International Money Express, Inc. (NASDAQ: IMXI)

Sector: Technology Industry: Software - Infrastructure CIK: 0001683695
Market Cap 472.85 Mn
P/B 3.16
P/E 12.09
P/S 0.76
ROIC (Qtr) 14.41
Div Yield % 0.00
Rev 1y % (Qtr) -9.90
Total Debt (Qtr) 174.92 Mn
Debt/Equity (Qtr) 1.17

About

International Money Express, Inc. (IMXI) is a leading player in the money remittance services industry, primarily operating in the United States to Latin America and the Caribbean (LAC) corridor. The company's services are also available in Canada, Spain, Italy, Germany, and several African and Asian countries. IMXI's main business activities revolve around providing money remittance services, enabling consumers to send funds from the United States to various countries across the globe. The company's offerings include money remittance, online payment...

Read more

Price action

Investment thesis

Bull case

  • Retained earnings of 281.21M provide full 1.61x coverage of long-term debt 174.92M, indicating strong internal capital position.
  • Tangible assets of 396.96M provide robust 9.51x coverage of other current liabilities 41.76M, indicating strong asset backing.
  • Operating cash flow of 47.63M fully covers other non-current liabilities 618000 by 77.06x, showing strong long-term stability.
  • Cash reserves of 151.59M provide solid 245.29x coverage of other non-current liabilities 618000, indicating strong liquidity.
  • Cash reserves of 151.59M provide robust 0.99x coverage of current liabilities 153.50M, indicating strong short-term solvency.

Bear case

  • Operating cash flow of 47.63M barely covers its investment activities of (33.59M), with a coverage ratio of -1.42, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Cash reserves of 151.59M provide limited coverage of acquisition spending of (13.35M), which is -11.36x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Operating earnings of 68.77M show weak coverage of depreciation charges of 23.14M, with a 2.97 ratio indicating high capital intensity and potential reinvestment needs.
  • Retained earnings of 281.21M provide limited buffer against comprehensive income items of (22000), which is -12782.23x, indicating elevated exposure to market risks.
  • High depreciation of 23.14M relative to operating cash flow of 47.63M, which is 0.49x suggests significant maintenance capital requirements affecting free cash flow.

Segments Breakdown of Revenue (2024)

Segments Breakdown of Revenue (2024)

Peer comparison

Companies in the Software - Infrastructure
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 MSFT Microsoft Corp 3,563.59 Bn 33.97 12.13 60.56 Bn
2 ORCL Oracle Corp 561.87 Bn 36.43 9.21 124.39 Bn
3 PLTR Palantir Technologies Inc. 413.65 Bn 377.64 106.17 0.24 Bn
4 PANW Palo Alto Networks Inc 126.45 Bn 113.19 13.23 0.35 Bn
5 CRWD CrowdStrike Holdings, Inc. 116.42 Bn -370.56 25.50 0.82 Bn
6 SNPS Synopsys Inc 86.06 Bn 64.60 12.20 14.29 Bn
7 NET Cloudflare, Inc. 62.78 Bn -609.27 31.18 3.50 Bn
8 FTNT Fortinet, Inc. 60.83 Bn 32.47 9.28 1.00 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.96 2.69
EV to Cash from Ops. EV/CFO 9.63 28.91
EV to Debt EV to Debt 2.62 19.83
EV to EBIT EV/EBIT 6.67 -9.95
EV to EBITDA EV/EBITDA 4.99 6.82
EV to Free Cash Flow [EV/FCF] EV/FCF 16.99 26.09
EV to Market Cap EV to Market Cap 0.97 0.36
EV to Revenue EV/Rev 0.73 -9.34
Price to Book Value [P/B] P/B 3.16 3.88
Price to Earnings [P/E] P/E 12.09 -10.66
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 -0.30
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 2.71
Dividend per Basic Share Div per Share (Qtr) 0.00 0.10
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 1.68
Interest Coverage Int. cover (Qtr) 5.97 -14.20
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 33.71 -408.01
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -3.21 226.39
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 -0.28
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -32.15 25.27
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -22.41 47.48
EBIT Growth (1y) % EBIT 1y % (Qtr) -29.80 20.13
EBT Growth (1y) % EBT 1y % (Qtr) -33.58 14.16
EPS Growth (1y) % EPS 1y % (Qtr) -29.67 67.50
FCF Growth (1y) % FCF 1y % (Qtr) -69.31 296.60
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -3.45 46.75
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.31 0.67
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.01
Cash Ratio Cash Ratio (Qtr) 0.99 1.22
Current Ratio Curr Ratio (Qtr) 2.03 2.59
Debt to Equity Ratio Debt/Equity (Qtr) 1.17 -0.96
Interest Cover Ratio Int Coverage (Qtr) 5.97 -14.20
Times Interest Earned Times Interest Earned (Qtr) 5.97 -14.20
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 14.70 -548.16
EBIT Margin % EBIT Margin % (Qtr) 11.00 -199.84
EBT Margin % EBT Margin % (Qtr) 9.16 -607.20
Gross Margin % Gross Margin % (Qtr) 35.90 51.88
Net Profit Margin % Net Margin % (Qtr) 6.30 -610.00