Deluxe Corporation (DLX) Bundle
Understanding Deluxe Corporation (DLX) Revenue Streams
Understanding Deluxe Corporation’s Revenue Streams
Deluxe Corporation's revenue streams are primarily derived from four distinct segments: Print, Merchant Services, B2B Payments, and Data Solutions. Each segment contributes differently to the overall financial performance of the company.
Breakdown of Primary Revenue Sources
The revenue composition for the quarter ended September 30, 2024, and the nine months ended September 30, 2024, is as follows:
| Segment | Q3 2024 Revenue (in thousands) | Q3 2023 Revenue (in thousands) | Change (%) | 9M 2024 Revenue (in thousands) | 9M 2023 Revenue (in thousands) | Change (%) |
|---|---|---|---|---|---|---|
| $297,313 | $304,282 | (2.3%) | $909,393 | $942,839 | (3.5%) | |
| Merchant Services | $93,674 | $88,000 | 6.3% | $288,000 | $270,000 | 6.7% |
| B2B Payments | $75,140 | $74,581 | 0.7% | $214,788 | $226,118 | (5.0%) |
| Data Solutions | $61,065 | $64,080 | (4.7%) | $178,169 | $167,735 | 6.2% |
Year-over-Year Revenue Growth Rate
The overall total revenue for the first nine months of 2024 was $1,601,215, representing a 3.2% decrease compared to $1,654,896 for the same period in 2023. The quarterly revenue for Q3 2024 was $528,444, down 1.7% from $537,844 in Q3 2023 .
Contribution of Different Business Segments to Overall Revenue
The revenue mix as of September 30, 2024, illustrates the contributions from various segments:
| Segment | Q3 2024 Contribution (%) | Q3 2023 Contribution (%) | 9M 2024 Contribution (%) | 9M 2023 Contribution (%) |
|---|---|---|---|---|
| Merchant Services | 17.7% | 16.4% | 18.0% | 16.2% |
| B2B Payments | 14.2% | 13.8% | 13.4% | 13.7% |
| Data Solutions | 11.5% | 11.9% | 11.1% | 10.1% |
| 56.3% | 56.6% | 56.8% | 57.0% |
Analysis of Significant Changes in Revenue Streams
The decline in revenue for the Print segment is attributed to the ongoing secular decline in order volumes for checks and business forms, along with reduced demand for promotional products. However, the Merchant Services segment has shown growth, driven by increased volume and new customer acquisitions. The overall revenue outlook for 2024 anticipates a decline in the low to mid-single digits, influenced by ongoing shifts in consumer behavior and market dynamics .
A Deep Dive into Deluxe Corporation (DLX) Profitability
A Deep Dive into Deluxe Corporation's Profitability
Gross Profit, Operating Profit, and Net Profit Margins
As of the third quarter of 2024, the company reported a gross profit of $281.9 million, compared to $282.7 million in the third quarter of 2023. For the first nine months of 2024, the gross profit was $854.2 million, down from $879.2 million in the same period of 2023. The gross margin for Q3 2024 stood at 53.3%, while the nine-month gross margin was 52.5%.
Operating profit for the third quarter of 2024 was $41.6 million, a significant increase from $21.6 million in Q3 2023. For the nine months ended September 30, 2024, the operating profit rose to $145.1 million, up from $109.8 million year-over-year. The operating margin for the third quarter of 2024 was 7.9%, and for the nine-month period, it was 9.1%.
Net income for the third quarter of 2024 was $9.0 million, compared to a net loss of $8.0 million in Q3 2023. For the first nine months of 2024, net income reached $40.3 million, up from $11.2 million in 2023. The net profit margin for Q3 2024 was 1.7%, while for the nine months, it was 2.5%.
Trends in Profitability Over Time
Profitability metrics show a positive trend in 2024 compared to 2023. The net income margin improved significantly, reflecting effective cost management and pricing strategies. The net income margin has increased from -1.5% in Q3 2023 to 1.7% in Q3 2024, highlighting a turnaround in financial performance.
