Leonardo DRS, Inc. (NASDAQ: DRS)

Sector: Industrials Industry: Aerospace & Defense CIK: 0001833756
Market Cap 10.86 Bn
P/B 4.10
P/E 40.99
P/S 3.04
ROIC (Qtr) 9.51
Div Yield % 0.88
Rev 1y % (Qtr) 18.23
Total Debt (Qtr) 350.00 Mn
Debt/Equity (Qtr) 0.13

About

Leonardo DRS, Inc., often referred to as DRS, operates in the defense industry, providing advanced technology solutions to national security customers in the United States and across the globe. With a legacy spanning over five decades, DRS has established itself as a trusted partner for the U.S. Department of Defense (DoD) and other defense agencies, delivering innovative and differentiated products and solutions for defense applications. The company's operations are spread across various countries and regions, with its headquarters located in Arlington,...

Read more

Price action

Investment thesis

Bull case

  • Strong operating cash flow of 384M provides robust 1.10x coverage of total debt 350M, indicating excellent debt servicing capability and financial flexibility.
  • Healthy cash reserves of 309M provide 12.88x coverage of short-term debt 24M, demonstrating strong liquidity position and minimal refinancing risk.
  • Strong tangible asset base of 2.89B provides 8.27x coverage of total debt 350M, indicating robust asset backing and low credit risk.
  • Operating cash flow of 384M provides strong 15.36x coverage of stock compensation 25M, indicating sustainable incentive practices.
  • Operating cash flow of 384M provides exceptional 34.91x coverage of interest expenses 11M, showing strong debt service capability.

Bear case

  • Operating cash flow of 384M barely covers its investment activities of (134M), with a coverage ratio of -2.87, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 384M provides thin coverage of dividend payments of (21M) with a -18.29 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Operating cash flow of 384M provides insufficient coverage of deferred revenue obligations of 440M, which is 0.87x, raising concerns about future service delivery capabilities.
  • Free cash flow of 265M represents just -26.50x of debt issuance (10M), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Operating cash flow of 384M is outpaced by equity issuance of (27M) (-14.22 ratio), indicating concerning reliance on equity markets for funding operations.

Segments Breakdown of Revenue (2024)

Segments Breakdown of Revenue (2024)

Peer comparison

Companies in the Aerospace & Defense
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 GE General Electric Co 342.94 Bn 42.54 7.80 20.84 Bn
2 RTX RTX Corp 252.05 Bn 38.24 2.93 40.71 Bn
3 BA Boeing Co 174.43 Bn -17.16 2.16 53.35 Bn
4 LMT Lockheed Martin Corp 126.61 Bn 30.15 1.73 22.19 Bn
5 GD General Dynamics Corp 95.62 Bn 22.69 1.86 8.01 Bn
6 NOC Northrop Grumman Corp /De/ 89.30 Bn 22.22 2.18 16.96 Bn
7 HWM Howmet Aerospace Inc. 88.16 Bn 60.80 11.05 3.19 Bn
8 TDG TransDigm Group INC 80.97 Bn 43.39 9.17 30.02 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 2.58 3.58
EV to Cash from Ops. EV/CFO 28.48 58.38
EV to Debt EV to Debt 31.25 98.04
EV to EBIT EV/EBIT 32.75 19.42
EV to EBITDA EV/EBITDA 25.20 33.60
EV to Free Cash Flow [EV/FCF] EV/FCF 41.27 91.66
EV to Market Cap EV to Market Cap 1.01 1.13
EV to Revenue EV/Rev 3.06 11.27
Price to Book Value [P/B] P/B 4.10 4.81
Price to Earnings [P/E] P/E 40.99 31.79
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 12.62 -3.75
Dividend Payout Ratio % Div Payout % (Qtr) 27.00 22.95
Dividend per Basic Share Div per Share (Qtr) 0.27 0.70
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 27.11 14.15
Interest Coverage Int. cover (Qtr) 30.36 -18.00
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -65.28 -50.32
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 56.06 1,609.43
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 0.75
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 25.26 -30.98
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 17.93 10.65
EBIT Growth (1y) % EBIT 1y % (Qtr) 21.90 -26.90
EBT Growth (1y) % EBT 1y % (Qtr) 30.24 -27.25
EPS Growth (1y) % EPS 1y % (Qtr) 33.33 -99.21
FCF Growth (1y) % FCF 1y % (Qtr) -2.21 6.61
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 17.44 -5.55
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.84 0.51
Cash Payout Ratio Cash Payout (Qtr) 0.04 0.07
Cash Ratio Cash Ratio (Qtr) 0.29 1.76
Current Ratio Curr Ratio (Qtr) 2.00 3.72
Debt to Equity Ratio Debt/Equity (Qtr) 0.13 0.07
Interest Cover Ratio Int Coverage (Qtr) 30.36 -18.00
Times Interest Earned Times Interest Earned (Qtr) 30.36 -18.00
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 11.90 -345.84
EBIT Margin % EBIT Margin % (Qtr) 9.36 -382.63
EBT Margin % EBT Margin % (Qtr) 9.05 -387.93
Gross Margin % Gross Margin % (Qtr) 23.40 -33.31
Net Profit Margin % Net Margin % (Qtr) 7.40 -389.13