Cooper-Standard Holdings Inc. (NYSE: CPS)

Sector: Consumer Cyclical Industry: Auto Parts CIK: 0001320461
Market Cap 790.08 Mn
P/B -9.46
P/E -189.70
P/S 0.29
ROIC (Qtr) -0.86
Div Yield % 0.00
Rev 1y % (Qtr) 1.76
Total Debt (Qtr) 1.19 Bn
Debt/Equity (Qtr) -14.29
Add ratio to table...

About

Cooper-Standard Holdings Inc., also known as Cooper Standard, is a prominent manufacturer in the global automotive industry, specializing in sealing and fluid handling systems. The company operates under the ticker symbol CPS on the New York Stock Exchange. Cooper Standard boasts a global workforce of approximately 23,000 employees, including 3,000 contingent workers, spread across 128 facilities in 21 countries. Cooper Standard's primary business activities revolve around the design, manufacture, and sale of sealing systems and fluid handling...

Read more

Investment thesis

Bull case

  • Robust tangible asset base of 1.66B provides 8.21x coverage of working capital 202.70M, indicating strong operational backing.
  • Cash reserves of 191.70M provide ample 74.94x coverage of acquisition spending 2.56M, enabling strategic growth opportunities.
  • Retained earnings of (474.73M) represent substantial 5.69x of equity (83.49M), indicating strong internal capital generation.
  • Tangible assets of 1.66B provide robust 7.03x coverage of other current liabilities 236.54M, indicating strong asset backing.
  • Cash reserves of 191.70M provide solid 1.21x coverage of other non-current liabilities 158.06M, indicating strong liquidity.

Bear case

  • Operating cash flow of 64.44M barely covers its investment activities of (45.63M), with a coverage ratio of -1.41, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • High receivables of 406.58M relative to inventory of 154.19M (2.64 ratio) suggests aggressive credit terms or collection difficulties, potentially masking revenue quality issues.
  • The company's operating cash flow of 64.44M shows concerning coverage of stock compensation expenses of 15.25M, with a 4.23 ratio indicating potential earnings quality issues.
  • Operating cash flow of 64.44M provides minimal -3.36x coverage of tax expenses of (19.20M), suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • Free cash flow of 16.25M provides weak coverage of capital expenditures of 48.19M, with a 0.34 ratio suggesting additional external financing needs for growth initiatives.

Geographical Breakdown of Revenue (2017)

Products and Services Breakdown of Revenue (2017)

Peer comparison

Companies in the Auto Parts
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 ORLY O Reilly Automotive Inc 79.05 Bn 31.82 4.53 8.40 Bn
2 AZO Autozone Inc 62.61 Bn 25.41 3.25 12.05 Bn
3 ALSN Allison Transmission Holdings Inc 21.28 Bn 43.99 10.65 2.40 Bn
4 MGA Magna International Inc 18.84 Bn 22.73 0.45 6.69 Bn
5 GPC Genuine Parts Co 18.74 Bn 27.28 1.22 6.40 Bn
6 APTV Aptiv PLC 18.21 Bn 110.36 0.89 7.95 Bn
7 BWA Borgwarner Inc 13.42 Bn 48.46 0.94 3.90 Bn
8 MOD Modine Manufacturing Co 11.46 Bn 117.21 3.99 0.62 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.00 1.25
EV to Cash from Ops. EV/CFO 28.43 14.01
EV to Debt EV to Debt 1.54 36.85
EV to EBIT EV/EBIT 20.06 21.23
EV to EBITDA EV/EBITDA 9.93 9.40
EV to Free Cash Flow [EV/FCF] EV/FCF 112.74 -2.78
EV to Market Cap EV to Market Cap 2.32 1.79
EV to Revenue EV/Rev 0.67 3.03
Price to Book Value [P/B] P/B -9.46 0.00
Price to Earnings [P/E] P/E -189.70 12.66
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.00 1.87
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 13.37
Dividend per Basic Share Div per Share (Qtr) 0.00 0.42
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 14.12
Interest Coverage Int. cover (Qtr) 0.80 -114.22
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -4.38 -15.53
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 12.74 20.52
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 2.88
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 55.76 35.51
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 6.45 -1.89
EBIT Growth (1y) % EBIT 1y % (Qtr) 574.09 -6.91
EBT Growth (1y) % EBT 1y % (Qtr) 77.11 -105.73
EPS Growth (1y) % EPS 1y % (Qtr) 94.87 -467.53
FCF Growth (1y) % FCF 1y % (Qtr) -46.19 15.37
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 8.12 23.99
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.50 0.92
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.08
Cash Ratio Cash Ratio (Qtr) 0.28 0.72
Current Ratio Curr Ratio (Qtr) 1.30 2.95
Debt to Equity Ratio Debt/Equity (Qtr) -14.29 0.09
Interest Cover Ratio Int Coverage (Qtr) 0.80 -114.22
Times Interest Earned Times Interest Earned (Qtr) 0.80 -114.22
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 6.90 -988.62
EBIT Margin % EBIT Margin % (Qtr) 3.33 -1,028.09
EBT Margin % EBT Margin % (Qtr) -0.85 -1,019.44
Gross Margin % Gross Margin % (Qtr) 11.90 -124.68
Net Profit Margin % Net Margin % (Qtr) -0.20 -1,011.37