This requires attention Red flag2 Oct 2022 20:53
In the H1 2022 page 19 section 'going concern' it states at the H Y net debt 992m and our covenant ratio was 2.3x neither our forecast nor our severe but plausible downside scenario indicate a debt leverage covenant breach'. Here is the problem , the 2.3x figure stated appears incorrect, that figure amounts to ebitda 431m but HY ebitda was only 173m, I don't understand from where did they add 258m to H1 173m to equate ebitda 431m thus ratio 2.3x, H121? H221 ebitda? FY22 forecast ebitda? The answer appears to be no, this discrepancy i did not notice upon first look and took their figure as accurate and far from the debt covenant limit of 3.5x. The 37% fall for a 10-15% ebitda reduction appeared unreasonable until an article in the Financial Times on Friday stated the reason was because the 10-15% ebitda reduction has put ebitda expectations at 285m, 285m × 3.5 equals 992m or in other words net debt ebitda ratio 3.5x thus breaching the covenant. Its insane that a 10-15% fall in ebitda has breached the covenant, especially after their statements and calculations of ebitda to debt. In their H1 ebitda to debt ratioshould of been presented more accurately at 2.86x on this calculation 173 x 2 =346 and 992 ÷ 346 = 286 x . A 15% reduction from 346 =294 or 3.37x ebitda to debt, very close to the 285 or 3.5x stated in The Times, it appears my calculation is a much more accurate figure. But profit is still good, deleveraging is still possible and this should be controllable,everyone is aware of the rate hikes and global economic slowdown obviously ,even more so directors of a billion pound company, so taking 759m debt in April for an acquisition must of been done with consideration for the obvious economic situation. Without this 759 m, net debt would be 223m thus no concerns of any covenant breaches, from my calculations they appear to have acquired Eastmans on an underlying PE ratio of 10 which appears reasonable, but still quite a large acquisition considering the economic conditions and was not entirely necessary as it was perfectly profitable prior to the acquisition and with a lot less debt.