Dorman Products, Inc. (NASDAQ: DORM)

Sector: Consumer Cyclical Industry: Auto Parts CIK: 0000868780
Market Cap 3.91 Bn
P/B 2.64
P/E 15.81
P/S 1.84
ROIC (Qtr) 13.59
Div Yield % 0.00
Rev 1y % (Qtr) 7.93
Total Debt (Qtr) 554.76 Mn
Debt/Equity (Qtr) 0.37

About

Dorman Products, Inc., often recognized by its stock symbol DORM, operates in the motor vehicle aftermarket industry. The company specializes in the supply of replacement and upgrade parts, catering to a broad spectrum of vehicle makes and models. Its operations span across three primary segments: light-duty, heavy-duty, and specialty vehicles. Dorman's customer base encompasses professional installers, individual consumers, and dealerships, with the majority of its sales generated in North America, particularly the United States. Dorman's main...

Read more

Price action

Investment thesis

Bull case

  • Strong tangible asset base of 1.85B provides 3.33x coverage of total debt 554.76M, indicating robust asset backing and low credit risk.
  • Robust free cash flow of 105.42M exceeds capital expenditure of 37.99M by 2.77x, indicating strong organic growth funding capability.
  • Strong free cash flow of 105.42M provides 1054.21x coverage of acquisition spending 100000, indicating disciplined M&A strategy.
  • Cash reserves of 55.51M provide ample 555.05x coverage of acquisition spending 100000, enabling strategic growth opportunities.
  • Retained earnings of 1.36B provide full 2.61x coverage of long-term debt 520.38M, indicating strong internal capital position.

Bear case

  • Operating cash flow of 143.41M barely covers its investment activities of (37.89M), with a coverage ratio of -3.78, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • With cash reserves of 55.51M against inventory of 899.90M, the 0.06 cash-to-inventory ratio suggests potential liquidity risks if inventory turnover slows, particularly concerning given current supply chain volatilities.
  • Operating cash flow of 143.41M provides minimal 1.74x coverage of tax expenses of 82.65M, suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • Free cash flow of 105.42M represents just -1.31x of debt issuance (80.51M), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Cash position of 55.51M provides weak coverage of payables of 215.09M, which is 0.26x, indicating potential working capital stress and supplier relationship risks.

Segments Breakdown of Revenue (2024)

Geographical 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 1.73 1.16
EV to Cash from Ops. EV/CFO 30.75 9.30
EV to Debt EV to Debt 7.95 34.64
EV to EBIT EV/EBIT 12.23 4.45
EV to EBITDA EV/EBITDA 10.74 7.40
EV to Free Cash Flow [EV/FCF] EV/FCF 41.84 17.25
EV to Market Cap EV to Market Cap 1.13 1.58
EV to Revenue EV/Rev 2.07 3.42
Price to Book Value [P/B] P/B 2.64 -0.33
Price to Earnings [P/E] P/E 15.81 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) 11.67 -110.44
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 10.13 -13.49
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 23.00 27.17
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 1.96
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 24.15 5.41
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 20.62 -8.06
EBIT Growth (1y) % EBIT 1y % (Qtr) 26.31 -22.36
EBT Growth (1y) % EBT 1y % (Qtr) 35.35 -123.98
EPS Growth (1y) % EPS 1y % (Qtr) 34.89 -110.42
FCF Growth (1y) % FCF 1y % (Qtr) -40.44 24.26
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 14.31 16.01
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.83 0.92
Cash Payout Ratio Cash Payout (Qtr) 0.00 -0.25
Cash Ratio Cash Ratio (Qtr) 0.11 0.69
Current Ratio Curr Ratio (Qtr) 2.94 2.88
Debt to Equity Ratio Debt/Equity (Qtr) 0.37 0.22
Interest Cover Ratio Int Coverage (Qtr) 11.67 -110.44
Times Interest Earned Times Interest Earned (Qtr) 11.67 -110.44
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 19.60 -952.44
EBIT Margin % EBIT Margin % (Qtr) 16.96 -997.37
EBT Margin % EBT Margin % (Qtr) 15.51 -987.56
Gross Margin % Gross Margin % (Qtr) 41.90 -122.43
Net Profit Margin % Net Margin % (Qtr) 11.60 -979.78