| Company Name: | Alliance Data Systems Corporation | | Ticker Symbol: | ADS | | | WWW Address: | www.alliancedatasystems.com |
| CEO: | Edward J. Heffernan | | No. of Employees: | 7,400 |
| Common Issue Type: | CS | | Business Description: | The Company is a provider of data-driven and transaction-based marketing and customer loyalty solutions.
|
| | | Industry Information: | FINANCIAL SERVICES - Credit Services [more like this] |
|
| Price | Day Change | Bid | Ask | Open | High | Low | Volume | | 179.84 | 1.02 | - | - | 178.49 | 180.89 | 177.03 | 838628 |
| Market Cap (mil) | Shares Outstanding (mil) | Beta | EPS | DPS | P/E | Yield | 52-Wks-Range |
| 8,845.7 | 49.2 | 1.35 | 6.58 | 0.00 | 27.2 | 0.0 | 185.32 - 123.11 |
|
| KEY FIGURES (Latest Twelve Months - LTM) | | Yesterday's Close | 180.35 | $ | | PE Ratio - LTM | 27.2 | |
| Market Capitalisation | 8,845.7 | mil |
| Latest Shares Outstanding | 49.2 | mil |
| Earnings pS (EPS) | 6.58 | $ |
| Dividend pS (DPS) | 0.00 | ¢ |
| Dividend Yield | 0.0 | % |
| Dividend Payout Ratio | | % |
| Revenue per Employee | 340,317 | $ |
| Effective Tax Rate | 38.2 | % |
| Float | 43.5 | mil |
| Float as % of Shares Outstanding | 87.3 | % |
| Foreign Sales | 986 | mil |
| Domestic Sales | 2,656 | mil |
| Selling, General & Adm/tive (SG&A) as % of Revenue | 10.90 | % |
| Research & Devlopment (R&D) as % of Revenue | 0.00 | % |
| Gross Profit Margin | 43.9 | % |
| EBITDA Margin | 33.1 | % |
| Pre-Tax Profit Margin | 18.7 | % |
| Assets Turnover | 0.4 | % |
| Return on Assets (ROA) | 3.7 | % |
| Return on Equity (ROE) | 72.1 | % |
| Return on Capital Invested (ROCI) | 8.5 | % |
| Current Ratio | 1.8 | |
| Leverage Ratio (Assets/Equity) | 19.7 | |
| Interest Cover | 3.3 | |
| Total Debt/Equity (Gearing Ratio) | 11.50 | |
| LT Debt/Total Capital | 88.0 | % |
| Working Capital pS | 82.06 | $ |
| Cash pS | 15.54 | $ |
| Book-Value pS | 12.29 | $ |
| Tangible Book-Value pS | -34.40 | $ |
| Cash Flow pS | 14.27 | $ |
| Free Cash Flow pS | 12.12 | $ |
 |
| KEY FIGURES (LTM): Price info |
| Price/Book Ratio | 14.67 | |
| Price/Tangible Book Ratio | -5.24 | |
| Price/Cash Flow | 12.6 | |
| Price/Free Cash Flow | 14.9 | |
| P/E as % of Industry Group | 76.0 | % |
| P/E as % of Sector Segment | 83.0 | % |
| | | Balance Sheet (at a glance) in Millions |
| | | | | | DIVIDEND INFO | | Type of Payment | - |
| Dividend Rate | 0.00 |
| Current Dividend Yield | 0.0 |
| 5-Y Average Dividend Yield | 0.0 |
| Payout Ratio | 0.0 |
| 5-Y Average Payout Ratio | 0.0 |
| |
| |
| |
| |
| |
|  | | Share price performance previous 3 years |
| 
|  | | Share price performance intraday |
| 
| |
| |
| PRICE/VOLUME | High | Low | Close | % Price Chg | % Price Chg vs. Mkt. | Avg. Daily Vol | Total Vol |
| 1 Week | - | - | - | 1.1 | 102 | 9,868 | 35,635 |
| 4 Weeks | 185.32 | 173.37 | 178.08 | 1.3 | 103 | 7,845 | 141,203 |
| 13 Weeks | 185.32 | 152.80 | 157.84 | 14.3 | 109 | 5,647 | 350,124 |
| 26 Weeks | 185.32 | 142.59 | 144.10 | 25.2 | 108 | 5,270 | 648,244 |
| 52 Weeks | 185.32 | 123.11 | 128.91 | 39.9 | 115 | 5,284 | 1,310,349 |
| YTD | 185.32 | 146.39 | - | 24.6 | 109 | 5,342 | 603,623 |
| Moving Average | 5-Days | 10-Days | 10-Weeks | 30-Weeks | 200-Days | Beta (60-Mnth) | Beta (36-Mnth) |
| 178.24 | 177.09 | 171.57 | 158.76 | 153.70 | 1.35 | 0.96 |
|
| |
| GROWTH RATES | 5-Year Growh | R² of 5-Year Growth | 3-Year Growth |
| Revenue | 13.03 | 79.8 | 16.49 |
| Income | 25.73 | 89.5 | 30.16 |
| Dividend | 0.00 | 0.0 | 0.00 |
| Capital Spending | 0.00 | NA | 47.20 |
| R&D | 0.00 | NA | 0.00 |
| Normalized Inc. | 24.56 | NA | 40.09 |
| | | CHANGES | YTD vs. Last YTD | Curr Qtr vs. Qtr 1-Yr ago | Annual vs. Last Annual |
