Badger Meter Inc (NYSE: BMI)

Sector: Technology Industry: Scientific & Technical Instruments CIK: 0000009092
Market Cap 4.68 Bn
P/B 6.56
P/E 33.03
P/S 5.10
ROIC (Qtr) 19.49
Div Yield % 0.93
Rev 1y % (Qtr) 7.57
Total Debt (Qtr) 0.00
Debt/Equity (Qtr) 0.00
Add ratio to table...

About

Badger Meter, Inc., a company that trades on the NASDAQ stock exchange under the symbol BMI, is a prominent player in the water technology industry. With its headquarters in Milwaukee, Wisconsin, Badger Meter has built a reputation as a leading innovator, manufacturer, and marketer of products that incorporate flow measurement, quality, control, and other system solutions. The company's history is deeply rooted in water technology innovation, and it has established itself as a global provider of industry-leading water management solutions, with...

Read more

Investment thesis

Bull case

  • Operating cash flow of 183.70M provides strong 19.99x coverage of stock compensation 9.19M, indicating sustainable incentive practices.
  • Robust free cash flow of 169.67M exceeds capital expenditure of 14.03M by 12.10x, indicating strong organic growth funding capability.
  • Tangible assets of 619.51M provide exceptional 8.51x coverage of deferred revenue 72.77M, showing strong service capability backing.
  • Operating cash flow of 183.70M provides solid 1.22x coverage of current liabilities 150.72M, showing strong operational health.
  • Operating cash flow of 183.70M fully covers other non-current liabilities 36.80M by 4.99x, showing strong long-term stability.

Bear case

  • Operating cash flow of 183.70M barely covers its investment activities of (198.05M), with a coverage ratio of -0.93, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 183.70M provides thin coverage of dividend payments of (43.53M) with a -4.22 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 226.02M provide limited coverage of acquisition spending of (184.02M), which is -1.23x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Operating cash flow of 183.70M is outpaced by equity issuance of (14.45M) (-12.71 ratio), indicating concerning reliance on equity markets for funding operations.
  • Tangible assets of 619.51M provide limited backing for working capital of 356.36M, which is 1.74x, suggesting increased operational risk in market downturns.

Peer comparison

Companies in the Scientific & Technical Instruments
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 GRMN Garmin Ltd 42.52 Bn 73.55 16.10 0.16 Bn
2 KEYS Keysight Technologies, Inc. 40.41 Bn 47.54 7.52 2.78 Bn
3 COHR Coherent Corp. 36.77 Bn 191.27 5.84 3.55 Bn
4 TDY Teledyne Technologies Inc 30.39 Bn 37.17 5.06 2.53 Bn
5 FTV Fortive Corp 20.17 Bn 31.21 3.75 3.31 Bn
6 TRMB Trimble Inc. 15.86 Bn 44.34 4.40 1.39 Bn
7 MKSI Mks Inc 13.83 Bn 445.66 23.26 4.55 Bn
8 CGNX Cognex Corp 9.61 Bn 83.96 9.66 0.08 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 4.60 1.95
EV to Cash from Ops. EV/CFO 24.37 17.85
EV to Debt EV to Debt 0.00 28.18
EV to EBIT EV/EBIT 23.73 29.92
EV to EBITDA EV/EBITDA 20.53 22.68
EV to Free Cash Flow [EV/FCF] EV/FCF 26.38 6.43
EV to Market Cap EV to Market Cap 0.96 -7.50
EV to Revenue EV/Rev 4.88 6.43
Price to Book Value [P/B] P/B 6.56 6.23
Price to Earnings [P/E] P/E 33.03 51.49
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 3.25 -16.30
Dividend Payout Ratio % Div Payout % (Qtr) 30.70 2.76
Dividend per Basic Share Div per Share (Qtr) 1.48 0.31
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 25.64 6.72
Interest Coverage Int. cover (Qtr) 0.00 -13.41
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -9.42 -19.64
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -23.46 102.30
Dividend Growth (1y) % Div 1y % (Qtr) 21.31 1.76
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 13.36 25.14
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 14.67 18.59
EBIT Growth (1y) % EBIT 1y % (Qtr) 13.31 19.53
EBT Growth (1y) % EBT 1y % (Qtr) 13.31 58.54
EPS Growth (1y) % EPS 1y % (Qtr) 13.15 73.79
FCF Growth (1y) % FCF 1y % (Qtr) 19.31 -28.12
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 16.07 39.39
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.94 0.49
Cash Payout Ratio Cash Payout (Qtr) 0.22 0.05
Cash Ratio Cash Ratio (Qtr) 1.50 3.01
Current Ratio Curr Ratio (Qtr) 3.36 4.74
Debt to Equity Ratio Debt/Equity (Qtr) 0.00 0.64
Interest Cover Ratio Int Coverage (Qtr) 0.00 -13.41
Times Interest Earned Times Interest Earned (Qtr) 0.00 -13.41
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 24.40 -298.29
EBIT Margin % EBIT Margin % (Qtr) 20.58 -318.49
EBT Margin % EBT Margin % (Qtr) 20.58 -353.76
Gross Margin % Gross Margin % (Qtr) 41.70 39.97
Net Profit Margin % Net Margin % (Qtr) 15.50 -356.47