XNASOFS
Market cap303mUSD
Jan 10, Last price
8.01USD
1D
-0.74%
1Q
-2.79%
Jan 2017
-41.79%
IPO
-41.45%
Name
OFS Capital Corp
Profile
OFS Capital Corporation is a business development company specializing in direct and fund investments as well as add-on acquisitions. It provides flexible capital solutions primarily through debt capital and to a lesser extent, minority equity investments serving the needs of U.S.-based middle-market companies across a broad array of industries. It does not invest in operational turnarounds or start-up businesses. For direct, it specializes in debt and structured equity investments, recapitalizations and refinancing, management and leveraged buyouts, acquisition financings, shareholder liquidity events, growth capital, independent sponsor transactions, ESOPs, and minority investments in the lower middle market companies. It invests in the aerospace and defense, business services, consumer products and services, food and beverage, health care services, specialty chemicals, transportation and logistics, value added distribution, franchising, and industrial and niche manufacturing sectors. The firm invests in companies based in United States. It seeks to invest between $5 million and $35 million, revenues between $10 million and $200 million, annual EBITDA more than $5 million, and Enterprise value between $10 million and $500 million. The firm seeks to invest in companies with debt investment values between $5 million and $25 million. The fund uses senior secured, unitranche loans, first-lien, second-lien, subordinated/ mezzanine loans, warrants, and preferred equity securities and common equity securities. It prefers to take a minority as well as majority stake in the investments made. It also co-invests with its partners for additional capital.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 45,589 -1.45% | 46,258 -32.20% | |||||||
Cost of revenue | 19,389 | 13,602 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 26,200 | 32,656 | |||||||
NOPBT Margin | 57.47% | 70.60% | |||||||
Operating Taxes | 120 | 155 | |||||||
Tax Rate | 0.46% | 0.47% | |||||||
NOPAT | 26,080 | 32,501 | |||||||
Net income | (465) -93.99% | (7,741) -113.61% | |||||||
Dividends | (17,954) | (15,385) | |||||||
Dividend yield | 11.45% | 11.30% | |||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 105 | ||||||||
Long-term debt | 299,733 | 331,750 | |||||||
Deferred revenue | 340,294 | ||||||||
Other long-term liabilities | (331,514) | ||||||||
Net debt | (165,903) | (169,237) | |||||||
Cash flow | |||||||||
Cash from operating activities | 81,566 | 2,946 | |||||||
CAPEX | |||||||||
Cash from investing activities | (107,550) | ||||||||
Cash from financing activities | (51,154) | (31,057) | |||||||
FCF | (511,275) | 612,118 | |||||||
Balance | |||||||||
Cash | 45,349 | 516 | |||||||
Long term investments | 420,287 | 500,576 | |||||||
Excess cash | 463,357 | 498,779 | |||||||
Stockholders' equity | (22,837) | 312,395 | |||||||
Invested Capital | 492,655 | 548,616 | |||||||
ROIC | 5.01% | 7.33% | |||||||
ROCE | 5.58% | 6.27% | |||||||
EV | |||||||||
Common stock shares outstanding | 13,398 | 13,417 | |||||||
Price | 11.70 15.27% | 10.15 -6.88% | |||||||
Market cap | 156,758 15.10% | 136,187 -6.86% | |||||||
EV | (9,145) | 283,763 | |||||||
EBITDA | 26,608 | 33,065 | |||||||
EV/EBITDA | 8.58 | ||||||||
Interest | 19,482 | 17,025 | |||||||
Interest/NOPBT | 74.36% | 52.13% |