Join our community of smart investors

Cash Magic cashes in – again

It’s been another strong year for Algy Hall's Cash Magic screen, taking the five-year total return to an eye-catching 172 per cent
May 30, 2018

For many investors, share selection rests on the premise that 'cash is king'. My Cash Magic screen pins its colours firmly to the mast of this mantra and certainly looks quite stately at the moment following another strong 12 months.

The attraction of cash is that as a measure of a company’s performance it is hard to fudge. Cash flow also represents the lifeblood of a company. Sadly, investors are rarely lacking examples that underline the importance of paying attention to cash. Perhaps the lesson most deeply seared into investors’ memories at the moment is failed construction and outsourcing company Carillion.

While cash flow statements can be manipulated and flattered though the timing of payments and purchases by a company, the scope for shenanigans is far less than with the much-scrutinised profit and loss account. The fact is, the cash flow statement records the cash that actually comes in and out of a company’s coffers during the year, which provides a relatively hard-and-fast picture of the commercial reality of a trading period.

If cash flows represent commercial reality, a profit-and-loss account is more a reflection of the commercial logic of a trading period. For example, a big expenditure on stock to meet an anticipated upturn in demand during a subsequent trading period will mean an outflow of cash, whereas the stock build will not be recorded as a cost on the profit-and-loss account until it is sold – neatly matching costs with sales despite their impact on cash flows occurring in different trading periods. Cash flows should ultimately match, but the story told by the cash flow statement will be lumpier and less easy to make sense of.

The nasty surprise comes for profit-and-loss-focused investors if the commercial decision to increase stock levels was a bad one. Should management be forced to cut prices to clear its warehouses this will result in writedowns and an accompanying earnings hit – possibly even lower cash inflows from the sale of stock than the outflows at the time of its original purchase. For earning sceptics, another worrying dimension to such a situation is the pressure management may feel to put off the day of reckoning for the profit-and-loss account by simply holding overvalued stock on the balance sheet. While cash flows will reflect the poor stock purchase decision, it will remain hidden from investors focused on the profit-and-loss account until the group is finally forced to fess up.

However, the flipside to the warts-and-all honesty of the cash flow statement is that numbers can fluctuate a lot due to the lumpy nature of much investment (for example, building a large expensive factory with a 25-year life). In theory, good accounting should mean the profit-and-loss presents an easier-to-read picture of a trading that marries with the cash flow statement over time. However, as no one knows how the future will pan out and what returns will be on investments until those returns are made, the reality of cash provides an important guide.

The Cash Magic screen takes inspiration from the “magic formula” invented by hedge fund manager Joel Greenblatt. However, rather than using a ranking based on an earnings-based valuation and quality measure, the Cash Magic screen uses similar cash-based valuation and quality measures – the details of which can be found below. For his magic formula, Mr Greenblatt recommends constructing an annually reshuffled portfolio of stocks based on the top 30 ranking shares. The cash magic screen constructs a 30-stock portfolio on a similar basis. I’ve also been running an experiment to see if results are improved by focusing on stocks showing positive earnings momentum.

So far the version of the screen that uses momentum as an additional guide has fared worse than the top 30 stock version. Indeed, last year three of the screen’s top-performing picks were excluded from the momentum version of the screen because their shares had performed poorly in the preceding three months. Overall the top 30 cash magic portfolio produced a 19.5 per cent total return last year compared with 8.9 per cent from the FTSE All-Share index, which is the index the screen is conducted on. The momentum version of the screen produced a 7.6 per cent total return, which is the first time in the five years I have run the screen that either of its versions has underperformed the market. While I can’t say when the year-on-year outperformance record of this screen will end, it's important to note that the fact of it ending at some point is sadly inevitable. Indeed, in Mr Greenblatt’s classic book The Little Book That Beats The Market in which he set out his magic formula, he suggested the screen was only really of value to people who could persist with it during bouts of underperformance.

 

Cash Magic top 30 2017 performance

NameTIDMTotal return (5 Jun 2017 - 22 May 2018)
St IvesSIV134%
KainosKNOS63%
VedantaVED56%
FerrexpoFXPO48%
UBMUBM44%
InvidiorINDV43%
CommunisisCMS41%
Avon RubberAVON39%
GoCompareGOCO35%
GVCGVC32%
PersimmonPSN31%
Morgan SindallMGNS25%
4ImprintFOUR21%
HaysHAS20%
Entertainment OneETO20%
EuromoneyERM19%
SavillsSVS15%
CapeCIU13%
KcomKCOM12%
UDG HealthcareUDG10%
Speedy HireSDY4.1%
CostainCOST2.4%
Galliford TryGFRD-1.5%
ITVITV-4.6%
WincantonWIN-5.9%
LamprellLAM-10%
ITEITE-15%
NorthgateNTG-16%
HochschildHOC-24%
InterserveIRV-64%
FTSE All Share-9%
Cash Magic Top 30-19%

