Intrinsic value of Citi Trends - CTRN

Previous Close

$25.37

  Intrinsic Value

$11.68

stock screener

  Rating & Target

str. sell

-54%

Previous close

$25.37

 
Intrinsic value

$11.68

 
Up/down potential

-54%

 
Rating

str. sell

We calculate the intrinsic value of CTRN stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 0001), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 0.3

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
   2
   3
   4
   5
   6
   7
   8
   9
   10
   11
   12
   13
   14
   15
   16
   17
   18
   19
   20
   21
   22
   23
   24
   25
   26
   27
   28
   29
   30
   31

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  5.50
  5.45
  5.40
  5.36
  5.33
  5.30
  5.27
  5.24
  5.22
  5.19
  5.17
  5.16
  5.14
  5.13
  5.11
  5.10
  5.09
  5.08
  5.08
  5.07
  5.06
  5.05
  5.05
  5.04
  5.04
  5.04
  5.03
  5.03
  5.03
  5.02
Revenue, $m
  797
  840
  886
  933
  983
  1,035
  1,089
  1,146
  1,206
  1,269
  1,335
  1,403
  1,476
  1,551
  1,631
  1,714
  1,801
  1,893
  1,989
  2,089
  2,195
  2,306
  2,422
  2,545
  2,673
  2,808
  2,949
  3,097
  3,253
  3,416
Variable operating expenses, $m
  749
  790
  832
  877
  924
  973
  1,024
  1,078
  1,134
  1,193
  1,254
  1,319
  1,387
  1,458
  1,533
  1,611
  1,693
  1,779
  1,869
  1,964
  2,063
  2,168
  2,277
  2,392
  2,513
  2,639
  2,772
  2,911
  3,058
  3,211
Fixed operating expenses, $m
  25
  25
  26
  26
  27
  27
  28
  29
  29
  30
  30
  31
  32
  33
  33
  34
  35
  36
  36
  37
  38
  39
  40
  40
  41
  42
  43
  44
  45
  46
Total operating expenses, $m
  774
  815
  858
  903
  951
  1,000
  1,052
  1,107
  1,163
  1,223
  1,284
  1,350
  1,419
  1,491
  1,566
  1,645
  1,728
  1,815
  1,905
  2,001
  2,101
  2,207
  2,317
  2,432
  2,554
  2,681
  2,815
  2,955
  3,103
  3,257
Operating income, $m
  23
  25
  28
  30
  32
  35
  37
  40
  43
  46
  50
  53
  57
  61
  65
  69
  73
  78
  83
  88
  94
  100
  106
  112
  119
  126
  134
  142
  150
  159
EBITDA, $m
  36
  39
  42
  45
  48
  51
  55
  59
  62
  67
  71
  75
  80
  85
  91
  96
  102
  108
  115
  122
  129
  137
  145
  153
  162
  171
  181
  191
  202
  214
Interest expense (income), $m
  0
  0
  0
  1
  1
  2
  2
  2
  3
  3
  4
  4
  5
  5
  6
  7
  7
  8
  9
  10
  10
  11
  12
  13
  14
  15
  16
  17
  18
  20
  21
Earnings before tax, $m
  23
  25
  27
  29
  31
  33
  35
  37
  40
  42
  45
  48
  51
  54
  58
  61
  65
  69
  73
  78
  83
  87
  93
  98
  104
  110
  116
  123
  130
  138
Tax expense, $m
  6
  7
  7
  8
  8
  9
  9
  10
  11
  11
  12
  13
  14
  15
  16
  17
  18
  19
  20
  21
  22
  24
  25
  27
  28
  30
  31
  33
  35
  37
Net income, $m
  17
  18
  20
  21
  22
  24
  26
  27
  29
  31
  33
  35
  37
  40
  42
  45
  48
  51
  54
  57
  60
  64
  68
  72
  76
  80
  85
  90
  95
  101

