Digital Auto Care Factbook 2016 - 31

FINANCIAL PROFILES OF SELECT AUTO CARE COMPANIES

Valuation Metrics
As of 3/31/2015

($ in millions, except per share)

Ticker

Stock
Price

52 Week
High / Low

Market
Cap

Price /
TBV

TEV

LTM

P/E
Forward PEG
CY 2015 CY 2016 CY 2015 CY 2016

TEV / Revenue
LTM CY 2015 CY 2016

TEV / EBITDA
LTM CY 2015 CY 2016

SUPPLIERS
Cooper Tire & Rubber Co.

CTB

$42.84

$42.86 / $23.40

$2,488

$2,342

3.6x

13.7x

14.2x

12.7x

NA

NA

0.7x

0.8x

0.7x

4.5x

5.5x

5.2x

Dorman Products, Inc.

DORM

$49.75

$60.99 / $37.22

1,768

1,720

4.1x

20.5x

17.5x

15.4x

1.3x

1.1x

2.3x

2.1x

1.9x

11.2x

10.0x

8.9x

Federal-Mogul Corp.

FDML

$13.31

$21.12 / $12.45

2,250

4,711

NM

17.1x

16.7x

11.9x

NA

NA

0.6x

0.6x

0.5x

7.1x

7.4x

6.1x

Goodyear Tire & Rubber Co.

GT

$27.08

$28.98 / $18.87

7,305

12,355

2.5x

13.1x

9.3x

8.0x

NA

NA

0.7x

0.7x

0.7x

5.6x

5.0x

4.7x

Motorcar Parts of America, Inc.

MPAA

$27.79

$36.43 / $20.86

499

504

2.7x

34.2x

16.1x

14.6x

0.7x

0.6x

1.7x

1.6x

1.3x

NM

7.6x

6.3x

Remy International, Inc.

REMY

$22.21

$27.30 / $16.31

715

940

NM

32.0x

13.6x

11.6x

0.9x

0.8x

0.8x

0.8x

0.8x

7.5x

6.9x

6.1x

Snap-on, Inc.

SNA

$147.06 $148.41 / $108.82

8,577

9,381

7.2x

22.4x

18.7x

16.7x

1.6x

1.4x

2.7x

2.7x

2.6x

12.4x

11.5x

11.0x

Standard Motor Products, Inc.

SMP

$42.26

$45.80 / $32.62

967

1,011

3.4x

17.0x

14.9x

13.6x

1.8x

1.7x

1.0x

1.0x

0.9x

9.0x

8.2x

NA

Tenneco, Inc.

TEN

$57.42

$69.22 / $46.64

3,519

4,442

10.0x

15.0x

11.7x

10.1x

1.0x

0.8x

0.5x

0.5x

0.5x

6.0x

5.5x

5.0x

MEAN

$3,121

$4,156

4.8X

20.6X

14.8X

12.7X

1.2X

1.1X

1.2X

1.2X

1.1X

7.9X

7.5X

6.6X

MEDIAN

$2,250

$2,342

3.6X

17.1X

14.9X

12.7X

1.1X

1.0X

0.8X

0.8X

0.8X

7.3X

7.4X

6.1X

RETAILERS & DISTRIBUTORS
Advance Auto Parts, Inc.

AAP

$149.69 $165.00 / $115.76

$10,948

$12,503

42.2x

19.8x

17.6x

15.3x

1.2x

1.0x

1.3x

1.3x

1.2x

10.0x

9.3x

8.5x

AutoZone, Inc.

AZO

$682.16 $694.45 / $491.93

21,640

25,932

NM

21.0x

19.0x

17.0x

1.4x

1.3x

2.6x

2.6x

2.4x

12.3x

11.7x

11.0x
10.2x

Genuine Parts Company

GPC

$93.19

$109.00 / $82.15

14,230

14,909

7.4x

20.6x

19.2x

17.7x

2.1x

2.0x

1.0x

0.9x

0.9x

11.7x

10.8x

KAR Auction Services, Inc.

KAR

$37.93

$39.52 / $25.91

5,359

7,825

NM

29.1x

22.1x

19.4x

1.6x

1.4x

3.3x

3.1x

2.9x

13.6x

12.0x

11.1x

O'Reilly Automotive, Inc.

ORLY

$216.24 $220.11 / $141.08

22,013

23,160

17.7x

30.0x

25.3x

22.2x

1.5x

1.3x

3.2x

3.0x

2.8x

15.9x

14.2x

13.1x

Pep Boys - Manny, Moe & Jack

PBY

$9.62

$13.22 / $8.00

515

855

1.0x

NM

NM

33.8x

NM

NA

0.4x

0.4x

0.4x

9.5x

8.6x

6.2x

U.S. Auto Parts Network, Inc.

PRTS

$2.17

$4.09 / $2.07

73

89

4.2x

NM

NM

NM

NM

NM

0.3x

0.3x

0.3x

16.6x

13.6x

8.9x

Uni-Select, Inc.

UNS

$43.68

$35.20 / $19.75

927

1,109

5.0x

24.5x

18.9x

18.3x

NM

NM

0.6x

0.8x

1.0x

13.1x

12.2x

13.0x

MEAN

$9,463

$10,798

12.9X

24.2X 20.3X

20.5X

1.6X

1.4X

1.6X

1.5X

1.5X

12.8X

11.6X

10.3X

MEDIAN

$8,154

$10,164

6.2X

22.7X

19.1X

18.3X

1.5X

1.3X

1.1X

1.1X

1.1X

12.7X

11.8X

10.6X

1

INDEPENDENT SERVICE PROVIDERS & DEALERS
Asbury Automotive Group, Inc.

