GDS Holdings Ltd (NASDAQ: GDS)

Sector: Technology Industry: Information Technology Services CIK: 0001526125
Market Cap 6.51 Bn
P/B 1.81
P/E 8.35
P/S 4.14
ROIC (Qtr) 11.25
Div Yield % 0.00
Rev 1y % (Qtr) 10.21
Total Debt (Qtr) 6.60 Bn
Debt/Equity (Qtr) 1.83

About

GDS Holdings Ltd, a company listed on the Nasdaq under the symbol GDS, operates primarily in the data center industry, specifically in China and Southeast Asia. Established in 2006, GDS specializes in delivering high-performance data center services to a diverse range of customers, including hyperscale cloud service providers, large internet companies, financial institutions, and other large enterprises. GDS's core operation involves the development and operation of high-performance data centers, with a particular focus on key markets such as Shanghai,...

Read more

Price action

Investment thesis

Bull case

  • Healthy cash reserves of 1.89B provide 3.94x coverage of short-term debt 478.81M, demonstrating strong liquidity position and minimal refinancing risk.
  • Operating cash flow of 465.03M provides strong 11.79x coverage of stock compensation 39.44M, indicating sustainable incentive practices.
  • Strong operating cash flow of 465.03M provides 3.02x coverage of SG&A expenses 153.85M, showing efficient operational cost management.
  • Operating cash flow of 465.03M fully covers other non-current liabilities 196.93M by 2.36x, showing strong long-term stability.
  • Tangible assets of 10.26B provide robust 47.30x coverage of other current liabilities 216.84M, indicating strong asset backing.

Bear case

  • Operating cash flow of 465.03M barely covers its investment activities of (675.01M), with a coverage ratio of -0.69, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Investment activities of (675.01M) provide weak support for R&D spending of 4.47M, which is -150.99x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Free cash flow of (107.63M) provides weak coverage of capital expenditures of 572.66M, with a -0.19 ratio suggesting additional external financing needs for growth initiatives.
  • Operating earnings of 1.09B show weak coverage of depreciation charges of 483.14M, with a 2.26 ratio indicating high capital intensity and potential reinvestment needs.
  • High depreciation of 483.14M relative to operating cash flow of 465.03M, which is 1.04x suggests significant maintenance capital requirements affecting free cash flow.

Peer comparison

Companies in the Information Technology Services
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 IBM International Business Machines Corp 279.99 Bn 35.41 4.28 66.57 Bn
2 ACN Accenture plc 168.17 Bn 22.09 2.38 8.20 Bn
3 INFY Infosys Ltd 74.96 Bn 23.74 3.89 -
4 CTSH Cognizant Technology Solutions Corp 41.45 Bn 19.48 1.99 1.17 Bn
5 FIS Fidelity National Information Services, Inc. 35.21 Bn 231.62 3.36 13.00 Bn
6 WIT Wipro Ltd 29.93 Bn 19.70 2.97 1.95 Bn
7 BR Broadridge Financial Solutions, Inc. 26.38 Bn 28.51 3.74 3.28 Bn
8 LDOS Leidos Holdings, Inc. 23.72 Bn 16.88 1.37 5.23 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.07 1.44
EV to Cash from Ops. EV/CFO 1.55 5.63
EV to Debt EV to Debt 0.11 8.06
EV to EBIT EV/EBIT 0.66 -4.05
EV to EBITDA EV/EBITDA 1.05 -0.52
EV to Free Cash Flow [EV/FCF] EV/FCF -6.68 -1.66
EV to Market Cap EV to Market Cap 0.11 1.35
EV to Revenue EV/Rev 0.46 57.14
Price to Book Value [P/B] P/B 1.81 3.34
Price to Earnings [P/E] P/E 8.35 -5.47
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 -0.83
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 0.66
Dividend per Basic Share Div per Share (Qtr) 0.00 0.47
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 6.24
Interest Coverage Int. cover (Qtr) 4.62 -319.17
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -394.99 -253.62
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 42.89 114.15
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 35.23
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 439.44 -22.49
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 266.91 -25.03
EBIT Growth (1y) % EBIT 1y % (Qtr) 459.09 -82.44
EBT Growth (1y) % EBT 1y % (Qtr) 250.91 97.07
EPS Growth (1y) % EPS 1y % (Qtr) 236.16 147.29
FCF Growth (1y) % FCF 1y % (Qtr) -167.53 -8,638.64
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 21.16 -8.24
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.02 0.78
Cash Payout Ratio Cash Payout Ratio 0.00 0.01
Cash Ratio Cash Ratio (Qtr) 1.96 0.66
Current Ratio Curr Ratio (Qtr) 2.51 2.12
Debt to Equity Ratio Debt/Equity (Qtr) 1.83 0.88
Interest Cover Ratio Int Coverage (Qtr) 4.62 -319.17
Times Interest Earned Times Interest Earned (Qtr) 4.62 -319.17
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 100.10 -550.76
EBIT Margin % EBIT Margin % (Qtr) 493.72 -775.74
EBT Margin % EBT Margin % (Qtr) 54.34 -827.89
Gross Margin % Gross Margin % (Qtr) 22.80 24.07
Net Profit Margin % Net Margin % (Qtr) 49.60 -830.34