Albany International Corp /De/ (NYSE: AIN)

Sector: Consumer Cyclical Industry: Textile Manufacturing CIK: 0000819793
Market Cap 1.85 Bn
P/B 3.54
P/E 24.78
P/S 2.48
ROIC (Qtr) -2.61
Div Yield % 1.67
Rev 1y % (Qtr) -12.38
Total Debt (Qtr) 480.63 Mn
Debt/Equity (Qtr) 0.65
Add ratio to table...

About

Albany International Corp., often recognized by its stock symbol AIN, operates in the manufacturing industry, specifically in the production of machine clothing and advanced composite structures. Established in 1895, the company has built a reputation over time and currently boasts a global presence in 14 countries with over 5,600 employees. Its operations are divided into two primary segments: Machine Clothing (MC) and Albany Engineered Composites (AEC). The MC segment is involved in the production and supply of consumable permeable and impermeable...

Read more

Investment thesis

Bull case

  • Operating cash flow of 157.23M provides exceptional 475.01x coverage of minority interest expenses 331000, showing strong core operations.
  • Operating cash flow of 157.23M provides strong 15.48x coverage of stock compensation 10.16M, indicating sustainable incentive practices.
  • Strong tangible asset base of 1.48B provides 3.08x coverage of total debt 480.63M, indicating robust asset backing and low credit risk.
  • Cash position of 108.31M provides exceptional 327.22x coverage of minority interest expenses 331000, indicating strong liquidity.
  • Retained earnings of 970.43M provide full 2.02x coverage of long-term debt 480.63M, indicating strong internal capital position.

Bear case

  • Operating cash flow of 157.23M barely covers its investment activities of (64.69M), with a coverage ratio of -2.43, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 157.23M provides thin coverage of dividend payments of (32.87M) with a -4.78 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Investment activities of (64.69M) provide weak support for R&D spending of 46.64M, which is -1.39x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Operating cash flow of 157.23M provides minimal -22.51x coverage of tax expenses of (6.99M), suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • Operating earnings of (37.89M) show weak coverage of depreciation charges of 87.77M, with a -0.43 ratio indicating high capital intensity and potential reinvestment needs.

Segments Breakdown of Revenue (2024)

Geographical Breakdown of Revenue (2024)

Peer comparison

Companies in the Textile Manufacturing
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 AIN Albany International Corp /De/ 1.85 Bn 24.78 2.48 480.63 Mn
2 UFI Unifi Inc 0.07 Bn -3.27 0.14 112.98 Mn
3 CULP Culp Inc 0.04 Bn -4.05 0.21 21.37 Mn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.27 0.73
EV to Cash from Ops. EV/CFO 23.45 12.69
EV to Debt EV to Debt 4.49 2.88
EV to EBIT EV/EBIT 26.20 2.43
EV to EBITDA EV/EBITDA 14.79 8.43
EV to Free Cash Flow [EV/FCF] EV/FCF 65.33 21.73
EV to Market Cap EV to Market Cap 1.17 1.63
EV to Revenue EV/Rev 2.90 1.17
Price to Book Value [P/B] P/B 3.54 1.56
Price to Earnings [P/E] P/E 24.78 5.82
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) -1.63 -0.54
Dividend Payout Ratio % Div Payout % (Qtr) -56.00 -18.67
Dividend per Basic Share Div per Share (Qtr) 1.08 0.36
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 34.27 11.42
Interest Coverage Int. cover (Qtr) -1.67 -6.18
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 31.93 235.81
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -14.87 16.24
Dividend Growth (1y) % Div 1y % (Qtr) 3.85 1.28
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -129.21 -14.26
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -80.61 -4.36
EBIT Growth (1y) % EBIT 1y % (Qtr) -125.22 -16.74
EBT Growth (1y) % EBT 1y % (Qtr) -146.04 -25.37
EPS Growth (1y) % EPS 1y % (Qtr) -160.12 -26.11
FCF Growth (1y) % FCF 1y % (Qtr) -22.23 73.38
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -45.66 -37.25
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.67 1.24
Cash Payout Ratio Cash Payout (Qtr) 0.15 0.05
Cash Ratio Cash Ratio (Qtr) 0.34 0.39
Current Ratio Curr Ratio (Qtr) 2.34 2.70
Debt to Equity Ratio Debt/Equity (Qtr) 0.65 0.51
Interest Cover Ratio Int Coverage (Qtr) -1.67 -6.18
Times Interest Earned Times Interest Earned (Qtr) -1.67 -6.18
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 4.30 1.47
EBIT Margin % EBIT Margin % (Qtr) -3.30 -3.37
EBT Margin % EBT Margin % (Qtr) -5.27 -4.63
Gross Margin % Gross Margin % (Qtr) 20.40 11.53
Net Profit Margin % Net Margin % (Qtr) -4.70 -4.67