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  345
  364
  384
  404
  426
  448
  472
  497
  523
  550
  578
  608
  639
  672
  706
  743
  780
  820
  862
  905
  951
  999
  1,050
  1,103
  1,158
  1,216
  1,278
  1,342
  1,409
  1,480
Adjusted assets (=assets-cash), $m
  345
  364
  384
  404
  426
  448
  472
  497
  523
  550
  578
  608
  639
  672
  706
  743
  780
  820
  862
  905
  951
  999
  1,050
  1,103
  1,158
  1,216
  1,278
  1,342
  1,409
  1,480
Revenue / Adjusted assets
  2.310
  2.308
  2.307
  2.309
  2.308
  2.310
  2.307
  2.306
  2.306
  2.307
  2.310
  2.308
  2.310
  2.308
  2.310
  2.307
  2.309
  2.309
  2.307
  2.308
  2.308
  2.308
  2.307
  2.307
  2.308
  2.309
  2.308
  2.308
  2.309
  2.308
Average production assets, $m
  64
  67
  71
  75
  79
  83
  87
  92
  96
  102
  107
  112
  118
  124
  130
  137
  144
  151
  159
  167
  176
  184
  194
  204
  214
  225
  236
  248
  260
  273
Working capital, $m
  47
  50
  52
  55
  58
  61
  64
  68
  71
  75
  79
  83
  87
  92
  96
  101
  106
  112
  117
  123
  130
  136
  143
  150
  158
  166
  174
  183
  192
  202
Total debt, $m
  7
  13
  21
  28
  36
  44
  52
  61
  71
  80
  91
  101
  113
  124
  137
  150
  163
  178
  193
  208
  225
  242
  260
  279
  299
  320
  342
  365
  390
  415
Total liabilities, $m
  124
  131
  138
  146
  153
  161
  170
  179
  188
  198
  208
  219
  230
  242
  254
  267
  281
  295
  310
  326
  342
  360
  378
  397
  417
  438
  460
  483
  507
  533
Total equity, $m
  221
  233
  246
  259
  273
  287
  302
  318
  334
  352
  370
  389
  409
  430
  452
  475
  499
  525
  551
  579
  609
  639
  672
  706
  741
  779
  818
  859
  902
  947
Total liabilities and equity, $m
  345
  364
  384
  405
  426
  448
  472
  497
  522
  550
  578
  608
  639
  672
  706
  742
  780
  820
  861
  905
  951
  999
  1,050
  1,103
  1,158
  1,217
  1,278
  1,342
  1,409
  1,480
Debt-to-equity ratio
  0.030
  0.060
  0.080
  0.110
  0.130
  0.150
  0.170
  0.190
  0.210
  0.230
  0.240
  0.260
  0.280
  0.290
  0.300
  0.320
  0.330
  0.340
  0.350
  0.360
  0.370
  0.380
  0.390
  0.400
  0.400
  0.410
  0.420
  0.430
  0.430
  0.440
Adjusted equity ratio
  0.640
  0.640
  0.640
  0.640
  0.640
  0.640
  0.640
  0.640
  0.640
  0.640
  0.640
  0.640
  0.640
  0.640
  0.640
  0.640
  0.640
  0.640
  0.640
  0.640
  0.640
  0.640
  0.640
  0.640
  0.640
  0.640
  0.640
  0.640
  0.640
  0.640

