Cardlytics, Inc. (NASDAQ: CDLX)

Sector: Communication Services Industry: Advertising Agencies CIK: 0001666071
Market Cap 49.20 Mn
P/B -10.46
P/E -0.44
P/S 0.20
ROIC (Qtr) -41.88
Div Yield % 0.00
Rev 1y % (Qtr) -22.41
Total Debt (Qtr) 221.43 Mn
Debt/Equity (Qtr) -47.07
Add ratio to table...

About

Cardlytics, Inc. (CDLX) operates in the advertising technology industry, offering a unique platform that harnesses the power of point-of-sale (POS) data to enable targeted marketing and analytics. The company's mission is to make commerce smarter and more rewarding for everyone by providing marketers with the ability to reach potential buyers at scale and measure the true sales impact of their marketing spend. Cardlytics' primary business activities revolve around its advertising platform, which utilizes POS data to facilitate analytics, targeted...

Read more

Investment thesis

Bull case

  • Tangible assets of 149.90M provide exceptional 43.65x coverage of deferred revenue 3.43M, showing strong service capability backing.
  • Robust tangible asset base of 149.90M provides 8.81x coverage of working capital 17.01M, indicating strong operational backing.
  • Cash reserves of 43.96M provide ample 79.93x coverage of acquisition spending 550000, enabling strategic growth opportunities.
  • Retained earnings of (1.40B) represent substantial 296.73x of equity (4.70M), indicating strong internal capital generation.
  • R&D investment of 41.70M represents healthy 12.14x of deferred revenue 3.43M, indicating strong future innovation pipeline.

Bear case

  • Operating cash flow of (741000) barely covers its investment activities of (17.11M), with a coverage ratio of 0.04, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Investment activities of (17.11M) provide weak support for R&D spending of 41.70M, which is -0.41x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Operating cash flow of (741000) provides insufficient coverage of deferred revenue obligations of 3.43M, which is -0.22x, raising concerns about future service delivery capabilities.
  • The company's operating cash flow of (741000) shows concerning coverage of stock compensation expenses of 31.29M, with a -0.02 ratio indicating potential earnings quality issues.
  • Free cash flow of (18.40M) provides weak coverage of capital expenditures of 17.66M, with a -1.04 ratio suggesting additional external financing needs for growth initiatives.

Peer comparison

Companies in the Advertising Agencies
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 APP AppLovin Corp 127.41 Bn 45.02 23.08 3.51 Bn
2 OMC Omnicom Group Inc. 14.77 Bn 15.35 1.09 7.07 Bn
3 TTD Trade Desk, Inc. 12.45 Bn 28.38 4.46 0.38 Bn
4 WPP WPP plc 3.86 Bn 7.39 0.20 -
5 QMMM QMMM Holdings Ltd 1.98 Bn -702.35 1,054.15 -
6 MGNI Magnite, Inc. 1.64 Bn 28.22 2.33 0.63 Bn
7 CCO Clear Channel Outdoor Holdings, Inc. 1.41 Bn -238.00 1.35 6.46 Bn
8 ZD Ziff Davis, Inc. 1.31 Bn 11.84 0.90 0.87 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.76 12.80
EV to Cash from Ops. EV/CFO -300.76 -9.24
EV to Debt EV to Debt 1.01 865.17
EV to EBIT EV/EBIT -2.16 -23.35
EV to EBITDA EV/EBITDA -2.91 -13.82
EV to Free Cash Flow [EV/FCF] EV/FCF -12.11 -15.99
EV to Market Cap EV to Market Cap 4.53 -11.05
EV to Revenue EV/Rev 0.89 29.66
Price to Book Value [P/B] P/B -10.46 18.02
Price to Earnings [P/E] P/E -0.44 -21.31
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.00 111.99
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 6.00
Dividend per Basic Share Div per Share (Qtr) 0.00 0.13
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 13.23
Interest Coverage Int. cover (Qtr) -13.83 -127.87
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 4.84 -7,492.41
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -34.37 58.50
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 6.50
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 61.70 161.56
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 67.97 -120.45
EBIT Growth (1y) % EBIT 1y % (Qtr) 61.70 -65.24
EBT Growth (1y) % EBT 1y % (Qtr) 59.63 -164.00
EPS Growth (1y) % EPS 1y % (Qtr) 67.41 12.86
FCF Growth (1y) % FCF 1y % (Qtr) 32.91 -627.41
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -12.69 -10.90
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.86 0.88
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.05
Cash Ratio Cash Ratio (Qtr) 0.36 0.60
Current Ratio Curr Ratio (Qtr) 1.14 2.20
Debt to Equity Ratio Debt/Equity (Qtr) -47.07 -1.37
Interest Cover Ratio Int Coverage (Qtr) -13.83 -127.87
Times Interest Earned Times Interest Earned (Qtr) -13.83 -127.87
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) -30.30 -7.55
EBIT Margin % EBIT Margin % (Qtr) -41.15 -208.19
EBT Margin % EBT Margin % (Qtr) -44.12 -119.23
Gross Margin % Gross Margin % (Qtr) 44.40 41.53
Net Profit Margin % Net Margin % (Qtr) -44.10 -119.40