Equus Total Return, Inc. (NYSE: EQS)

Sector: Financial Services Industry: Asset Management CIK: 0000878932
Market Cap 18.45 Mn
P/B 0.70
P/E -1.24
P/S 13.40
ROIC (Qtr) -10.14
Div Yield % 0.00
Rev 1y % (Qtr) 6.59
Total Debt (Qtr) 1.93 Mn
Debt/Equity (Qtr) 0.07
Add ratio to table...

About

Equus Total Return, Inc., or EQS, is a closed-end management investment company that operates in the financial industry. It has elected to be treated as a business development company (BDC) under the Investment Company Act of 1940. EQS is headquartered in Houston, Texas, and its primary objective is to maximize total return to its stockholders in the form of current income and long-term capital gains by investing in debt and equity securities of small and middle market capitalization companies. The company's main business activities involve investment...

Read more

Investment thesis

Bull case

  • Strong operating cash flow of 51.62M provides robust 26.72x coverage of total debt 1.93M, indicating excellent debt servicing capability and financial flexibility.
  • Operating cash flow of 51.62M provides strong 105.14x coverage of stock compensation 491000, indicating sustainable incentive practices.
  • Operating cash flow of 51.62M provides exceptional 103.04x coverage of interest expenses 501000, showing strong debt service capability.
  • Strong tangible asset base of 31.40M provides 16.25x coverage of total debt 1.93M, indicating robust asset backing and low credit risk.
  • Strong operating cash flow of 51.62M provides 29.52x coverage of SG&A expenses 1.75M, showing efficient operational cost management.

Bear case

  • Free cash flow of 51.62M represents just -0.97x of debt issuance (52.99M), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Cash position of 329000 provides weak coverage of payables of 1.24M, which is 0.26x, indicating potential working capital stress and supplier relationship risks.
  • Cash position of 329000 provides only 0.66x coverage of interest expenses of 501000, indicating potential refinancing risks in a rising rate environment.
  • R&D investment of 0 represents just 0x of SG&A expenses of 1.75M, indicating potential underinvestment in innovation relative to administrative overhead.
  • Cash position of 329000 provides minimal 0.19x coverage of SG&A expenses of 1.75M, indicating potential operational inflexibility in market downturns.

Peer comparison

Companies in the Asset Management
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 BLK BlackRock, Inc. 199.59 Bn 85.40 21.98 15.04 Bn
2 BN BROOKFIELD Corp /ON/ 103.94 Bn 31.52 5.64 262.97 Bn
3 AMP Ameriprise Financial Inc 88.69 Bn 55.02 7.20 5.89 Bn
4 BX Blackstone Inc. 88.51 Bn 49.39 10.93 12.89 Bn
5 KKR KKR & Co. Inc. 55.86 Bn 28.33 13.23 53.12 Bn
6 STT State Street Corp 46.52 Bn 21.77 3.91 34.72 Bn
7 NTRS Northern Trust Corp 34.14 Bn 33.31 6.71 15.64 Bn
8 RJF Raymond James Financial Inc 32.89 Bn 37.63 4.14 5.10 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.64 0.94
EV to Cash from Ops. EV/CFO 0.39 41.10
EV to Debt EV to Debt 10.37 15.28
EV to EBIT EV/EBIT -1.39 23.47
EV to EBITDA EV/EBITDA -6.16 47.80
EV to Free Cash Flow [EV/FCF] EV/FCF 0.39 38.62
EV to Market Cap EV to Market Cap 1.09 7.81
EV to Revenue EV/Rev 14.54 27.38
Price to Book Value [P/B] P/B 0.70 2.34
Price to Earnings [P/E] P/E -1.24 11.81
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.00 4.66
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 -5.56
Dividend per Basic Share Div per Share (Qtr) 0.00 1.73
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 49.83
Interest Coverage Int. cover (Qtr) -28.69 25.16
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex Growth (1y) % 0.00 -35.10
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -80.64 15.43
Dividend Growth (1y) % Div 1y % (Qtr) 0.00 1.65
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -107.95 -90.82
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 3.90 35.24
EBIT Growth (1y) % EBIT 1y % (Qtr) -108.58 -22.13
EBT Growth (1y) % EBT 1y % (Qtr) -111.55 -163.05
EPS Growth (1y) % EPS 1y % (Qtr) -118.00 -20.61
FCF Growth (1y) % FCF 1y % (Qtr) 204.80 220.21
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -102.53 -53.96
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.04 0.22
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.36
Cash Ratio Cash Ratio 0.00 0.38
Current Ratio Current Ratio 0.00 0.86
Debt to Equity Ratio Debt/Equity (Qtr) 0.07 0.70
Interest Cover Ratio Int Coverage (Qtr) -28.69 25.16
Times Interest Earned Times Interest Earned (Qtr) -28.69 25.16
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) -1,043.80 -114.76
EBIT Margin % EBIT Margin % (Qtr) -1,043.79 -127.24
EBT Margin % EBT Margin % (Qtr) -1,080.17 -150.97
Gross Margin % Gross Margin % (Qtr) -93.00 67.88
Net Profit Margin % Net Margin % (Qtr) -1,082.00 -148.68