DANA Inc (NYSE: DAN)

Sector: Consumer Cyclical Industry: Auto Parts CIK: 0000026780
Market Cap 3.19 Bn
P/B 2.92
P/E 58.02
P/S 0.37
ROIC (Qtr) 1.75
Div Yield % 1.87
Rev 1y % (Qtr) 1.05
Total Debt (Qtr) 3.53 Bn
Debt/Equity (Qtr) 3.23

About

Dana Incorporated, known on stock exchanges as DAN, operates in the power-conveyance and energy-management sector, providing solutions for various types of vehicles and machinery. With a rich history spanning over a century, the company has its roots in Maumee, Ohio, and has expanded to employ approximately 41,800 people across 31 countries. Dana's reach extends beyond the borders of the United States, making it a truly global entity. Dana's primary business activities involve the production and sale of a diverse range of products geared towards...

Read more

Price action

Investment thesis

Bull case

  • Operating cash flow of 408M provides strong 10.20x coverage of stock compensation 40M, indicating sustainable incentive practices.
  • Operating cash flow of 408M provides exceptional 24x coverage of minority interest expenses 17M, showing strong core operations.
  • Tangible assets of 8.03B provide robust 6.38x coverage of other current liabilities 1.26B, indicating strong asset backing.
  • Robust tangible asset base of 8.03B provides 8.27x coverage of working capital 971M, indicating strong operational backing.
  • Cash position of 414M provides exceptional 24.35x coverage of minority interest expenses 17M, indicating strong liquidity.

Bear case

  • Operating cash flow of 408M barely covers its investment activities of (277M), with a coverage ratio of -1.47, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 408M provides thin coverage of dividend payments of (57M) with a -7.16 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Free cash flow of 118M provides weak coverage of capital expenditures of 290M, with a 0.41 ratio suggesting additional external financing needs for growth initiatives.
  • Operating earnings of 249M show weak coverage of depreciation charges of 368M, with a 0.68 ratio indicating high capital intensity and potential reinvestment needs.
  • High depreciation of 368M relative to operating cash flow of 408M, which is 0.90x suggests significant maintenance capital requirements affecting free cash flow.

Consolidation Items 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 0.75 1.16
EV to Cash from Ops. EV/CFO 14.97 9.30
EV to Debt EV to Debt 1.73 34.64
EV to EBIT EV/EBIT 24.52 4.45
EV to EBITDA EV/EBITDA 13.66 7.40
EV to Free Cash Flow [EV/FCF] EV/FCF 51.75 17.25
EV to Market Cap EV to Market Cap 1.91 1.58
EV to Revenue EV/Rev 0.72 3.42
Price to Book Value [P/B] P/B 2.92 -0.33
Price to Earnings [P/E] P/E 58.02 11.70
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.96 1.64
Dividend Payout Ratio % Div Payout % (Qtr) 87.00 12.18
Dividend per Basic Share Div per Share (Qtr) 0.40 0.41
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 43.53 13.70
Interest Coverage Int. cover (Qtr) 1.44 -110.44
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 13.43 -13.49
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -1.19 27.17
Dividend Growth (1y) % Div 1y % (Qtr) 0.00 1.96
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 215.84 5.41
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 3.71 -8.06
EBIT Growth (1y) % EBIT 1y % (Qtr) 42.29 -22.36
EBT Growth (1y) % EBT 1y % (Qtr) 322.22 -123.98
EPS Growth (1y) % EPS 1y % (Qtr) 518.18 -110.42
FCF Growth (1y) % FCF 1y % (Qtr) 29.67 24.26
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 1.39 16.01
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.05 0.92
Cash Payout Ratio Cash Payout (Qtr) 0.08 -0.25
Cash Ratio Cash Ratio (Qtr) 0.13 0.69
Current Ratio Curr Ratio (Qtr) 1.31 2.88
Debt to Equity Ratio Debt/Equity (Qtr) 3.23 0.22
Interest Cover Ratio Int Coverage (Qtr) 1.44 -110.44
Times Interest Earned Times Interest Earned (Qtr) 1.44 -110.44
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 7.20 -952.44
EBIT Margin % EBIT Margin % (Qtr) 2.92 -997.37
EBT Margin % EBT Margin % (Qtr) 0.89 -987.56
Gross Margin % Gross Margin % (Qtr) 7.70 -122.43
Net Profit Margin % Net Margin % (Qtr) 0.60 -979.78