Spin Master Corp.: A Cautionary Tale of Why the Devil Is in the Details

Some people believe everything they read in the news, and that can be the kiss of death when it comes to investing because the devil is in the details, as you’ll see by taking a look under the hood at Spin Master Corp. (TSX:TOY).

The Motley Fool

You’re reading a free article with opinions that may differ from The Motley Fool’s premium investing services. Become a Motley Fool member today to get instant access to our top analyst recommendations, in-depth research, investing resources, and more. Learn More

Let’s play a little game of Jeopardy!. I’ll be Alex Trebek. The category is “Spin Master Corp. (TSX:TOY).”

If you’re unfamiliar with the popular trivia game show, contestants provide answers in the form of questions, winning varying amounts of cash based on the level of difficulty. For example, if the category was “Investing,” an appropriate answer might be “Warren Buffett” and the correct question, “Who is the world’s greatest investor?”

I hope that makes sense. Now, let’s get the show on the road.

Spin Master is a Toronto-based toy manufacturer whose 2015 revenue hit US$879 million, a 23% increase over its 2014 results. It’s the fourth-largest toy company behind just Mattel, Hasbro, and Lego. Earlier this year it made the news for its acquisition of Etch A Sketch from the Ohio Art Company. Like Jeopardy!, Etch A Sketch evokes fond memories from my childhood. It plans to reinvigorate the product just as it did with Meccano a couple of years ago.

With toy sales up 8% in 2015, Spin Master has lots of opportunities ahead of it, and its first-quarter numbers—net income of US$9.9 million on revenue of US$162 million, both well above the same quarter in fiscal 2015—suggest it’s making hay while the sun shines.

But before you go ahead and buy Spin Master stock, it’s important that we figure out what someone might pay to buy the company, lock, stock, and barrel.

Usually, a prospective buyer would pay an appropriate multiple based on its enterprise value, which is simply its market cap plus debt less cash on hand. One scenario might have Company A with a market cap of $500 million, no debt and $100 million in cash. Another could have it with $400 million in market cap, $200 million in debt and $25 million in cash.

In the first version of its capital structure, Company A would have an enterprise value of $400 million. In the second it would be $575 million for the same exact revenue and income stream. Now, this is only a made-up example, but it demonstrates why investors need to look more closely at the financial situation of prospective company investments.

Capital structure is a big deal. Our game of Jeopardy! will demonstrate why.

The Final Jeopardy answer: Spin Master’s enterprise value.

The question: ?

Before you can fill in the question, you need the three financial numbers mentioned previously. The first is market cap, and here I get five different answers from five different websites: $559.31 million, $2.59 billion, $556.62 million, $2.60 billion, and $548.23 million from Spin Master’s own investor relations site.

The debt and cash parts of the equation aren’t going to vary, and those can be found in its Q1 2016 report. To save you time, the debt is $76.79 million and cash $54.94 million.

Ready to provide the question? Well, we’re getting closer. But first, we have to decide which market cap is the right one. If one assumes that Spin Master’s investor relations number would most likely be the right one because it’s their stock, then the question becomes “What is $570.1 million?”

But, if you take the higher $2.60 billion market cap number, the question becomes “What is $2.62 billion?”

Huh! That’s a $2 billion difference. What gives?

The solution to this puzzle is all in how you calculate the market cap. Spin Master’s site uses 21.3 million shares outstanding as its multiplier with its stock price. Those are the subordinate voting shares which carry one vote per share. The much higher $2.6 billion figure includes almost 80 million multiple voting shares, which carry 10 votes each.

The mystery I’ll leave you with is this: Why does Spin Master use 21.3 million shares to calculate market cap, but closer to 100 million for earnings per share? If you can answer this riddle, you’re ready for the real Jeopardy!.

Just Released! 5 Stocks Under $50 (FREE REPORT)

Motley Fool Canada's market-beating team has just released a brand-new FREE report revealing 5 "dirt cheap" stocks that you can buy today for under $50 a share.

Our team thinks these 5 stocks are critically undervalued, but more importantly, could potentially make Canadian investors who act quickly a fortune.

Don't miss out! Simply click the link below to grab your free copy and discover all 5 of these stocks now.

Claim your FREE 5-stock report now!

This article represents the opinion of the writer, who may disagree with the “official” recommendation position of a Motley Fool premium service or advisor. We’re Motley! Questioning an investing thesis — even one of our own — helps us all think critically about investing and make decisions that help us become smarter, happier, and richer, so we sometimes publish articles that may not be in line with recommendations, rankings or other content.

Fool contributor Will Ashworth has no position in any stocks mentioned.

Confidently Navigate Market Volatility: Claim Your Free Report!

Feeling uneasy about the ups and downs of the stock market lately? You’re not alone. At The Motley Fool Canada, we get it — and we’re here to help. We’ve crafted an essential guide designed to help you through these uncertain times: "5-Step Checklist: How to Prepare Your Portfolio for Volatility."

Don't miss out on this opportunity for peace of mind. Just click below to learn how to receive your complimentary report today!

Get Our Free Report Today

More on Investing

Dividend Stocks

How I’d Divide $15,000 Across My Top 3 TSX Stock Picks for Growth and Income

Got $15,000? Here are three TSX stocks that could provide ample dividend and capital returns in the coming years ahead.

Read more »

a man celebrates his good fortune with a disco ball and confetti
Stocks for Beginners

Prediction: Here are the Most Promising Canadian Stocks for 2025

These Canadian stocks show some of the best growth outlooks out there, so don't ignore them any longer.

Read more »

concept of real estate evaluation
Dividend Stocks

Canadian Real Estate Stocks: How I’d Navigate This Sector With $15,000 During The Pullback

A $15,000 investment split among these two undervalued Canadian defensive REITs could generate high income yields with capital gains upside

Read more »

Digital background depicting innovative technologies in (AI) artificial systems, neural interfaces and internet machine learning technologies
Tech Stocks

3 Canadian Artificial Intelligence Stocks to Buy and Hold Until 2040

These three Canadian tech stocks to help you benefit from the surging demand for AI tech and infrastructure in the…

Read more »

money goes up and down in balance
Tech Stocks

Billionaires Are Selling Apple Stock and Buying This TSX Stock in Bulk

Billionaires might be dumping Apple stock after it lost over US$600 billion last week. But this other tech stock looks…

Read more »

A worker gives a business presentation.
Dividend Stocks

2 Canadian Dividend Stocks I’d Buy With $3,000 Whenever They Dip in Price

There's no shortage of great Canadian dividend stocks to buy, but these two pose huge upside right now for income…

Read more »

A train passes Morant's curve in Banff National Park in the Canadian Rockies.
Stocks for Beginners

Where Will CP Stock Be in 5 Years?

CP stock has been showing signs of real growth lately, but will that peter out in the next few years?

Read more »

A person looks at data on a screen
Investing

How I’d Position $7,500 in Canadian Value Stocks Despite Market Uncertainty

Air Canada is an example of a cheap value stock that's worth considering today despite the market uncertainty.

Read more »