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  17
  18
  20
  21
  22
  24
  26
  27
  29
  31
  33
  35
  37
  40
  42
  45
  48
  51
  54
  57
  60
  64
  68
  72
  76
  80
  85
  90
  95
  101
Depreciation, amort., depletion, $m
  13
  13
  14
  15
  16
  17
  17
  18
  19
  20
  21
  22
  24
  25
  26
  27
  29
  30
  32
  33
  35
  37
  39
  41
  43
  45
  47
  50
  52
  55
Funds from operations, $m
  30
  32
  34
  36
  38
  41
  43
  46
  48
  51
  54
  58
  61
  65
  68
  72
  76
  81
  85
  90
  95
  101
  106
  112
  119
  125
  132
  139
  147
  155
Change in working capital, $m
  2
  3
  3
  3
  3
  3
  3
  3
  4
  4
  4
  4
  4
  4
  5
  5
  5
  5
  6
  6
  6
  7
  7
  7
  8
  8
  8
  9
  9
  10
Cash from operations, $m
  27
  29
  31
  33
  35
  37
  40
  42
  45
  48
  51
  54
  57
  60
  64
  67
  71
  75
  80
  84
  89
  94
  100
  105
  111
  117
  124
  131
  138
  146
Maintenance CAPEX, $m
  -12
  -13
  -13
  -14
  -15
  -16
  -17
  -17
  -18
  -19
  -20
  -21
  -22
  -24
  -25
  -26
  -27
  -29
  -30
  -32
  -33
  -35
  -37
  -39
  -41
  -43
  -45
  -47
  -50
  -52
New CAPEX, $m
  -3
  -3
  -4
  -4
  -4
  -4
  -4
  -5
  -5
  -5
  -5
  -6
  -6
  -6
  -6
  -7
  -7
  -7
  -8
  -8
  -8
  -9
  -9
  -10
  -10
  -11
  -11
  -12
  -12
  -13
Cash from investing activities, $m
  -15
  -16
  -17
  -18
  -19
  -20
  -21
  -22
  -23
  -24
  -25
  -27
  -28
  -30
  -31
  -33
  -34
  -36
  -38
  -40
  -41
  -44
  -46
  -49
  -51
  -54
  -56
  -59
  -62
  -65
Free cash flow, $m
  12
  13
  14
  15
  16
  18
  19
  20
  22
  23
  25
  27
  29
  30
  32
  35
  37
  39
  42
  44
  47
  50
  53
  57
  60
  64
  68
  72
  76
  81
Issuance/(repayment) of debt, $m
  7
  7
  7
  7
  8
  8
  8
  9
  9
  10
  10
  11
  11
  12
  12
  13
  14
  14
  15
  16
  16
  17
  18
  19
  20
  21
  22
  23
  24
  25
Issuance/(repurchase) of shares, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash from financing (excl. dividends), $m  
  7
  7
  7
  7
  8
  8
  8
  9
  9
  10
  10
  11
  11
  12
  12
  13
  14
  14
  15
  16
  16
  17
  18
  19
  20
  21
  22
  23
  24
  25
Total cash flow (excl. dividends), $m
  19
  20
  21
  23
  24
  26
  27
  29
  31
  33
  35
  37
  40
  42
  45
  48
  50
  54
  57
  60
  64
  68
  72
  76
  80
  85
  90
  95
  100
  106
Retained Cash Flow (-), $m
  -11
  -12
  -13
  -13
  -14
  -14
  -15
  -16
  -17
  -17
  -18
  -19
  -20
  -21
  -22
  -23
  -24
  -25
  -27
  -28
  -29
  -31
  -32
  -34
  -36
  -37
  -39
  -41
  -43
  -45
Prev. year cash balance distribution, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
  7
  8
  8
  9
  10
  11
  12
  13
  15
  16
  17
  18
  20
  21
  23
  25
  26
  28
  30
  32
  34
  37
  39
  42
  45
  47
  50
  54
  57
  61
Discount rate, %
  4.30
  4.52
  4.74
  4.98
  5.23
  5.49
  5.76
  6.05
  6.35
  6.67
  7.00
  7.35
  7.72
  8.11
  8.51
  8.94
  9.39
  9.86
  10.35
  10.87
  11.41
  11.98
  12.58
  13.21
  13.87
  14.56
  15.29
  16.05
  16.86
  17.70
PV of cash for distribution, $m
  7
  7
  7
  8
  8
  8
  8
  8
  8
  8
  8
  8
  8
  7
  7
  6
  6
  5
  5
  4
  4
  3
  3
  2
  2
  1
  1
  1
  1
  0
Current shareholders' claim on cash, %
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0
  100.0

Citi Trends, Inc. is a retailer of urban fashion apparel and accessories. The Company's segment is retail operations. The Company operates approximately 520 stores in both urban and rural markets in over 30 states. The Company offers products under its brands, such as Citi Steps and Red Ape. The Company's merchandise includes apparel, accessories and home. Within apparel, the Company offers fashion sportswear for men, women and children, including offerings for newborns, infants, toddlers, boys and girls. Accessories include handbags, jewelry, footwear, belts, intimate apparel, scrubs and sleepwear. The Company's home merchandise includes decorative home product, functional home product, beauty, books, toys and electronic accessories. The Company sources its merchandise from approximately 1,700 vendors, consisting of domestic manufacturers and importers.

FINANCIAL RATIOS  of  Citi Trends (CTRN)

Valuation Ratios
P/E Ratio 29.1
Price to Sales 0.5
Price to Book 1.7
Price to Tangible Book
Price to Cash Flow 9.5
Price to Free Cash Flow 23.6
Growth Rates
Sales Growth Rate 1.6%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate 20%
Cap. Spend. - 3 Yr. Gr. Rate 24.6%
Financial Strength
Quick Ratio NaN
Current Ratio 0
LT Debt to Equity 0%
Total Debt to Equity 0%
Interest Coverage 0
Management Effectiveness
Return On Assets 4%
Ret/ On Assets - 3 Yr. Avg. 4%
Return On Total Capital 6%
Ret/ On T. Cap. - 3 Yr. Avg. 6%
Return On Equity 6%
Return On Equity - 3 Yr. Avg. 6%
Asset Turnover 2.1
Profitability Ratios
Gross Margin 38.4%
Gross Margin - 3 Yr. Avg. 38.3%
EBITDA Margin 5.2%
EBITDA Margin - 3 Yr. Avg. 5.4%
Operating Margin 2.7%
Oper. Margin - 3 Yr. Avg. 2.6%
Pre-Tax Margin 2.7%
Pre-Tax Margin - 3 Yr. Avg. 2.6%
Net Profit Margin 1.9%
Net Profit Margin - 3 Yr. Avg. 1.9%
Effective Tax Rate 31.6%
Eff/ Tax Rate - 3 Yr. Avg. 27.7%
Payout Ratio 30.8%

