Investcorp Credit Management BDC, Inc. (NASDAQ: ICMB)

Sector: Financial Services Industry: Asset Management CIK: 0001578348
Market Cap 43.40 Mn
P/B 0.46
P/E 16.78
P/S 1.78
ROIC (Qtr) 5.78
Div Yield % 24.50
Rev 1y % (Qtr) -36.37
Total Debt (Qtr) 127.56 Mn
Debt/Equity (Qtr) 1.75
Add ratio to table...

About

Investcorp Credit Management BDC, Inc., also known as ICMB, operates in the investment industry as a business development company (BDC). The company is externally managed by CM Investment Partners, a registered investment adviser, and specializes in investing in debt and related equity of privately held middle-market companies. With over 40 years of experience in the leveraged debt markets, the company's leadership team, led by Michael C. Mauer and Suhail A. Shaikh, aims to maximize total return to stockholders through current income and capital...

Read more

Investment thesis

Bull case

  • Tangible assets of 210.64M provide exceptional 407.03x coverage of deferred revenue 517499, showing strong service capability backing.
  • Cash position of 11.63M provides strong 22.48x coverage of deferred revenue 517499, ensuring service delivery capability.
  • Cash position of 11.63M fully covers payables of 4.27M by 2.72x, showing strong vendor relationship management.
  • Tangible assets of 210.64M provide robust 597.87x coverage of receivables 352308, showing strong asset quality.

Bear case

  • Operating cash flow of (7.60M) provides thin coverage of dividend payments of (6.84M) with a 1.11 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Operating cash flow of (7.60M) provides insufficient coverage of deferred revenue obligations of 517499, which is -14.68x, raising concerns about future service delivery capabilities.
  • Operating cash flow of (7.60M) provides minimal -16.34x coverage of tax expenses of 465055, suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • Operating cash flow of (7.60M) barely covers operating expenses of 2.28M with a -3.33 ratio, suggesting thin operational efficiency margins and limited flexibility.
  • Free cash flow of (7.60M) represents just -0.47x of debt issuance 16M, suggesting concerning reliance on leverage rather than internal cash generation for growth.

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 0.98 0.94
EV to Cash from Ops. EV/CFO 9.72 41.10
EV to Debt EV to Debt 1.62 15.28
EV to EBIT EV/EBIT 21.73 23.47
EV to EBITDA EV/EBITDA 12.48 47.80
EV to Free Cash Flow [EV/FCF] EV/FCF 9.72 38.62
EV to Market Cap EV to Market Cap 4.75 7.81
EV to Revenue EV/Rev 8.44 27.38
Price to Book Value [P/B] P/B 0.46 2.34
Price to Earnings [P/E] P/E 16.78 11.81
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) -0.01 4.66
Dividend Payout Ratio % Div Payout % (Qtr) -6,200.00 -5.56
Dividend per Basic Share Div per Share (Qtr) 0.50 1.73
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) -95.06 49.83
Interest Coverage Int. cover (Qtr) 1.05 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) 15.29 15.43
Dividend Growth (1y) % Div 1y % (Qtr) -12.28 1.65
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -108.80 -90.82
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -31.73 35.24
EBIT Growth (1y) % EBIT 1y % (Qtr) -37.48 -22.13
EBT Growth (1y) % EBT 1y % (Qtr) -91.02 -163.05
EPS Growth (1y) % EPS 1y % (Qtr) -103.45 -20.61
FCF Growth (1y) % FCF 1y % (Qtr) -128.23 220.21
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -28.45 -53.96
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.09 0.22
Cash Payout Ratio Cash Payout (Qtr) -0.90 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) 1.75 0.70
Interest Cover Ratio Int Coverage (Qtr) 1.05 25.16
Times Interest Earned Times Interest Earned (Qtr) 1.05 25.16
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 44.50 -114.76
EBIT Margin % EBIT Margin % (Qtr) 44.47 -127.24
EBT Margin % EBT Margin % (Qtr) 2.28 -150.97
Gross Margin % Gross Margin % (Qtr) 83.60 67.88
Net Profit Margin % Net Margin % (Qtr) -0.30 -148.68