Core & Main, Inc. (NYSE: CNM)

Sector: Industrials Industry: Industrial Distribution CIK: 0001856525
Market Cap 10.88 Bn
P/B 5.51
P/E 25.02
P/S 1.40
ROIC (Qtr) 12.28
Div Yield % 0.00
Rev 1y % (Qtr) 1.18
Total Debt (Qtr) 2.43 Bn
Debt/Equity (Qtr) 1.23
Add ratio to table...

About

Core & Main, Inc., a company with over 140 years of experience in the industry, operates as a leading specialty distributor of water, wastewater, storm drainage, and fire protection products (CNM). The company boasts a robust network of approximately 335 branch locations across 48 states, enabling it to serve its customers nationwide. Core & Main's primary business activities involve the distribution of products and services to municipalities, private water companies, and professional contractors across the municipal, non-residential, and residential...

Read more

Investment thesis

Bull case

  • Operating cash flow of 617M provides exceptional 29.38x coverage of minority interest expenses 21M, showing strong core operations.
  • Operating cash flow of 617M provides strong 36.29x coverage of stock compensation 17M, indicating sustainable incentive practices.
  • Robust free cash flow of 575M exceeds capital expenditure of 42M by 13.69x, indicating strong organic growth funding capability.
  • Tangible assets of 3.54B provide robust 12.85x coverage of other current liabilities 275M, indicating strong asset backing.
  • Free cash flow of 575M provides healthy 0.52x coverage of current liabilities 1.11B, showing strong operational health.

Bear case

  • Operating cash flow of 617M barely covers its investment activities of (102M), with a coverage ratio of -6.05, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • With cash reserves of 89M against inventory of 1.02B, the 0.09 cash-to-inventory ratio suggests potential liquidity risks if inventory turnover slows, particularly concerning given current supply chain volatilities.
  • Cash reserves of 89M provide limited coverage of acquisition spending of (51M), which is -1.75x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Free cash flow of 575M represents just -2.22x of debt issuance (259M), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Retained earnings of 736M provide limited buffer against comprehensive income items of (6M), which is -122.67x, indicating elevated exposure to market risks.

Peer comparison

Companies in the Industrial Distribution
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 GWW W.W. Grainger, Inc. 79.03 Bn 100.02 8.17 2.72 Bn
2 FAST Fastenal Co 53.26 Bn 103.14 13.77 0.44 Bn
3 FERG Ferguson Enterprises Inc. /DE/ 51.30 Bn 26.23 1.65 6.02 Bn
4 WCC Wesco International Inc 14.66 Bn 22.69 0.62 6.53 Bn
5 WSO Watsco Inc 14.11 Bn 154.32 4.58 0.46 Bn
6 POOL Pool Corp 12.34 Bn 638.65 8.05 1.39 Bn
7 CNM Core & Main, Inc. 10.88 Bn 25.02 1.40 2.43 Bn
8 AIT Applied Industrial Technologies Inc 10.79 Bn 28.81 2.41 0.57 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 2.13 2.41
EV to Cash from Ops. EV/CFO 21.71 40.73
EV to Debt EV to Debt 5.50 16.40
EV to EBIT EV/EBIT 18.94 18.05
EV to EBITDA EV/EBITDA 14.53 36.64
EV to Free Cash Flow [EV/FCF] EV/FCF 23.29 77.53
EV to Market Cap EV to Market Cap 1.23 1.51
EV to Revenue EV/Rev 1.73 2.64
Price to Book Value [P/B] P/B 5.51 8.70
Price to Earnings [P/E] P/E 25.02 55.05
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.00 49.20
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 22.67
Dividend per Basic Share Div per Share (Qtr) 0.00 1.88
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 41.28
Interest Coverage Int. cover (Qtr) 5.57 35.27
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -44.83 -47.49
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 790.00 77.69
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 6.21
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 4.91 -84.41
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 3.02 -13.74
EBIT Growth (1y) % EBIT 1y % (Qtr) 4.28 -33.83
EBT Growth (1y) % EBT 1y % (Qtr) 5.45 -41.73
EPS Growth (1y) % EPS 1y % (Qtr) 7.01 -109.80
FCF Growth (1y) % FCF 1y % (Qtr) -11.67 -14.68
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 8.83 1.31
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.23 1.45
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.20
Cash Ratio Cash Ratio (Qtr) 0.08 0.34
Current Ratio Curr Ratio (Qtr) 2.27 2.47
Debt to Equity Ratio Debt/Equity (Qtr) 1.23 0.88
Interest Cover Ratio Int Coverage (Qtr) 5.57 35.27
Times Interest Earned Times Interest Earned (Qtr) 5.57 35.27
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 11.60 7.33
EBIT Margin % EBIT Margin % (Qtr) 9.11 5.34
EBT Margin % EBT Margin % (Qtr) 7.47 4.29
Gross Margin % Gross Margin % (Qtr) 26.80 28.45
Net Profit Margin % Net Margin % (Qtr) 5.60 2.59