CTRN stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the CTRN stock intrinsic value calculation we used $755.241 million for the last fiscal year's total revenue generated by Citi Trends. The default revenue input number comes from 0001 income statement of Citi Trends. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our CTRN stock valuation model: a) initial revenue growth rate of 5.5% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 4.3%, whose default value for CTRN is calculated based on our internal credit rating of Citi Trends, is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Citi Trends.
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of CTRN stock the variable cost ratio is equal to 94%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $24 million in the base year in the intrinsic value calculation for CTRN stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 5.4% for Citi Trends.

Corporate tax rate of 27% is the nominal tax rate for Citi Trends. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the CTRN stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for CTRN are equal to 8%.

Life of production assets of 3.2 years is the average useful life of capital assets used in Citi Trends operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for CTRN is equal to 5.9%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $209.468 million for Citi Trends - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 13.677 million for Citi Trends is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Citi Trends at the current share price and the inputted number of shares is $0.3 billion.

RELATED COMPANIES Price Int.Val. Rating
ROST Ross Stores 96.48 79.74  hold
TJX TJX 52.47 108.94  hold
SMRT Stein Mart 2.01 0.25  str.sell
JWN Nordstrom 58.99 119.52  str.buy
AEO American Eagle 20.93 19.22  sell
GPS Gap 26.22 245.46  str.buy
GES Guess? 21.18 62.12  str.buy
URBN Urban Outfitte 37.98 28.65  sell
BURL Burlington Sto 167.49 162.21  hold
SSI Stage Stores 1.72 2.90  buy

COMPANY NEWS

▶ Citi Trends Inc (NASDAQ:CTRN): Commentary On Fundamentals   [Sep-17-18 09:46AM  Simply Wall St.]
▶ Citi Trends, Inc. to Host Earnings Call   [07:00AM  ACCESSWIRE]
▶ Citi Trends: Fiscal 2Q Earnings Snapshot   [06:57AM  Associated Press]
▶ Is It Too Late To Buy Citi Trends Inc (NASDAQ:CTRN)?   [Jun-26-18 02:42PM  Simply Wall St.]
▶ Citi Trends, Inc. to Host Earnings Call   [07:00AM  ACCESSWIRE]
▶ Citi Trends: Fiscal 1Q Earnings Snapshot   [06:55AM  Associated Press]
▶ Citi Trends posts 4Q profit   [07:09AM  Associated Press]
▶ Citi Trends, Inc. to Host Earnings Call   [07:00AM  ACCESSWIRE]
▶ Citi Trends Promotes Bruce Smith to CEO   [06:45AM  Business Wire]
▶ Citi Trends Announces 2017 Holiday Sales Results   [Jan-08-18 04:05PM  Business Wire]
▶ Is Citi Trends Inc (CTRN) Undervalued?   [Nov-23-17 06:41AM  Simply Wall St.]
▶ Citi Trends posts 3Q profit   [Nov-21-17 06:51AM  Associated Press]
▶ Citi Trends Declares Dividend   [Nov-16-17 08:17AM  Business Wire]
▶ Citi Trends reports 2Q loss   [Aug-16-17 09:58PM  Associated Press]
▶ ETFs with exposure to Citi Trends, Inc. : July 10, 2017   [Jul-10-17 02:15PM  Capital Cube]
▶ ETFs with exposure to Citi Trends, Inc. : June 13, 2017   [Jun-13-17 12:24PM  Capital Cube]
▶ ETFs with exposure to Citi Trends, Inc. : June 2, 2017   [Jun-02-17 02:00PM  Capital Cube]
▶ Macellum Sets the Record Straight   [07:00AM  PR Newswire]
▶ Stock Market News for May 18, 2017   [May-18-17 09:43AM  Zacks]
▶ Citi Trends posts 1Q profit   [06:50AM  Associated Press]
▶ Citi Trends Announces Higher First Quarter 2017 Sales   [May-03-17 06:45AM  Business Wire]
▶ Stock Market News for April 11, 2017   [Apr-11-17 09:51AM  Zacks]
▶ ETFs with exposure to Citi Trends, Inc. : April 7, 2017   [Apr-07-17 04:17PM  Capital Cube]
▶ CEO Mazzola of Activist-Targeted Citi Trends Resigns   [Mar-23-17 05:16PM  TheStreet.com]

CONTACT US       ASSET ALLOCATION

About X-FIN       Site news       Privacy policy       Terms of use       FAQ

Copyright © X-FIN.com 2005-2018. All rigths reserved.