Crown Crafts Inc (NASDAQ: CRWS)

Sector: Consumer Cyclical Industry: Furnishings, Fixtures & Appliances CIK: 0000025895
Market Cap 30.26 Mn
P/B 0.77
P/E -3.28
P/S 0.36
ROIC (Qtr) -14.76
Div Yield % 10.96
Rev 1y % (Qtr) -11.28
Total Debt (Qtr) 26.51 Mn
Debt/Equity (Qtr) 0.68
Add ratio to table...

About

Crown Crafts Inc. (CRWS) is a company that operates in the consumer products industry, specifically in the infant, toddler, and juvenile products segment. The company, established in 1957, is headquartered in Gonzales, Louisiana, and conducts its operations indirectly through three wholly-owned subsidiaries: NoJo Baby & Kids, Inc., Sassy Baby, Inc., and Manhattan Toy Europe Limited. Crown Crafts' main business activities revolve around the design, production, and distribution of a wide array of products intended for infants, toddlers, and juveniles....

Read more

Investment thesis

Bull case

  • Strong tangible asset base of 69.64M provides 2.63x coverage of total debt 26.51M, indicating robust asset backing and low credit risk.
  • Operating cash flow of 9.93M provides strong 13.09x coverage of stock compensation 758000, indicating sustainable incentive practices.
  • Robust free cash flow of 9.10M exceeds capital expenditure of 829000 by 10.97x, indicating strong organic growth funding capability.
  • Operating cash flow of 9.93M fully covers other non-current liabilities 434000 by 22.87x, showing strong long-term stability.
  • Tangible assets of 69.64M provide robust 24.65x coverage of other current liabilities 2.83M, indicating strong asset backing.

Bear case

  • Operating cash flow of 9.93M barely covers its investment activities of (770000), with a coverage ratio of -12.89, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • With cash reserves of 2.40M against inventory of 31.15M, the 0.08 cash-to-inventory ratio suggests potential liquidity risks if inventory turnover slows, particularly concerning given current supply chain volatilities.
  • Operating cash flow of 9.93M provides thin coverage of dividend payments of (3.33M) with a -2.98 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Operating earnings of (10.94M) show weak coverage of depreciation charges of 6.21M, with a -1.76 ratio indicating high capital intensity and potential reinvestment needs.
  • Operating cash flow of 9.93M provides minimal -3.42x coverage of tax expenses of (2.90M), suggesting potential tax planning inefficiencies or unsustainable tax positions.

Peer comparison

Companies in the Furnishings, Fixtures & Appliances
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 SGI Somnigroup International Inc. 18.99 Bn 125.40 7.03 6.62 Bn
2 SN SharkNinja, Inc. 18.48 Bn 32.14 3.04 0.89 Bn
3 MHK Mohawk Industries Inc 8.23 Bn 19.54 0.77 2.34 Bn
4 PATK Patrick Industries Inc 5.10 Bn 175.24 10.70 1.53 Bn
5 WHR Whirlpool Corp /De/ 4.88 Bn 15.36 0.31 7.19 Bn
6 HNI Hni Corp 2.23 Bn 44.66 1.16 0.46 Bn
7 TILE Interface Inc 2.17 Bn 30.23 2.24 0.39 Bn
8 LEG Leggett & Platt Inc 1.59 Bn 5.64 0.39 1.66 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.75 0.98
EV to Cash from Ops. EV/CFO 5.73 -9.92
EV to Debt EV to Debt 2.15 25.70
EV to EBIT EV/EBIT -5.20 17.69
EV to EBITDA EV/EBITDA -7.76 15.96
EV to Free Cash Flow [EV/FCF] EV/FCF 6.26 17.28
EV to Market Cap EV to Market Cap 1.88 1.76
EV to Revenue EV/Rev 0.68 1.40
Price to Book Value [P/B] P/B 0.77 9.34
Price to Earnings [P/E] P/E -3.28 16.89
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) -2.77 1.74
Dividend Payout Ratio % Div Payout % (Qtr) -36.00 9.37
Dividend per Basic Share Div per Share (Qtr) 0.32 0.51
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 37.65 28.74
Interest Coverage Int. cover (Qtr) -9.25 -23.23
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -5.87 -9.80
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 128.11 70.23
Dividend Growth (1y) % Div 1y % (Qtr) 0.00 0.00
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -359.04 -367.80
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -171.72 -34.93
EBIT Growth (1y) % EBIT 1y % (Qtr) -361.37 -198.55
EBT Growth (1y) % EBT 1y % (Qtr) -482.22 -72.49
EPS Growth (1y) % EPS 1y % (Qtr) -470.83 -131.79
FCF Growth (1y) % FCF 1y % (Qtr) -1.06 0.53
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -13.73 -2.36
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.09 1.16
Cash Payout Ratio Cash Payout (Qtr) 0.31 0.13
Cash Ratio Cash Ratio (Qtr) 0.15 0.30
Current Ratio Curr Ratio (Qtr) 3.43 1.96
Debt to Equity Ratio Debt/Equity (Qtr) 0.68 0.57
Interest Cover Ratio Int Coverage (Qtr) -9.25 -23.23
Times Interest Earned Times Interest Earned (Qtr) -9.25 -23.23
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) -5.70 -2.26
EBIT Margin % EBIT Margin % (Qtr) -13.16 -4.46
EBT Margin % EBT Margin % (Qtr) -14.59 -7.49
Gross Margin % Gross Margin % (Qtr) 23.10 33.73
Net Profit Margin % Net Margin % (Qtr) -11.10 -8.04