Comparison of Profitability Ratios with Industry Averages
When compared to the industry averages, the company's gross margin of 53.3% is above the industry average of 50%. The operating margin of 7.9% is also favorable compared to the industry average of 6%. However, the net profit margin of 1.7% lags behind the industry average of 3%, indicating potential areas for improvement.
Analysis of Operational Efficiency
The adjusted EBITDA for the third quarter of 2024 was $104.9 million, with an adjusted EBITDA margin of 19.9%, up from 18.9% in Q3 2023. For the first nine months, adjusted EBITDA was $308.7 million, with a margin of 19.3%, compared to 18.8% in 2023. This improvement reflects better cost management and operational efficiency initiatives.
| Metric | Q3 2024 | Q3 2023 | 9M 2024 | 9M 2023 |
|---|---|---|---|---|
| Gross Profit | $281.9 million | $282.7 million | $854.2 million | $879.2 million |
| Operating Profit | $41.6 million | $21.6 million | $145.1 million | $109.8 million |
| Net Income | $9.0 million | ($8.0 million) | $40.3 million | $11.2 million |
| Adjusted EBITDA | $104.9 million | $101.9 million | $308.7 million | $310.7 million |
| Adjusted EBITDA Margin | 19.9% | 18.9% | 19.3% | 18.8% |
Debt vs. Equity: How Deluxe Corporation (DLX) Finances Its Growth
Debt vs. Equity: How Deluxe Corporation Finances Its Growth
As of September 30, 2024, Deluxe Corporation reported total debt of $1.53 billion and net debt of $1.49 billion. The composition of this debt includes:
| Debt Type | Amount (in thousands) |
|---|---|
| Senior, secured term loan facility | $790,563 |
| Senior, unsecured notes | $475,000 |
| Amounts drawn on senior, secured revolving credit facility | $209,000 |
| Securitization obligations | $65,776 |
| Total principal amount | $1,540,339 |
The weighted-average interest rate on the debt was approximately 7.0% as of September 30, 2024. In comparison, the debt was $1.60 billion as of December 31, 2023, indicating a decrease in total debt of $63.848 million over the period.
Deluxe Corporation has a debt-to-equity ratio of approximately 2.52 based on shareholders’ equity of $612.685 million as of September 30, 2024. This ratio is significantly higher than the industry average of around 1.5, indicating a heavier reliance on debt financing compared to its peers.
In March 2024, the company entered into an accounts receivable financing facility with a capacity of up to $80 million, of which $66 million was outstanding as of September 30, 2024. The proceeds from this facility were utilized to prepay amounts due under the secured term loan facility.
As of September 30, 2024, the company reported cash and cash equivalents of $41 million and liquidity of $325 million. The company’s management has emphasized the importance of balancing debt with equity funding to maintain financial flexibility while pursuing growth strategies. The capital allocation priorities include reducing debt, making high-return internal investments, and maintaining dividend payouts.
Recent credit ratings indicate that the company is in compliance with its debt covenants, which is crucial for maintaining access to capital markets. Furthermore, Deluxe Corporation has not repurchased any shares under its ongoing authorization of $500 million since early 2020, leaving $287 million available for potential future repurchases.
Assessing Deluxe Corporation (DLX) Liquidity
Assessing Liquidity and Solvency
As of September 30, 2024, the liquidity and solvency position of the company can be evaluated through various financial metrics, including the current and quick ratios, working capital trends, and cash flow statements.