| Revenue % | 18.2 | 18.2 | 14.8 |
| Earnings % | 11.9 | 11.9 | 33.9 |
| EPS % | 3.2 | 3.2 | 20.7 |
| EPS $ | 0.06 | 0.06 | 1.13 |
|
| |
| SOLVENCY RATIOS | | SHORT-TERM SOLVENCY RATIOS (LIQUIDITY) |
| Net Working Capital Ratio | 34.16 |
| Current Ratio | 1.8 |
| Quick Ratio (Acid Test) | 1.6 |
| Liquidity Ratio (Cash) | 0.18 |
| Receivables Turnover | 0.6 |
| Average Collection Period | 600 |
| Working Capital/Equity | 775.7 |
| Working Capital pS | 82.64 |
| Cash-Flow pS | 13.54 |
| Free Cash-Flow pS | 11.16 |
| FINANCIAL STRUCTURE RATIOS |
| Altman's Z-Score Ratio | 1.49 |
| Financial Leverage Ratio (Assets/Equity) | 22.7 |
| Debt Ratio | 95.6 |
| Total Debt/Equity (Gearing Ratio) | 13.22 |
| LT Debt/Equity | 8.91 |
| LT Debt/Capital Invested | 123.0 |
| LT Debt/Total Liabilities | 41.0 |
| Interest Cover | 3.3 |
| Interest/Capital Invested | 4.18 |
| | | | VALUATION RATIOS | | MULTIPLES |
| PQ Ratio | 14.29 |
| Tobin's Q Ratio | 0.74 |
| Current P/E Ratio - LTM | 27.20 |
| Enterprise Value (EV)/EBITDA | 15.89 |
| Enterprise Value (EV)/Free Cash Flow | 20.98 |
| Dividend Yield | 0.0 |
| Price/Tangible Book Ratio - LTM | -5.24 |
| Price/Book Ratio - LTM | 14.67 |
| Price/Cash Flow Ratio | 12.6 |
| Price/Free Cash Flow Ratio - LTM | 14.9 |
| Price/Sales Ratio | 2.35 |
| P/E Ratio (1 month ago) - LTM | 26.5 |
| P/E Ratio (26 weeks ago) - LTM | 22.4 |
| P/E Ratio (52 weeks ago) - LTM | 22.4 |
| 5-Y High P/E Ratio | 27.7 |
| 5-Y Low P/E Ratio | 9.1 |
| 5-Y Average P/E Ratio | 20.6 |
| Current P/E Ratio as % of 5-Y Average P/E | 132 |
| P/E as % of Industry Group | 76.0 |
| P/E as % of Sector Segment | 83.0 |
| Current 12 Month Normalized P/E Ratio - LTM | 27.2 |
| PER SHARE FIGURES |
| LT Debt pS | 94.92 |
| Current Liabilities pS | 101.46 |
| Tangible Book Value pS - LTM | -34.40 |
| Book Value pS - LTM | 12.29 |
| Capital Invested pS | 106.47 |
| Cash pS - LTM | 15.54 |
| Cash Flow pS - LTM | 14.27 |
| Free Cash Flow pS - LTM | 12.12 |
| Earnings pS (EPS) | 6.58 |
| | | | OPERATING RATIOS | | PROFITABILITY RATIOS |
| Free Cash Flow Margin | 15.21 |
| Free Cash Flow Margin 5YEAR AVG | 18.62 |
| Net Profit Margin | 11.6 |
| Net Profit Margin - 5YEAR AVRG. | 9.5 |
| Equity Productivity | 6.89 |
| Return on Equity (ROE) | 79.9 |
| Return on Equity (ROE) - 5YEAR AVRG. | 92.7 |
| Capital Invested Productivity | 0.70 |
| Return on Capital Invested (ROCI) | 8.1 |
| Return on Capital Invested (ROCI) - 5YEAR AVRG. | 7.8 |
| Assets Productivity | 0.30 |
| Return on Assets (ROA) | 3.5 |
| Return on Assets (ROA) - 5YEAR AVRG. | 3.3 |
| Gross Profit Margin | 43.9 |
| Gross Profit Margin - 5YEAR AVRG. | 42.1 |
| EBITDA Margin - LTM | 33.1 |
| EBIT Margin - LTM | 26.9 |
| Pre-Tax Profit Margin | 18.8 |
| Pre-Tax Profit Margin - 5YEAR AVRG. | 15.9 |
| Effective Tax Rate | 38.2 |
| Effective Tax Rate - 5YEAR AVRG. | 37.1 |
| EFFICIENCY RATIOS |
| Cash Conversion Cycle | 725 |
| Revenue per Employee | 340,317 |
| Net Income per Employee | 39,463 |
| Average Collection Period | 725 |
| Receivables Turnover | 0.6 |
| Day's Inventory Turnover Ratio | |
| Inventory Turnover | 0.0 |
| Inventory/Sales | 0.0 |
| Accounts Payble/Sales | 5.92 |
| Assets/Revenue | 3.33 |
| Net Working Capital Turnover | 0.89 |
| Fixed Assets Turnover | 1.27 |
| Total Assets Turnover | 0.3 |
| Revenue per $ Cash | 4.08 |
| Revenue per $ Plant | 14.39 |
| Revenue per $ Common Equity | 6.89 |
| Revenue per $ Capital Invested | 0.70 |
| Selling, General & Adm/tive (SG&A) as % of Revenue | 10.8 |
| SG&A Expense as % of Revenue - 5YEAR AVRG. | 10.6 |
| Research & Devlopment (R&D) as % of Revenue | 0.0 |
| R&D Expense as % of Revenue - 5YEAR AVRG. | 0.0 |
|
|  



|