Cadre Holdings, Inc. (NYSE: CDRE)

Sector: Industrials Industry: Aerospace & Defense CIK: 0001860543
Market Cap 1.71 Bn
P/B 5.04
P/E 37.77
P/S 2.77
ROIC (Qtr) 8.45
Div Yield % 0.91
Rev 1y % (Qtr) 42.47
Total Debt (Qtr) 327.27 Mn
Debt/Equity (Qtr) 0.96

About

Cadre Holdings, Inc., often recognized by its ticker symbol CDRE, operates in the safety equipment industry, providing essential protection solutions for professionals. Established over 60 years ago, this global leader has built a reputation for delivering high-quality, reliable products to those working in hazardous or life-threatening situations. Cadre Holdings' diverse product portfolio caters to a wide range of customers, including state and local law enforcement agencies, fire and rescue departments, explosive ordnance disposal technicians,...

Read more

Price action

Investment thesis

Bull case

  • Healthy cash reserves of 150.88M provide 9.28x coverage of short-term debt 16.27M, demonstrating strong liquidity position and minimal refinancing risk.
  • Robust free cash flow of 61.28M exceeds capital expenditure of 4.88M by 12.55x, indicating strong organic growth funding capability.
  • Operating cash flow of 66.17M provides solid 0.62x coverage of current liabilities 106.04M, showing strong operational health.
  • Tangible assets of 494.98M provide robust 7.88x coverage of other current liabilities 62.78M, indicating strong asset backing.
  • Cash reserves of 150.88M provide robust 1.42x coverage of current liabilities 106.04M, indicating strong short-term solvency.

Bear case

  • Operating cash flow of 66.17M barely covers its investment activities of (94.47M), with a coverage ratio of -0.70, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 66.17M provides thin coverage of dividend payments of (15.14M) with a -4.37 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 150.88M provide limited coverage of acquisition spending of (89.59M), which is -1.68x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Tax assets of 4.86M provide limited offset against tax liabilities of 25.53M, which is 0.19x, indicating potential future cash flow pressure from tax obligations.
  • Tangible assets of 494.98M provide limited backing for working capital of 280.17M, which is 1.77x, suggesting increased operational risk in market downturns.

Contract with Customer, Sales Channel Breakdown of Revenue (2024)

Segments Breakdown of Revenue (2024)

Peer comparison

Companies in the Aerospace & Defense
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 GE General Electric Co 342.94 Bn 42.54 7.80 20.84 Bn
2 RTX RTX Corp 252.05 Bn 38.24 2.93 40.71 Bn
3 BA Boeing Co 174.43 Bn -17.16 2.16 53.35 Bn
4 LMT Lockheed Martin Corp 126.61 Bn 30.15 1.73 22.19 Bn
5 GD General Dynamics Corp 95.62 Bn 22.69 1.86 8.01 Bn
6 NOC Northrop Grumman Corp /De/ 89.30 Bn 22.22 2.18 16.96 Bn
7 HWM Howmet Aerospace Inc. 88.16 Bn 60.80 11.05 3.19 Bn
8 TDG TransDigm Group INC 80.97 Bn 43.39 9.17 30.02 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 2.41 3.58
EV to Cash from Ops. EV/CFO 28.83 58.38
EV to Debt EV to Debt 5.83 98.04
EV to EBIT EV/EBIT 24.32 19.42
EV to EBITDA EV/EBITDA 20.22 33.60
EV to Free Cash Flow [EV/FCF] EV/FCF 31.12 91.66
EV to Market Cap EV to Market Cap 1.11 1.13
EV to Revenue EV/Rev 3.08 11.27
Price to Book Value [P/B] P/B 5.04 4.81
Price to Earnings [P/E] P/E 37.77 31.79
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 3.00 -3.75
Dividend Payout Ratio % Div Payout % (Qtr) 33.90 22.95
Dividend per Basic Share Div per Share (Qtr) 0.29 0.70
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 19.24 14.15
Interest Coverage Int. cover (Qtr) 7.10 -18.00
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 28.05 -50.32
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 62.25 1,609.43
Dividend Growth (1y) % Div 1y % (Qtr) -19.44 0.75
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 40.69 -30.98
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 43.53 10.65
EBIT Growth (1y) % EBIT 1y % (Qtr) 55.74 -26.90
EBT Growth (1y) % EBT 1y % (Qtr) 53.42 -27.25
EPS Growth (1y) % EPS 1y % (Qtr) 33.33 -99.21
FCF Growth (1y) % FCF 1y % (Qtr) 117.09 6.61
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 28.22 -5.55
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.78 0.51
Cash Payout Ratio Cash Payout (Qtr) 0.21 0.07
Cash Ratio Cash Ratio (Qtr) 1.42 1.76
Current Ratio Curr Ratio (Qtr) 3.64 3.72
Debt to Equity Ratio Debt/Equity (Qtr) 0.96 0.07
Interest Cover Ratio Int Coverage (Qtr) 7.10 -18.00
Times Interest Earned Times Interest Earned (Qtr) 7.10 -18.00
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 15.60 -345.84
EBIT Margin % EBIT Margin % (Qtr) 12.67 -382.63
EBT Margin % EBT Margin % (Qtr) 10.88 -387.93
Gross Margin % Gross Margin % (Qtr) 42.70 -33.31
Net Profit Margin % Net Margin % (Qtr) 7.30 -389.13