In the last two newsletters we noted that Character Group (LSE:CCT) has an impressive history of earnings and dividends. Today we ask if that is built upon a shaky balance sheet and poor cash flow.

Balance sheet data
£m | Feb 2020 | Aug
2019 |
Feb 2019 | Aug 2018 | Aug 2017 | Aug 2016 | ||||||
Inventories | 10.6 | 16.4 | 11.2 | 10.9 | 9.0 | 10.3 | ||||||
Receivables | 13.5 | 35.0 | 12.7 | 25.6 | 25.8 | 25.1 | ||||||
Cash | 19.6 | 30.0 | 23.5 | 34.6 | 28.8 | 28.6 | ||||||
Investment property | 1.6 | 1.7 | 1.7 | 1.7 | 1.8 | 1.8 | ||||||
Freehold land and buildings | 2.5E | 2.5 | 2.6E | 2.6 | 2.7 | 2.8 | ||||||
Current assets plus saleable non-current assets | 47.9 | 85.7 | 51.7 | 75.4 | 68.1 | 68.6 | ||||||
Short term borrowings | -1.9 | -22.2 | -3.7 | -19.1 | -17.2 | -21.6 | ||||||
Payables | -12.1 | -28.8 | -14.7 | -24.7 | -22.7 | -25.4 | ||||||
Other liabilities (long & short) | -4.7 | -3.0 | -3.8 | -1.9 | -3.1 | -1.3 | ||||||
Current assets + saleable N-C assets – liabilities | 29.2 | 31.7 | 29.5 | 29.7 | 25.1 | 20.3 |
The market capitalisation of Character is £2.52 x 21.36m shares = £53.8m
Borrowing
For most of the year the company does not need to borrow or, if it does, only a small amount, hence the low borrowing level at the half year end in February 2020 (£1.9m).
But in the months running up to Christmas CCT sends out a great volume of toys to retail customers such as Argos who won’t pay for the goods until their cash flows are high in December/January.
Thus, CCT’s receivables number rises dramatically from around £13m most of the year to £25m – £35m in August, and to more in later months.
This extra burden is financed mostly by factoring (up to £15m) and invoice discounting (up to £20m) for a few weeks, and to a lesser extent by import loans.
Character also has an overdraft facility of £6m available. Interest on the overdraft factoring, invoice discounting and overdraft facilities is only 1.43% plus LIBOR or base rate.
Its Far East subsidiaries also have bank overdraft and trade finance facilities of £17.9m.
The Danish subsidiary, Proxy, has an ongoing recourse factoring facility of up to approximately £6.1 million. The interest charged on this facility is CIBOR 3 month/BOR (the Copenhagen interbank interest rate) plus 4.85% per annum. It also has a subordinated loan of £1.342 million where the interest rate is 12.8% per annum. These facilities are secured by various fixed and floating charges over the assets and undertakings of a Danish subsidiary and its subsidiaries.
So long as the retailers pay up in the winter, Character can get………………To read more subscribe to my premium newsletter Deep Value Shares – click here http://newsletters.advfn.com/deepvalueshares/subscribe-1