Cooper-Standard Holdings Inc. (NYSE: CPS)

Sector: Consumer Cyclical Industry: Auto Parts CIK: 0001320461
Market Cap 580.28 Mn
P/B -5.67
P/E 17.73
P/S 0.21
ROIC (Qtr) 21.83
Div Yield % 0.00
Rev 1y % (Qtr) 1.48
Total Debt (Qtr) 1.19 Bn
Debt/Equity (Qtr) -11.63

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

Price action

Investment thesis

Bull case

  • Healthy cash reserves of 147.62M provide 2.39x coverage of short-term debt 61.73M, demonstrating strong liquidity position and minimal refinancing risk.
  • Operating cash flow of 82.92M provides exceptional 2022.41x coverage of minority interest expenses 41000, showing strong core operations.
  • Cash position of 147.62M provides exceptional 3600.54x coverage of minority interest expenses 41000, indicating strong liquidity.
  • Cash reserves of 147.62M provide ample 44.45x coverage of acquisition spending 3.32M, enabling strategic growth opportunities.
  • Retained earnings of (478.06M) represent substantial 4.67x of equity (102.31M), indicating strong internal capital generation.

Bear case

  • Operating cash flow of 82.92M barely covers its investment activities of (40.34M), with a coverage ratio of -2.06, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • High receivables of 462.44M relative to inventory of 197.67M (2.34 ratio) suggests aggressive credit terms or collection difficulties, potentially masking revenue quality issues.
  • Operating cash flow of 82.92M provides minimal -3.49x coverage of tax expenses of (23.77M), suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • Operating earnings of 123.49M show weak coverage of depreciation charges of 98.55M, with a 1.25 ratio indicating high capital intensity and potential reinvestment needs.
  • High depreciation of 98.55M relative to operating cash flow of 82.92M, which is 1.19x suggests significant maintenance capital requirements affecting free cash flow.

Product and Service Breakdown of Revenue (2024)

Segments Breakdown of Revenue (2024)

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 80.07 Bn 32.23 4.59 8.40 Bn
2 AZO Autozone Inc 57.24 Bn 23.23 2.97 12.05 Bn
3 APTV Aptiv PLC 19.67 Bn 66.67 0.98 8.03 Bn
4 GPC Genuine Parts Co 17.83 Bn 22.05 0.74 6.40 Bn
5 MGA Magna International Inc 15.86 Bn 15.36 0.38 7.48 Bn
6 ALV Autoliv Inc 9.72 Bn 12.92 0.92 2.19 Bn
7 MBLY Mobileye Global Inc. 9.47 Bn -28.17 4.88 0.00 Bn
8 BWA Borgwarner Inc 8.87 Bn 66.21 0.63 3.90 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.89 1.16
EV to Cash from Ops. EV/CFO 19.91 9.30
EV to Debt EV to Debt 1.39 34.64
EV to EBIT EV/EBIT 13.37 4.45
EV to EBITDA EV/EBITDA 7.63 7.40
EV to Free Cash Flow [EV/FCF] EV/FCF 42.05 17.25
EV to Market Cap EV to Market Cap 2.84 1.58
EV to Revenue EV/Rev 0.60 3.42
Price to Book Value [P/B] P/B -5.67 -0.33
Price to Earnings [P/E] P/E 17.73 11.70
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.00 1.64
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 12.18
Dividend per Basic Share Div per Share (Qtr) 0.00 0.41
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 13.70
Interest Coverage Int. cover (Qtr) 1.08 -110.44
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 22.82 -13.49
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 37.02 27.17
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 1.96
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 1,121.59 5.41
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 135.05 -8.06
EBIT Growth (1y) % EBIT 1y % (Qtr) 404.87 -22.36
EBT Growth (1y) % EBT 1y % (Qtr) 105.61 -123.98
EPS Growth (1y) % EPS 1y % (Qtr) 118.89 -110.42
FCF Growth (1y) % FCF 1y % (Qtr) 58.71 24.26
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 18.84 16.01
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.47 0.92
Cash Payout Ratio Cash Payout (Qtr) 0.00 -0.25
Cash Ratio Cash Ratio (Qtr) 0.22 0.69
Current Ratio Curr Ratio (Qtr) 1.38 2.88
Debt to Equity Ratio Debt/Equity (Qtr) -11.63 0.22
Interest Cover Ratio Int Coverage (Qtr) 1.08 -110.44
Times Interest Earned Times Interest Earned (Qtr) 1.08 -110.44
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 8.10 -952.44
EBIT Margin % EBIT Margin % (Qtr) 4.52 -997.37
EBT Margin % EBT Margin % (Qtr) 0.33 -987.56
Gross Margin % Gross Margin % (Qtr) 12.40 -122.43
Net Profit Margin % Net Margin % (Qtr) 1.20 -979.78