ABG

$83.10

$83.62 / $52.88

$2,375

$3,916

8.1x

18.4x

16.1x

14.4x

1.0x

0.9x

0.7x

0.6x

0.6x

13.4x

12.3x

11.4x

AutoNation, Inc.

AN

$64.33

$65.00 / $46.16

7,306

12,457

18.1x

18.2x

16.2x

14.5x

1.1x

1.0x

0.7x

0.6x

0.6x

13.7x

12.7x

11.6x

CarMax, Inc.

KMX

$69.01

$69.60 / $42.54

14,493

23,119

4.6x

25.5x

26.5x

22.8x

1.7x

1.5x

1.6x

1.6x

1.5x

22.5x

21.4x

19.1x

Group 1 Automotive, Inc.

GPI

$86.33

$93.23 / $60.31

2,093

4,548

NM

13.6x

12.9x

11.6x

0.9x

0.8x

0.5x

0.4x

0.4x

11.8x

12.0x

11.1x

Lithia Motors, Inc.

LAD

$99.41

$100.25 / $63.05

2,610

4,401

8.1x

19.2x

16.1x

14.5x

0.7x

0.7x

0.8x

0.6x

0.5x

16.7x

12.9x

11.8x

Monro Muffler Brake, Inc.

MNRO

$65.05

$67.93 / $46.93

2,060

2,338

26.7x

34.8x

34.4x

28.0x

2.3x

1.9x

2.7x

2.6x

2.3x

16.6x

16.3x

13.7x

Penske Automotive Group, Inc.

PAG

$51.49

$52.70 / $36.36

4,651

8,729

NM

16.9x

13.9x

12.7x

1.1x

1.0x

0.5x

0.5x

0.4x

14.4x

13.6x

12.6x

Pep Boys - Manny, Moe & Jack

PBY

$9.62

$13.22 / $8.00

515

855

1.0x

NM

NM

33.8x

NM

NA

0.4x

0.4x

0.4x

9.5x

8.6x

6.2x

Rush Enterprises, Inc.

RUSH.B

$24.72

$32.88 / $23.73

1,066

2,356

3.6x

25.9x

16.1x

13.9x

NA

NA

0.7x

0.6x

0.5x

13.1x

14.0x

11.4x

Sonic Automotive, Inc.

SAH

$24.90

$27.87 / $21.76

1,268

3,320

11.8x

12.4x

13.0x

11.5x

1.2x

1.0x

0.4x

0.3x

0.3x

11.1x

11.6x

10.8x

MEAN

$3,844

$6,604

10.3X

20.6X

18.3X

17.8X

1.3X

1.1X

0.9X

0.8X

0.8X

14.3X

13.5X

12.0X

MEDIAN

$2,234

$4,159

8.1X

18.4X

16.1X

14.4X

1.1X

1.0X

0.7X

0.6X

0.5X

13.5X

12.8X

11.5X

COLLISION
Boyd Group Income Fund1

BYD.UN

$41.86

$43.12 / $27.88

$881

$767

NM

24.6x

19.1x

16.1x

NA

NA

0.9x

0.7x

0.7x

14.2x

8.9x

7.9x

Copart, Inc.

CPRT

$37.57

$38.50 / $29.93

4,750

4,845

6.1x

21.7x

21.8x

19.7x

1.6x

1.4x

4.2x

4.1x

3.9x

11.7x

11.7x

10.8x

KAR Auction Services, Inc.

KAR

$37.93

$39.52 / $25.91

5,359

7,825

NM

29.1x

22.1x

19.4x

1.6x

1.4x

3.3x

3.1x

2.9x

13.6x

12.0x

11.1x

LKQ Corp.

LKQ

$25.56

$29.84 / $22.90

7,773

9,529

41.7x

20.9x

18.2x

15.4x

1.0x

0.9x

1.4x

1.3x

1.2x

12.2x

10.9x

9.6x

Solera Holdings, Inc.

SLH

$51.66

$69.60 / $45.69

3,471

5,780

NM

49.5x

16.3x

14.8x

1.5x

1.3x

5.3x

5.1x

4.7x

14.2x

12.4x

11.5x

MEAN

$4,447

$5,749

23.9X

29.2X

19.5X

17.1X

1.4X

1.3X

3.0X

2.9X

2.7X

13.2X

11.2X

10.2X

MEDIAN

$4,750

$5,780

23.9X

24.6X

19.1X

16.1X

1.5X

1.4X

3.3X

3.1X

2.9X

13.6X

11.7X

10.8X

Stock Prices, Market Cap, and Enterprise Values converted at the exchange rate as of the date above
* Definitions: LTM = Last Twelve Months; EBITDA = Earnings Before Interest, Taxes, Depreciation, and Amortization; P / E = Stock Price / Earnings Per Share; TEV = Total Enterprise Value
TBV = Tangible Book Value; PEG = (Calendarized P / E) / Long Term Growth Rate
Sources: Capital IQ, Company filings

1

4

2016 Digital Auto Care Factbook Copyright © 2015 Auto Care Association

31
http://www.bbtcapitalmarkets.com
Digital Auto Care Factbook 2016

Table of Contents for the Digital Edition of Digital Auto Care Factbook 2016
