Energy Recovery, Inc. (NASDAQ: ERII)

Sector: Industrials Industry: Pollution & Treatment Controls CIK: 0001421517
Market Cap 912.23 Mn
P/B 5.04
P/E 46.74
P/S 6.75
ROIC (Qtr) 8.45
Div Yield % 0.00
Rev 1y % (Qtr) -17.06
Total Debt (Qtr) 0.00
Debt/Equity (Qtr) 0.00
Add ratio to table...

About

Energy Recovery, Inc. (ERI), a global leader in energy efficiency technology, operates in the water treatment industry, providing solutions for desalination, wastewater treatment, and industrial processes. The company's main business activities involve designing and manufacturing energy recovery devices that capture and transfer pressure energy, making commercial and industrial processes more efficient and environmentally sustainable. ERI's primary products include pressure exchangers, pumps, and turbochargers, which are designed to work together...

Read more

Investment thesis

Bull case

  • Tangible assets of 196.85M provide exceptional 101.84x coverage of deferred revenue 1.93M, showing strong service capability backing.
  • Robust free cash flow of 19.93M exceeds capital expenditure of 719000 by 27.72x, indicating strong organic growth funding capability.
  • Operating cash flow of 20.65M provides strong 10.68x coverage of deferred revenue 1.93M, indicating service delivery capability.
  • Short-term investments of 23.28M provide solid 1.41x coverage of other current liabilities 16.47M, indicating strong liquidity.
  • Tangible assets of 196.85M provide robust 11.95x coverage of other current liabilities 16.47M, indicating strong asset backing.

Bear case

  • Operating cash flow of 20.65M barely covers its investment activities of 43.53M, with a coverage ratio of 0.47, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • The company's operating cash flow of 20.65M shows concerning coverage of stock compensation expenses of 7.92M, with a 2.61 ratio indicating potential earnings quality issues.
  • Operating cash flow of 20.65M is outpaced by equity issuance of (79.89M) (-0.26 ratio), indicating concerning reliance on equity markets for funding operations.
  • Tangible assets of 196.85M provide limited backing for working capital of 134.40M, which is 1.46x, suggesting increased operational risk in market downturns.
  • Fixed assets of 21.54M showing 3.77x ratio to depreciation of 5.71M indicates aging infrastructure requiring significant near-term capital investment.

Segments Breakdown of Revenue (2024)

Segments Breakdown of Revenue (2024)

Peer comparison

Companies in the Pollution & Treatment Controls
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 VLTO Veralto Corp 22.76 Bn 26.05 4.31 2.67 Bn
2 ZWS Zurn Elkay Water Solutions Corp 8.65 Bn 43.69 5.10 0.54 Bn
3 FSS Federal Signal Corp /De/ 7.21 Bn 168.93 10.04 0.24 Bn
4 CECO Ceco Environmental Corp 2.77 Bn 53.33 3.85 0.24 Bn
5 PCT PureCycle Technologies, Inc. 1.46 Bn -6.40 258.45 0.43 Bn
6 ERII Energy Recovery, Inc. 0.91 Bn 46.74 6.75 0.00 Bn
7 ADUR Aduro Clean Technologies Inc. 0.33 Bn -23.93 1,516.99 0.00 Bn
8 ARQ Arq, Inc. 0.13 Bn -34.10 1.13 0.03 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 4.08 3.33
EV to Cash from Ops. EV/CFO 41.42 -65.71
EV to Debt EV to Debt 0.00 136.79
EV to EBIT EV/EBIT 38.32 3.75
EV to EBITDA EV/EBITDA 35.79 8.77
EV to Free Cash Flow [EV/FCF] EV/FCF 42.91 2.21
EV to Market Cap EV to Market Cap 0.94 1.03
EV to Revenue EV/Rev 6.33 89.55
Price to Book Value [P/B] P/B 5.04 6.68
Price to Earnings [P/E] P/E 46.74 15.25
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 1.12
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 3.26
Dividend per Basic Share Div per Share (Qtr) 0.00 0.07
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 2.56
Interest Coverage Int. cover (Qtr) 0.00 -107.95
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 71.09 -82.15
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -25.54 79.04
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 1.42
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 0.70 -265.30
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 16.33 -75.61
EBIT Growth (1y) % EBIT 1y % (Qtr) 7.32 -272.40
EBT Growth (1y) % EBT 1y % (Qtr) 7.32 -325.95
EPS Growth (1y) % EPS 1y % (Qtr) -2.86 2,177.75
FCF Growth (1y) % FCF 1y % (Qtr) -12.83 -76.02
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 0.87 7.23
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.64 0.42
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.02
Cash Ratio Cash Ratio (Qtr) 2.22 2.16
Current Ratio Curr Ratio (Qtr) 7.34 3.56
Debt to Equity Ratio Debt/Equity (Qtr) 0.00 0.60
Interest Cover Ratio Int Coverage (Qtr) 0.00 -107.95
Times Interest Earned Times Interest Earned (Qtr) 0.00 -107.95
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 20.70 -775.28
EBIT Margin % EBIT Margin % (Qtr) 16.51 -2,721.83
EBT Margin % EBT Margin % (Qtr) 16.51 -2,762.77
Gross Margin % Gross Margin % (Qtr) 66.60 -44.42
Net Profit Margin % Net Margin % (Qtr) 14.40 -2,763.74