FGI Industries Ltd. (NASDAQ: FGI)

Sector: Consumer Cyclical Industry: Furnishings, Fixtures & Appliances CIK: 0001864943
Market Cap 10.46 Mn
P/B 0.53
P/E -2.67
P/S 0.08
ROIC (Qtr) 47.19
Div Yield % 0.00
Rev 1y % (Qtr) -0.69
Total Debt (Qtr) 26.12 Mn
Debt/Equity (Qtr) 1.32
Add ratio to table...

About

FGI Industries Ltd., known as FGI, is a global player in the home improvement and repair and remodel markets, specializing in the supply of bath and kitchen products. The company was initially a subsidiary of Foremost, a family-controlled and privately held holding company, before becoming an independent entity in 2022. FGI's operations span a diverse range of products that cater to various bathroom and kitchen needs. The company's offerings include sanitaryware, bath furniture, shower systems, and other kitchen and bath products. These items are...

Read more

Investment thesis

Bull case

  • Strong tangible asset base of 71.25M provides 2.73x coverage of total debt 26.12M, indicating robust asset backing and low credit risk.
  • Robust tangible asset base of 71.25M provides 8.42x coverage of working capital 8.46M, indicating strong operational backing.
  • Tangible assets of 71.25M provide robust 12.32x coverage of other current liabilities 5.78M, indicating strong asset backing.
  • Strong tangible asset base of 71.25M provides 39.92x coverage of intangibles 1.78M, indicating robust asset quality.
  • Strong R&D investment of 1.48M at 0.90x of capex 1.65M shows balanced investment in innovation and infrastructure.

Bear case

  • Operating cash flow of (1.05M) barely covers its investment activities of (1.73M), with a coverage ratio of 0.61, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • With cash reserves of 1.88M against inventory of 12.34M, the 0.15 cash-to-inventory ratio suggests potential liquidity risks if inventory turnover slows, particularly concerning given current supply chain volatilities.
  • Investment activities of (1.73M) provide weak support for R&D spending of 1.48M, which is -1.16x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • The company's operating cash flow of (1.05M) shows concerning coverage of stock compensation expenses of 179600, with a -5.86 ratio indicating potential earnings quality issues.
  • Free cash flow of (2.70M) provides weak coverage of capital expenditures of 1.65M, with a -1.64 ratio suggesting additional external financing needs for growth initiatives.

Product and Service Breakdown of Revenue (2024)

Geographical Breakdown of Revenue (2024)

Peer comparison

Companies in the Furnishings, Fixtures & Appliances
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 SGI Somnigroup International Inc. 18.99 Bn 125.40 7.03 6.62 Bn
2 SN SharkNinja, Inc. 18.48 Bn 32.14 3.04 0.89 Bn
3 MHK Mohawk Industries Inc 8.23 Bn 19.54 0.77 2.34 Bn
4 PATK Patrick Industries Inc 5.10 Bn 175.24 10.70 1.53 Bn
5 WHR Whirlpool Corp /De/ 4.88 Bn 15.36 0.31 7.19 Bn
6 HNI Hni Corp 2.23 Bn 44.66 1.16 0.46 Bn
7 TILE Interface Inc 2.17 Bn 30.23 2.24 0.39 Bn
8 LEG Leggett & Platt Inc 1.59 Bn 5.64 0.39 1.66 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.45 0.98
EV to Cash from Ops. EV/CFO -31.28 -9.92
EV to Debt EV to Debt 1.26 25.70
EV to EBIT EV/EBIT -15.06 17.69
EV to EBITDA EV/EBITDA 179.51 15.96
EV to Free Cash Flow [EV/FCF] EV/FCF -12.19 17.28
EV to Market Cap EV to Market Cap 3.15 1.76
EV to Revenue EV/Rev 0.24 1.40
Price to Book Value [P/B] P/B 0.53 9.34
Price to Earnings [P/E] P/E -2.67 16.89
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 1.74
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 9.37
Dividend per Basic Share Div per Share (Qtr) 0.00 0.51
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 28.74
Interest Coverage Int. cover (Qtr) -1.63 -23.23
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 14.93 -9.80
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -58.85 70.23
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 0.00
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -9.05 -367.80
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -94.24 -34.93
EBIT Growth (1y) % EBIT 1y % (Qtr) -278.26 -198.55
EBT Growth (1y) % EBT 1y % (Qtr) -2,562.91 -72.49
EPS Growth (1y) % EPS 1y % (Qtr) -2,000.00 -131.79
FCF Growth (1y) % FCF 1y % (Qtr) 53.25 0.53
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 0.36 -2.36
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.86 1.16
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.13
Cash Ratio Cash Ratio (Qtr) 0.04 0.30
Current Ratio Curr Ratio (Qtr) 1.19 1.96
Debt to Equity Ratio Debt/Equity (Qtr) 1.32 0.57
Interest Cover Ratio Int Coverage (Qtr) -1.63 -23.23
Times Interest Earned Times Interest Earned (Qtr) -1.63 -23.23
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 0.70 -2.26
EBIT Margin % EBIT Margin % (Qtr) -1.61 -4.46
EBT Margin % EBT Margin % (Qtr) -2.60 -7.49
Gross Margin % Gross Margin % (Qtr) 26.40 33.73
Net Profit Margin % Net Margin % (Qtr) -2.90 -8.04