Compx International Inc (NYSE: CIX)

Sector: Industrials Industry: Security & Protection Services CIK: 0001049606
Market Cap 301.75 Mn
P/B 2.62
P/E 32.84
P/S 2.79
ROIC (Qtr) 11.54
Div Yield % 2.06
Rev 1y % (Qtr) 18.66
Total Debt (Qtr) 0.00
Debt/Equity (Qtr) 0.00
Add ratio to table...

About

CompX International Inc. (CIX) is a prominent player in the security products and marine components manufacturing industry. The company's operations are spread across two primary segments: Security Products and Marine Components. The Security Products segment is engaged in the production of mechanical and electronic locks, including disc tumbler locks, pin tumbler locks, and electronic locks such as CompX eLock and StealthLock. These products find their application in a wide range of industries, from postal and recreational transportation to office...

Read more

Investment thesis

Bull case

  • Robust free cash flow of 14.79M exceeds capital expenditure of 3.39M by 4.37x, indicating strong organic growth funding capability.
  • Tangible assets of 129.98M provide robust 116.47x coverage of other current liabilities 1.12M, indicating strong asset backing.
  • Operating cash flow of 18.17M fully covers other non-current liabilities 900000 by 20.19x, showing strong long-term stability.
  • Operating cash flow of 18.17M provides solid 1.20x coverage of current liabilities 15.17M, showing strong operational health.
  • Cash reserves of 46.27M provide robust 3.05x coverage of current liabilities 15.17M, indicating strong short-term solvency.

Bear case

  • Operating cash flow of 18.17M barely covers its investment activities of (3.59M), with a coverage ratio of -5.07, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 18.17M provides thin coverage of dividend payments of (27.11M) with a -0.67 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Tangible assets of 129.98M provide limited backing for working capital of 82.11M, which is 1.58x, suggesting increased operational risk in market downturns.
  • R&D investment of 0 represents just 0x of SG&A expenses of 25.32M, indicating potential underinvestment in innovation relative to administrative overhead.
  • Tax assets of 0 provide limited offset against tax liabilities of 1.92M, which is 0x, indicating potential future cash flow pressure from tax obligations.

Statement Scenario Breakdown of Revenue (2024)

Statement Scenario Breakdown of Revenue (2024)

Peer comparison

Companies in the Security & Protection Services
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 ALLE Allegion plc 14.00 Bn 21.75 3.44 1.98 Bn
2 MSA MSA Safety Inc 7.99 Bn 374.33 5.71 0.63 Bn
3 BCO Brinks Co 6.24 Bn 112.89 1.74 4.32 Bn
4 BRC Brady Corp 4.99 Bn 38.51 4.29 0.18 Bn
5 ADT ADT Inc. 4.95 Bn -9.23 1.68 7.81 Bn
6 CXW CoreCivic, Inc. 2.04 Bn 18.69 0.98 1.04 Bn
7 GEO Geo Group Inc 2.02 Bn 8.48 0.80 1.63 Bn
8 NSSC Napco Security Technologies, Inc 1.57 Bn 33.18 8.19 0.01 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.70 1.53
EV to Cash from Ops. EV/CFO 23.57 15.25
EV to Debt EV to Debt 0.00 44.60
EV to EBIT EV/EBIT 17.99 8.47
EV to EBITDA EV/EBITDA 14.50 14.35
EV to Free Cash Flow [EV/FCF] EV/FCF 32.81 28.03
EV to Market Cap EV to Market Cap 0.86 0.95
EV to Revenue EV/Rev 2.41 2.53
Price to Book Value [P/B] P/B 2.62 3.48
Price to Earnings [P/E] P/E 32.84 32.21
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.71 106.48
Dividend Payout Ratio % Div Payout % (Qtr) 140.10 25.28
Dividend per Basic Share Div per Share (Qtr) 2.20 0.36
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 183.33 7.91
Interest Coverage Int. cover (Qtr) 0.00 -11.72
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -92.39 -7.19
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -21.30 23.04
Dividend Growth (1y) % Div 1y % (Qtr) -30.16 -3.73
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 2.90 35.26
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 9.21 87.34
EBIT Growth (1y) % EBIT 1y % (Qtr) 3.10 29.11
EBT Growth (1y) % EBT 1y % (Qtr) 3.10 41.98
EPS Growth (1y) % EPS 1y % (Qtr) 2.61 37.27
FCF Growth (1y) % FCF 1y % (Qtr) -46.98 -41.16
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 7.34 7.42
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.03 0.71
Cash Payout Ratio Cash Payout (Qtr) 1.26 0.05
Cash Ratio Cash Ratio (Qtr) 3.05 1.61
Current Ratio Curr Ratio (Qtr) 6.41 3.37
Debt to Equity Ratio Debt/Equity (Qtr) 0.00 1.13
Interest Cover Ratio Int Coverage (Qtr) 0.00 -11.72
Times Interest Earned Times Interest Earned (Qtr) 0.00 -11.72
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 18.20 -5.57
EBIT Margin % EBIT Margin % (Qtr) 15.92 -15.45
EBT Margin % EBT Margin % (Qtr) 15.92 -14.45
Gross Margin % Gross Margin % (Qtr) 29.70 38.13
Net Profit Margin % Net Margin % (Qtr) 12.10 -16.17