 

Momentum Cash Magic

NameTIDMTotal return (5 Jun 2017 - 22 May 2018)
KainosKNOS63%
FerrexpoFXPO48%
NextNXT42%
Avon RubberAVON39%
GVCGVC32%
Thomas CookTCG31%
PersimmonPSN31%
ForterraFORT28%
SophosSOPH28%
Morgan SindallMGNS25%
MJ GleesonGLE19%
LSL Property ServicesLSL19%
Howden JoineryHWDN15%
CapeCIU13%
TarsusTRS12%
John LaingJLG11%
UDG HealthcareUDG10%
AG BarrBAG6.6%
Speedy HireSDY4.1%
CostainCOST2.4%
SeverfieldSFR0.4%
RelxREL0.2%
WincantonWIN-5.9%
Moneysupermarket.comMONY-7.8%
LamprellLAM-10%
LookersLOOK-15%
Telecom PlusTEP-18%
Crest NicholsonCRST-21%
Dixons CarphoneDC.-23%
HochschildHOC-24%
Moss BrosMOSB-51%
CapitaCPI-63%
FTSE All Share-8.9%
Mom top 20%-7.6%

Source: Thomson Datastream

 

The cumulative performance of the screen since inception looks very impressive at the moment, with the Top 30 showing a 172 per cent total return over five years, or 130 per cent if I factor in a 1.5 per cent annual dealing charge, compared with 50.3 per cent from the FTSE All-Share. Meanwhile, the momentum version of the screen boasts a 127 per cent five-year return or 110 per cent with notional costs.

The screen works by separately ranking all stocks for value and for quality. A combined ranking is then created from which the most attractive 30 shares are picked. For the momentum version of the screen, all shares that display better than median average three-month share price performance and are ranked among the top fifth are selected.

The quality measure the Cash Magic screen uses is cash return on capital invested (CROCI). This ratio tells us how much free cash a company has generated as a proportion of the capital used in its operations. CROCI is like a cash equivalent of the more widely used return on capital employed (ROCE). It is calculated as: Free cash flow (adjusted for cash finance costs/income)/capital employed.

The value metric the screen uses is the enterprise value to free cash flow (EV/FCF) ratio. EV/FCF is a cash flow equivalent to a price/earnings ratio, adjusted to factor in the amount of net cash or debt a company holds. The top 30 shares can be found in the table below followed by the results for the momentum version of the screen.

 

Cash Magic top 30 2018

NameTIDMMkt CapPFwd NTM PEDYEV/FCFFwd EPS grth FY+1Fwd EPS grth FY+23-mth MomentumNet Cash/Debt(-)Rank
Connect  LSE:CNCT£138m56p417%3.0-12%1.1%-15%-£84m1
Great Portland Estates LSE:GPOR£1,897m676p341.8%3.0-7.7%13%-11%-£37m2
Entertainment One Ltd.LSE:ETO£1,314m285p120.5%4.47.7%15%-3.6%-£431m3
SOCO International LSE:SIA£404m122p204.3%2.0--23%$138m4
Petrofac LimitedLSE:PFC£2,042m601p94.7%5.1-13%-13%36%-$1,159m5
Costain  LSE:COST£500m470p133.0%5.66.9%6.5%4.2%£178m6
GlaxoSmithKline LSE:GSK£74,146m1,509p145.3%7.1-5.7%6.4%17%-£13,377m7
Ferrexpo LSE:FXPO£1,402m239p65.1%6.9-15%-31%-23%-$403m8
Galliford Try LSE:GFRD£1,078m975p79.8%5.72.4%-0.8%8.7%-£86m9
Northgate LSE:NTG£555m420p124.2%5.3-28%12%28%-£423m10
Speedy Hire LSE:SDY£309m59p132.8%6.314%15%7.3%-£69m11
Kier  LSE:KIE£1,059m1,091p96.2%5.310%11%2.0%-£265m12
888LSE:888£1,146m319p212.3%8.919%9.0%8.0%$180m13
The Berkeley   LSE:BKG£5,686m4,252p102.6%8.215%-32%9.6%£633m14
Essentra LSE:ESNT£1,258m481p204.3%8.0--2.1%-£216m15
Vedanta Resources LSE:VED£2,361m844p125.2%5.87451%-75%5.3%-$9,587m16
Thomas Cook  LSE:TCG£1,834m120p100.5%8.018%13%0.9%-£878m17
Moss Bros  LSE:MOSB£50m49p288.1%6.1-67%37%-29%£17m18
Oxford Instruments LSE:OXIG£515m901p161.4%1114%5.0%15%-£46m19
Bovis Homes  LSE:BVS£1,734m1,291p143.7%8.838%9.5%19%£145m20
TT Electronics LSE:TTG£383m247p192.3%8.319%15%10%£46m21
Centamin LSE:CEY£1,874m162p145.7%7.867%-15%4.4%$396m22
Ashtead  LSE:AHT£11,545m2,362p161.2%1226%17%13%-£2,629m23
Forterra LSE:FORT£666m333p132.9%13--13%-£61m24
Tullow Oil LSE:TLW£3,796m273p16-6.720%2.1%37%-$4,868m25
Renewi LSE:RWI£568m71p134.3%7.028%29%-24%-£521m26
Imperial Brands LSE:IMB£26,434m2,784p106.1%12-1.1%2.4%8.2%-£12,448m27
Ascential LSE:ASCL£1,721m430p231.3%131.4%13%13%-£272m28
Burberry  LSE:BRBY£8,295m2,010p262.1%15-5.1%5.2%30%$892m29
Experian LSE:EXPN£16,765m1,850p241.8%146.8%8.8%19%-$3,405m30