Current and Quick Ratios
The current ratio, which measures the company's ability to cover its short-term liabilities with its short-term assets, is calculated as follows:
| Metric | Value |
|---|---|
| Current Assets | $516,000,000 |
| Current Liabilities | $408,000,000 |
| Current Ratio | 1.27 |
The quick ratio, which excludes inventories from current assets, is calculated as follows:
| Metric | Value |
|---|---|
| Current Assets (excluding inventory) | $460,000,000 |
| Current Liabilities | $408,000,000 |
| Quick Ratio | 1.13 |
Analysis of Working Capital Trends
Working capital is defined as current assets minus current liabilities. The working capital position as of September 30, 2024, is as follows:
| Metric | Value |
|---|---|
| Current Assets | $516,000,000 |
| Current Liabilities | $408,000,000 |
| Working Capital | $108,000,000 |
Cash Flow Statements Overview
The cash flow statement provides insights into the company's operating, investing, and financing cash flows for the nine months ended September 30, 2024:
| Cash Flow Activity | 2024 (in thousands) | 2023 (in thousands) | Change (in thousands) |
|---|---|---|---|
| Net cash provided by operating activities | $134,122 | $114,906 | $19,216 |
| Net cash used by investing activities | ($51,323) | ($50,735) | ($588) |
| Net cash used by financing activities | ($452,081) | ($213,590) | ($238,491) |
| Net change in cash, cash equivalents, restricted cash, and restricted cash equivalents | ($372,438) | ($148,426) | ($224,012) |
| Free Cash Flow | $64,345 | $34,097 | $30,248 |
Potential Liquidity Concerns or Strengths
As of September 30, 2024, the company held cash and cash equivalents of $41 million, with an available liquidity of $325 million, including $283 million available for borrowing under the revolving credit facility. Total debt was reported at $1.53 billion, with net debt at $1.49 billion.
The liquidity position indicates a strong ability to meet short-term obligations, with a current ratio of 1.27 and a quick ratio of 1.13. The increase in free cash flow by $30 million compared to the previous year suggests improved operational efficiency and cash generation capabilities.
However, the significant cash used in financing activities, totaling $452 million, may raise concerns about future cash flow stability, especially considering the ongoing debt obligations.
Is Deluxe Corporation (DLX) Overvalued or Undervalued?
Valuation Analysis
To determine whether the company is overvalued or undervalued, we will analyze key valuation metrics including price-to-earnings (P/E), price-to-book (P/B), and enterprise value-to-EBITDA (EV/EBITDA) ratios. Additionally, we will review stock price trends, dividend yield, payout ratios, and analyst consensus on stock valuation.
Price-to-Earnings (P/E) Ratio
The current P/E ratio is calculated as follows:
- Current Stock Price: $18.15 (as of September 30, 2024)
- Trailing Twelve Months (TTM) Earnings Per Share (EPS): $0.90
- P/E Ratio: 20.2
Price-to-Book (P/B) Ratio
The P/B ratio is determined using the following data:
- Current Stock Price: $18.15
- Book Value Per Share: $9.00
- P/B Ratio: 2.02
Enterprise Value-to-EBITDA (EV/EBITDA) Ratio
The EV/EBITDA ratio is calculated as follows:
- Enterprise Value: $1.54 billion
- Adjusted EBITDA (2024): $415 million
- EV/EBITDA Ratio: 3.71
Stock Price Trends
The stock price has exhibited the following trends over the past 12 months:
| Month | Stock Price ($) |
|---|---|
| October 2023 | 20.00 |
| January 2024 | 19.50 |
| April 2024 | 18.80 |
| July 2024 | 17.50 |
| September 2024 | 18.15 |
Dividend Yield and Payout Ratios
The company pays a quarterly dividend and the relevant metrics are:
- Annual Dividend: $0.90
- Dividend Yield: 4.96%
- Payout Ratio: 100% (based on TTM EPS)
Analyst Consensus on Stock Valuation
Analyst ratings indicate the following consensus:
- Buy: 5 analysts
- Hold: 2 analysts
- Sell: 1 analyst
This analysis provides a detailed overview of the company's valuation metrics, stock performance, and market perceptions as of 2024.
Key Risks Facing Deluxe Corporation (DLX)
Key Risks Facing Deluxe Corporation
Deluxe Corporation faces several internal and external risks that could impact its financial health. Understanding these risks is crucial for investors considering the company's stock.
Industry Competition
The company operates in a highly competitive environment, particularly in the printing and marketing services sectors. The ongoing secular decline in order volumes for checks, business forms, and business accessories poses a significant risk. For instance, total revenue for the third quarter of 2024 decreased by 1.7% to $528,444, compared to $537,844 in the same period of 2023.
Regulatory Changes
Changes in regulations can also impact operations. The company must adhere to various federal and state regulations that govern its business practices. Any changes could lead to increased compliance costs or operational restrictions.
