Pra Group Inc (NASDAQ: PRAA)

Sector: Financial Services Industry: Credit Services CIK: 0001185348
Market Cap 660.69 Mn
P/B 0.71
P/E -1.93
P/S 0.57
ROIC (Qtr) -1.38
Div Yield % 0.00
Rev 1y % (Qtr) 10.54
Total Debt (Qtr) 3.64 Bn
Debt/Equity (Qtr) 3.92

About

PRA Group Inc., also known as PRAA, is a global financial and business services company with a significant presence in the Americas, Europe, and Australia. The company's primary business revolves around the purchase, collection, and management of portfolios of nonperforming loans. These loans are typically the unpaid obligations of individuals towards credit originators, including banks and other consumer, retail, and auto finance companies. PRA Group's operations span across several segments. The Core Portfolios segment specializes in purchasing...

Read more

Price action

Investment thesis

Bull case

  • Retained earnings of 1.20B represent substantial 1.29x of equity 928.49M, indicating strong internal capital generation.
  • Retained earnings of 1.20B provide strong 44.60x coverage of intangibles 26.87M, indicating quality earnings retention.
  • Strong tangible asset base of 4.97B provides 185.04x coverage of intangibles 26.87M, indicating robust asset quality.

Bear case

  • Operating cash flow of (32.69M) barely covers its investment activities of (215.61M), with a coverage ratio of 0.15, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • The company's operating cash flow of (32.69M) shows concerning coverage of stock compensation expenses of 15.62M, with a -2.09 ratio indicating potential earnings quality issues.
  • Free cash flow of (37.25M) provides weak coverage of capital expenditures of 4.56M, with a -8.18 ratio suggesting additional external financing needs for growth initiatives.
  • Operating cash flow of (32.69M) provides minimal -0.60x coverage of tax expenses of 54.70M, suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • Operating earnings of (40.52M) show weak coverage of depreciation charges of 11.68M, with a -3.47 ratio indicating high capital intensity and potential reinvestment needs.

Peer comparison

Companies in the Credit Services
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 V Visa Inc. 685.45 Bn 34.17 17.14 25.17 Bn
2 MA Mastercard Inc 520.38 Bn 36.52 16.53 18.98 Bn
3 AXP American Express Co 266.36 Bn 25.27 4.08 59.23 Bn
4 COF Capital One Financial Corp 111.93 Bn 102.41 3.87 51.48 Bn
5 PYPL PayPal Holdings, Inc. 58.35 Bn 11.87 1.78 11.28 Bn
6 SYF Synchrony Financial 32.00 Bn 9.16 3.32 14.43 Bn
7 SOFI SoFi Technologies, Inc. 29.56 Bn 46.17 8.90 2.81 Bn
8 ALLY Ally Financial Inc. 14.44 Bn 52.52 1.83 20.63 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.83 1.03
EV to Cash from Ops. EV/CFO -127.64 4.72
EV to Debt EV to Debt 1.15 2.99
EV to EBIT EV/EBIT -102.99 -246.63
EV to EBITDA EV/EBITDA -83.38 -62.30
EV to Free Cash Flow [EV/FCF] EV/FCF -112.03 7.33
EV to Market Cap EV to Market Cap 6.32 10.21
EV to Revenue EV/Rev 3.59 10.01
Price to Book Value [P/B] P/B 0.71 3.47
Price to Earnings [P/E] P/E -1.93 13.86
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 1.59
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 2.22
Dividend per Basic Share Div per Share (Qtr) 0.00 0.68
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 4.82
Interest Coverage Int. cover (Qtr) -0.16 -64.96
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -31.60 -85.80
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -23.86 7.91
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 5.47
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -121.60 16.85
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -116.56 -0.69
EBIT Growth (1y) % EBIT 1y % (Qtr) -114.86 33.67
EBT Growth (1y) % EBT 1y % (Qtr) -644.74 1.73
EPS Growth (1y) % EPS 1y % (Qtr) -892.79 -64.54
FCF Growth (1y) % FCF 1y % (Qtr) 69.02 129.37
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 11.41 18.73
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.23 0.23
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.05
Cash Ratio Cash Ratio 0.00 0.46
Current Ratio Current Ratio 0.00 1.05
Debt to Equity Ratio Debt/Equity (Qtr) 3.92 4.88
Interest Cover Ratio Int Coverage (Qtr) -0.16 -64.96
Times Interest Earned Times Interest Earned (Qtr) -0.16 -64.96
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) -2.50 -17.83
EBIT Margin % EBIT Margin % (Qtr) -3.49 125.65
EBT Margin % EBT Margin % (Qtr) -24.84 -9.92
Gross Margin % Gross Margin % (Qtr) 100.00 72.34
Net Profit Margin % Net Margin % (Qtr) -29.50 -23.76