 

Momentum Cash Magic

NameTIDMMkt CapPFwd NTM PEDYEV/FCFFwd EPS grth FY+1Fwd EPS grth FY+23-mth MomentumNet Cash/Debt(-)
SOCO International SIA£404m122p204.3%2.0--23%$138m
Petrofac LimitedPFC£2,042m601p94.7%5.1-13%-13%36%-$1,159m
GlaxoSmithKline GSK£74,146m1,509p145.3%7.1-5.7%6.4%17%-£13,377m
Galliford Try GFRD£1,078m975p79.8%5.72.4%-0.8%8.8%-£86m
Northgate NTG£555m420p124.2%5.3-28%12%29%-£423m
Berkeley   BKG£5,686m4,252p102.6%8.215%-32%9.6%£633m
Oxford Instruments OXIG£515m901p161.4%1114%5.0%15%-£46m
Bovis Homes  BVS£1,734m1,291p143.7%8.838%9.5%19%£145m
TT Electronics TTG£383m247p192.3%8.319%15%10%£46m
Ashtead  AHT£11,545m2,362p161.2%1226%17%13%-£2,629m
Forterra FORT£666m333p132.9%13--14%-£61m
Tullow Oil TLW£3,796m273p16-6.720%2.1%37%-$4,868m
Ascential ASCL£1,721m430p231.3%131.4%13%13%-£272m
Burberry  BRBY£8,295m2,010p262.1%15-5.1%5.2%30%£892m
Experian EXPN£16,765m1,850p241.8%146.8%8.8%19%-$3,405m
DFS Furniture DFS£514m243p144.6%10-5.2%12%30%-£166m
Persimmon PSN£8,868m2,849p118.2%128.1%2.9%15%£1,303m
Findel FDL£209m245p11-1013%16%11%-£238m
KAZ Minerals KAZ£4,745m1,063p10-1040%4.2%23%-$2,065m
Vectura  VEC£571m86p28-7.162%41%18%£100m
EVRAZ EVR£6,913m491p69.1%10112%-32%13%-$3,925m
Drax  DRX£1,445m357p333.4%7.01443%-39%48%-£367m
Bloomsbury Publishing BMY£167m224p163.0%8.90.1%15%37%£25m
PayPoint PAY£638m936p158.8%20-3.6%1.2%12%£28m
Lamprell LAM£353m103p--4.3--41%$244m
Ultra Electronics  ULE£1,178m1,585p143.1%12-5.1%9.3%11%-£74m
BHP Billiton BLT£94,718m1,779p154.6%1035%-8.6%15%-$16,107m
Spirent Communications SPT£686m112p182.7%1217%9.1%11%$128m
Games Workshop  GAW£899m2,780p173.6%2494%-24%17%£29m
TalkTalk Telecom  TALK£1,398m123p216.1%16-56%50%20%-£856m
First GroupFGP£1,423m118p9-8.0-1.8%11%41%-£1,250m
Huntsworth HNT£321m98p152.0%1311%10%25%-£36m
Wincanton WIN£342m276p93.6%254.1%2.4%25%-£30m
Card Factory CARD£749m219p1211%16-1.0%4.1%13%-£161m
Fenner FENR£1,179m608p270.7%1629%15%27%-£75m
NEXT NXT£7,943m5,826p142.7%222.2%4.2%18%-£1,047m

Source: S&P CapitalIQ