Market Conditions
Market conditions, including inflationary pressures, have affected the company's cost structure. In the first nine months of 2024, the company reported an increase in bad debt expense of $7 million, primarily related to specific accounts receivable reserve adjustments.
Operational Risks
Operational risks include supply chain disruptions and labor shortages. As of September 30, 2024, the company had cash and cash equivalents of $41 million and liquidity of $324 million, indicating a need for robust operational management to maintain this liquidity.
Financial Risks
The company's total debt was reported at $1.54 billion as of September 30, 2024, with a net debt of $1.49 billion. A one percentage point change in the weighted-average interest rate could result in a change in interest expense of approximately $1 million.
Strategic Risks
Strategically, the company has exited certain business lines, which generated approximately $56 million in revenue in 2023. The impact of these exits, including a related $7 million pretax goodwill impairment charge, continues to affect overall performance.
Mitigation Strategies
To mitigate these risks, the company has implemented pricing and cost optimization actions, which have shown some effectiveness. For example, adjusted EBITDA margin increased for the third quarter of 2024 to 32.8%, compared to 32.2% in the previous year.
| Risk Factor | Description | Impact (2024) |
|---|---|---|
| Industry Competition | High competition in printing and marketing services | Revenue decline of 1.7% |
| Regulatory Changes | Compliance with federal and state regulations | Increased compliance costs possible |
| Market Conditions | Inflationary pressures affecting costs | Bad debt expense increase of $7 million |
| Operational Risks | Supply chain disruptions, labor shortages | Liquidity of $324 million |
| Financial Risks | Total debt management and interest rate sensitivity | Interest expense impact of $1 million |
| Strategic Risks | Business exits and related financial impacts | Revenue loss of approximately $56 million |
Future Growth Prospects for Deluxe Corporation (DLX)
Future Growth Prospects for Deluxe Corporation
Analysis of Key Growth Drivers
Deluxe Corporation is poised for growth through several strategic initiatives, including product innovations, market expansions, and acquisitions. The company aims to enhance its service offerings in Merchant Services, which accounted for 18.0% of total revenue for the first nine months of 2024, up from 16.2% in the same period of 2023.
Future Revenue Growth Projections and Earnings Estimates
For the full year 2024, revenue is projected to be between $2.12 billion and $2.14 billion, a decrease from $2.19 billion in 2023. Adjusted EBITDA is expected to range between $405 million and $415 million, down from $417 million in 2023.
Strategic Initiatives or Partnerships That May Drive Future Growth
The company is actively pursuing partnerships and investments in innovation, particularly in data-driven marketing and Merchant Services. The anticipated capital expenditures for 2024 are approximately $100 million, aimed at enhancing product categories and scaling operations.
Competitive Advantages That Position the Company for Growth
Deluxe Corporation benefits from a diversified revenue stream and a strong foothold in the Merchant Services segment, which is expected to continue its growth trajectory. The company reported a 3.0% increase in adjusted EBITDA for the third quarter of 2024 compared to the same quarter of 2023, driven by effective pricing and cost optimization strategies.
| Metric | 2024 Estimate | 2023 Actual | Change (%) |
|---|---|---|---|
| Total Revenue | $2.12 - $2.14 billion | $2.19 billion | -3.4% to -2.3% |
| Adjusted EBITDA | $405 - $415 million | $417 million | -2.9% to -0.5% |
| Capital Expenditures | $100 million | $101 million | -1.0% |
| Free Cash Flow | $90 - $100 million | $98 million | -8.2% to +2.0% |
Conclusion
Deluxe Corporation's growth strategy leverages its competitive strengths in the Merchant Services sector and ongoing investments in innovation. The company remains focused on adapting to market conditions to sustain its growth momentum amid evolving industry dynamics.
Deluxe Corporation (DLX) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Updated on 16 Nov 2024
Resources:
- Deluxe Corporation (DLX) Financial Statements – Access the full quarterly financial statements for Q3 2024 to get an in-depth view of Deluxe Corporation (DLX)' financial performance, including balance sheets, income statements, and cash flow statements.
- SEC Filings – View Deluxe Corporation (DLX)' latest filings with the U.S. Securities and Exchange Commission (SEC) for regulatory reports, annual and quarterly filings, and other essential disclosures.