"Magic Formula," based on Next Year's EPS Estimates
Companies with high returns on capital employed, trading at high earnings yields (based on next FY EPS estimates)
Move ToNext FYEBIT/Price toPrice52-WeekMVEVEV/EPSCapitalTaxTangibleCompany / Ticker($)LowHigh($mn)($mn)SalesYieldEmployedRateBook
1Endo Pharma / ENDP17.98-23%45%2,1072,1461.6x
16%261%
36%13.7x2Pre-Paid Legal / PPD43.46-39%5%4774881.1x
15%253%
38%13.5x3China Sky One / CSKI14.30-56%34%2371881.8x
17%134%
21%2.7x4Net1 UEPS / UEPS12.91-36%117%7196022.4x
12%326%
34%5.0x5Safe Bulkers / SB6.73-60%186%3677193.6x
24%95%
n/m20.0x6Edison International / EIX31.29-26%67%10,19521,3681.5x
11%infinite
30%1.0x7GT Solar / SOLR5.73-85%197%8217141.3x
11%infinite
38%24.9x8GameStop / GME22.17-24%115%3,6503,915.4x
14%123%
37%12.6x9GigaMedia / GIGM5.81-55%132%3172341.3x
11%infinite
3%2.7x10Terra Industries / TRA25.02-55%130%2,4951,833.7x
12%199%
26%2.3x11Am. Electric Power / AEP28.61-16%45%13,64031,5952.2x
11%infinite
31%1.3x12PPL Corp. / PPL32.80-26%64%12,33419,4102.2x
11%331%
31%3.1x13NV Energy / NVE10.77-36%22%2,5247,9062.3x
11%infinite
29%.8x14Centene / CNC20.49-27%20%882762.2x
10%infinite
38%3.1x15CenterPoint Energy / CNP11.06-23%50%3,86314,2691.3x
11%272%
39%10.4x16DPL / DPL23.30-21%18%2,7024,2252.6x
11%390%
28%2.7x17Questcor Pharma / QCOR4.96-38%98%3202582.6x
12%129%
31%4.8x18 * A-Power Energy / APWR8.42-64%278%284223.8x
16%73%
0%2.1x19Energen / EGN40.30-43%97%2,8903,4172.2x
10%1079%
38%1.4x20Allegheny Energy / AYE25.98-22%99%4,4018,4792.4x
11%176%
39%1.7x21El Paso Electric / EE14.21-18%55%6381,3791.4x
11%255%
33%.9x22TECO Energy / TE11.73-28%86%2,4976,0021.8x
10%575%
37%1.3x23UniSource Energy / UNS26.92-22%24%9592,7992.0x
11%141%
49%1.4x24Pepco Holdings / POM13.39-25%95%2,9468,756.8x
12%102%
36%1.1x25Cal-Maine Foods / CALM25.31-33%93%602653.7x
19%58%
34%2.1x26NetScout Systems / NTCT9.14-38%76%3693551.3x
10%infinite
35%9.7x27VSE Corp. / VSEC26.23-26%85%135156.1x
16%60%
39%2.6x28Delek US Holdings / DK8.57-59%45%460722.2x
10%infinite
41%1.0x29 * Progress Software Co / PRGS20.97-30%48%8376881.4x
10%infinite
39%4.4x30OGE Energy / OGE28.15-31%23%2,7035,1381.4x
10%4035%
30%1.4x31NiSource / NI11.46-32%61%3,1479,9001.2x
10%infinite
33%4.3x32Hewlett-Packard / HPQ37.61-32%31%89,74795,511.8x
11%124%
19%208.7x33Advanced Battery / ABAT4.06-71%58%2352014.4x
15%60%
15%3.1x34 * Foster Wheeler / FWLT23.77-46%216%3,0052,436.4x
10%infinite
14%8.6x35 * Permian Basin / PBT11.12-34%146%5185175.5x
10%infinite
n/m431.9x36LHC Group / LHCG22.22-25%66%4104101.0x
11%123%
31%11.7x37Innophos / IPHS16.23-53%156%345536.6x
12%88%
23%2.0x38 * Allied Healthcare / AHCI2.28-59%27%10375.3x
11%104%
28%2.5x39American Oriental / AOB5.10-35%97%3994521.7x
18%50%
21%2.6x40CMS Energy / CMS11.98-30%26%2,7179,1461.4x
11%88%
32%1.1x41 * Portfolio Recovery / PRAA37.15-48%42%5708223.1x
9%2397%
39%2.2x42 * CSG Systems / CSGS13.53-20%49%4755201.1x
11%80%
34%21.2x43Public Service / PEG32.23-31%47%16,30824,4771.8x
10%216%
50%2.0x44Continucare / CNU2.49-39%7%148138.5x
10%115%
38%5.4x45Southwest Gas / SWX21.84-22%52%9762,2051.1x
9%infinite
40%.9xCriteria: Market value > $100 million ADRs and banks excludedMV = market value. EV = enterprise value. Number of insider transactions relates to most recent six-month period.* New additions are highlighted.
©
10x45 Bargain Hunter
™
June 28, 2009www.manualofideas.com
Page 11 of 11
Add a Comment