Ezcorp Inc (NASDAQ: EZPW)

Sector: Financial Services Industry: Credit Services CIK: 0000876523
Market Cap 1.47 Bn
P/B 1.37
P/E 11.97
P/S 1.10
ROIC (Qtr) 6.93
Div Yield % 0.00
Rev 1y % (Qtr) 19.32
Total Debt (Qtr) 765.52 Mn
Debt/Equity (Qtr) 0.71
Add ratio to table...

About

EZCORP INC, trading under the symbol EZPW, is a prominent player in the pawn services industry, with significant operations in the United States and Latin America. The company's operations are centered around providing short-term cash solutions and pre-owned retail offerings to its customers, aligning with its purpose statement of supporting customers' lifestyle needs. EZCORP's business model encompasses three primary revenue streams: pawn service charges (PSC) on outstanding pawn loans, merchandise sales, and jewelry scrapping. The company's suite...

Read more

Investment thesis

Bull case

  • Healthy cash reserves of 471.26M provide 7.67x coverage of short-term debt 61.46M, demonstrating strong liquidity position and minimal refinancing risk.
  • Operating cash flow of 162.14M provides strong 12.22x coverage of stock compensation 13.27M, indicating sustainable incentive practices.
  • Robust free cash flow of 121.73M exceeds capital expenditure of 40.41M by 3.01x, indicating strong organic growth funding capability.
  • Short-term investments of 314.35M provide solid 9.51x coverage of other current liabilities 33.06M, indicating strong liquidity.
  • Operating cash flow of 162.14M provides solid 0.85x coverage of current liabilities 190.05M, showing strong operational health.

Bear case

  • Operating cash flow of 162.14M barely covers its investment activities of (134.78M), with a coverage ratio of -1.20, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Cash reserves of 471.26M provide limited coverage of acquisition spending of (34.28M), which is -13.75x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Operating earnings of 192.61M show weak coverage of depreciation charges of 93.47M, with a 2.06 ratio indicating high capital intensity and potential reinvestment needs.
  • High depreciation of 93.47M relative to operating cash flow of 162.14M, which is 0.58x suggests significant maintenance capital requirements affecting free cash flow.
  • Retained earnings of 656.99M provide limited buffer against comprehensive income items of (34.84M), which is -18.86x, indicating elevated exposure to market risks.

Segments Breakdown of Revenue (2025)

Segments Breakdown of Revenue (2025)

Peer comparison

Companies in the Credit Services
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 V Visa Inc. 877.17 Bn 208.55 89.23 21.18 Bn
2 MA Mastercard Inc 642.42 Bn 214.79 82.20 19.00 Bn
3 AXP American Express Co 398.94 Bn 79.20 13.57 57.76 Bn
4 COF Capital One Financial Corp 100.60 Bn 29.83 5.26 51.48 Bn
5 PYPL PayPal Holdings, Inc. 39.11 Bn 7.47 1.18 9.99 Bn
6 SYF Synchrony Financial 36.32 Bn 11.32 4.24 15.18 Bn
7 SOFI SoFi Technologies, Inc. 22.36 Bn 46.45 6.19 1.92 Bn
8 ALLY Ally Financial Inc. 13.05 Bn 47.46 1.66 20.63 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.89 1.15
EV to Cash from Ops. EV/CFO 10.89 13.47
EV to Debt EV to Debt 2.31 3.05
EV to EBIT EV/EBIT 9.16 -258.42
EV to EBITDA EV/EBITDA 6.76 -60.09
EV to Free Cash Flow [EV/FCF] EV/FCF 14.50 15.18
EV to Market Cap EV to Market Cap 1.20 11.30
EV to Revenue EV/Rev 1.32 14.62
Price to Book Value [P/B] P/B 1.37 4.87
Price to Earnings [P/E] P/E 11.97 21.22
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 2.61
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 -4.41
Dividend per Basic Share Div per Share (Qtr) 0.00 0.75
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 5.28
Interest Coverage Int. cover (Qtr) 6.87 -72.18
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -18.19 -80.62
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 156.27 12.15
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 6.19
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 51.13 -32.47
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 25.91 -5.45
EBIT Growth (1y) % EBIT 1y % (Qtr) 45.28 12.05
EBT Growth (1y) % EBT 1y % (Qtr) 37.95 -22.99
EPS Growth (1y) % EPS 1y % (Qtr) 31.85 -101.12
FCF Growth (1y) % FCF 1y % (Qtr) 45.06 143.56
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 12.74 8.09
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.67 0.25
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.11
Cash Ratio Cash Ratio (Qtr) 2.48 0.31
Current Ratio Curr Ratio (Qtr) 6.03 0.88
Debt to Equity Ratio Debt/Equity (Qtr) 0.71 5.21
Interest Cover Ratio Int Coverage (Qtr) 6.87 -72.18
Times Interest Earned Times Interest Earned (Qtr) 6.87 -72.18
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 21.40 -19.26
EBIT Margin % EBIT Margin % (Qtr) 14.42 -7.08
EBT Margin % EBT Margin % (Qtr) 12.32 -29.92
Gross Margin % Gross Margin % (Qtr) 58.60 74.15
Net Profit Margin % Net Margin % (Qtr) 9.20 -44.14