DNOW Inc. (NYSE: DNOW)

Sector: Industrials Industry: Industrial Distribution CIK: 0001599617
Market Cap 1.72 Bn
P/B 1.46
P/E 18.12
P/S 0.71
ROIC (Qtr) 8.10
Div Yield % 0.00
Rev 1y % (Qtr) 4.62
Total Debt (Qtr) 25.00 Mn
Debt/Equity (Qtr) 0.02
Add ratio to table...

About

DNOW Inc., a global distributor to the oil and gas and industrial markets, is a company with a rich legacy of over 160 years and a ticker symbol of DNOW. Headquartered in Houston, Texas, the company operates primarily under the DNOW brand, along with several affiliated brands that are tied to prior acquisitions. With a network of approximately 165 locations and around 2,475 employees worldwide, DNOW offers a complementary suite of digital procurement channels that provide products to the energy and industrial markets around the world. DNOW operates...

Read more

Investment thesis

Bull case

  • Strong operating cash flow of 194M provides robust 7.76x coverage of total debt 25M, indicating excellent debt servicing capability and financial flexibility.
  • Strong tangible asset base of 1.36B provides 54.60x coverage of total debt 25M, indicating robust asset backing and low credit risk.
  • Operating cash flow of 194M provides strong 12.12x coverage of stock compensation 16M, indicating sustainable incentive practices.
  • Operating cash flow of 194M provides exceptional 194x coverage of minority interest expenses 1M, showing strong core operations.
  • Robust free cash flow of 177M exceeds capital expenditure of 17M by 10.41x, indicating strong organic growth funding capability.

Bear case

  • Operating cash flow of 194M barely covers its investment activities of (133M), with a coverage ratio of -1.46, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Cash reserves of 266M provide limited coverage of acquisition spending of (122M), which is -2.18x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Operating earnings of 123M show weak coverage of depreciation charges of 42M, with a 2.93 ratio indicating high capital intensity and potential reinvestment needs.
  • Free cash flow of 177M represents just -17.70x of debt issuance (10M), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Operating cash flow of 194M is outpaced by equity issuance of (32M) (-6.06 ratio), indicating concerning reliance on equity markets for funding operations.

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 0.91 2.41
EV to Cash from Ops. EV/CFO 7.82 40.73
EV to Debt EV to Debt 60.71 16.40
EV to EBIT EV/EBIT 12.34 18.05
EV to EBITDA EV/EBITDA 9.14 36.64
EV to Free Cash Flow [EV/FCF] EV/FCF 8.57 77.53
EV to Market Cap EV to Market Cap 0.88 1.51
EV to Revenue EV/Rev 0.62 2.64
Price to Book Value [P/B] P/B 1.46 8.70
Price to Earnings [P/E] P/E 18.12 55.05
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 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 Interest Coverage 0.00 35.27
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -112.50 -47.49
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 1.92 77.69
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 6.21
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -53.66 -84.41
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 13.70 -13.74
EBIT Growth (1y) % EBIT 1y % (Qtr) 7.89 -33.83
EBT Growth (1y) % EBT 1y % (Qtr) 7.89 -41.73
EPS Growth (1y) % EPS 1y % (Qtr) -52.66 -109.80
FCF Growth (1y) % FCF 1y % (Qtr) -35.16 -14.68
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 5.45 1.31
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.47 1.45
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.20
Cash Ratio Cash Ratio (Qtr) 0.61 0.34
Current Ratio Curr Ratio (Qtr) 2.52 2.47
Debt to Equity Ratio Debt/Equity (Qtr) 0.02 0.88
Interest Cover Ratio Interest Cover Ratio 0.00 35.27
Times Interest Earned Times Interest Earned 0.00 35.27
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 6.80 7.33
EBIT Margin % EBIT Margin % (Qtr) 5.06 5.34
EBT Margin % EBT Margin % (Qtr) 5.06 4.29
Gross Margin % Gross Margin % (Qtr) 23.10 28.45
Net Profit Margin % Net Margin % (Qtr) 3.90 2.59