a ~ 56%
ROIC business.
Delivery is only 10% of store sales today.
As delivery business grows, so too will the companys ROIC.
Whenever KFC launches promos to encourage customers to order online investors should be going
WOOOOOOO OOO OOO OOO OOOOOOO
Were not going to calculate the exact ROIC or earning growth % the company will achieve next year.
Even if the information were knowable and public, theres not enough time in the day to calculate every single project a
company embarks on (think Amazon).
Fred Liu
ManagingPartner
H ayden Capital
79 Madison Ave, 3rd Floor
New York, NY. 10016