Grove Collaborative Holdings, Inc. (NYSE: GROV)

Sector: Consumer Defensive Industry: Household & Personal Products CIK: 0001841761
Market Cap 45.07 Mn
P/B -2.79
P/E -1.86
P/S 0.25
ROIC (Qtr) -287.04
Div Yield % 0.00
Rev 1y % (Qtr) -9.42
Total Debt (Qtr) 21.09 Mn
Debt/Equity (Qtr) -1.31

About

Grove Collaborative Holdings, Inc. (GROV) operates in the consumer packaged goods (CPG) industry with a focus on sustainability. The company's mission is to transform the consumer products industry into a force for human and environmental good by creating and curating planet-first, high-performance brands and products. Grove generates revenue through its online direct-to-consumer (DTC) platform, where it sells its own branded products, as well as partnering with other leading natural and mission-based CPG brands. The company's primary products...

Read more

Price action

Investment thesis

Bull case

  • Healthy cash reserves of 11.31M provide 3.10x coverage of short-term debt 3.65M, demonstrating strong liquidity position and minimal refinancing risk.
  • Tangible assets of 52.24M provide exceptional 10.18x coverage of deferred revenue 5.13M, showing strong service capability backing.
  • Operating cash flow of (6.66M) fully covers other non-current liabilities (4.05M) by 1.64x, showing strong long-term stability.
  • Strong free cash flow of (8.10M) provides 2.84x coverage of acquisition spending (2.85M), indicating disciplined M&A strategy.
  • Retained earnings of (658.65M) represent substantial 40.79x of equity (16.15M), indicating strong internal capital generation.

Bear case

  • Investment activities of (4.29M) provide weak support for R&D spending of 10.20M, which is -0.42x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Cash reserves of 11.31M provide limited coverage of acquisition spending of (2.85M), which is -3.97x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Operating cash flow of (6.66M) provides insufficient coverage of deferred revenue obligations of 5.13M, which is -1.30x, raising concerns about future service delivery capabilities.
  • The company's operating cash flow of (6.66M) shows concerning coverage of stock compensation expenses of 6.18M, with a -1.08 ratio indicating potential earnings quality issues.
  • Operating cash flow of (6.66M) provides minimal -195.74x coverage of tax expenses of 34000, suggesting potential tax planning inefficiencies or unsustainable tax positions.

Peer comparison

Companies in the Household & Personal Products
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 PG PROCTER & GAMBLE Co 344.56 Bn 20.55 4.06 35.95 Bn
2 UL Unilever Plc 162.92 Bn 24.93 2.32 -
3 CL Colgate Palmolive Co 64.98 Bn 22.35 3.23 8.42 Bn
4 EL Estee Lauder Companies Inc 38.59 Bn -41.50 2.67 9.42 Bn
5 KMB Kimberly Clark Corp 33.56 Bn 17.05 1.86 7.30 Bn
6 KVUE Kenvue Inc. 32.45 Bn 22.64 2.16 8.97 Bn
7 CHD Church & Dwight Co Inc /De/ 20.90 Bn 26.71 3.40 2.20 Bn
8 CLX Clorox Co /De/ 12.14 Bn 15.35 1.79 3.08 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.98 1.45
EV to Cash from Ops. EV/CFO -8.08 8.11
EV to Debt EV to Debt 2.55 4.77
EV to EBIT EV/EBIT -2.66 14.54
EV to EBITDA EV/EBITDA -3.75 7.35
EV to Free Cash Flow [EV/FCF] EV/FCF -6.64 2.98
EV to Market Cap EV to Market Cap 1.19 -1.59
EV to Revenue EV/Rev 0.30 2.00
Price to Book Value [P/B] P/B -2.79 -7.69
Price to Earnings [P/E] P/E -1.86 16.46
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) -16.18 9.11
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 12.82
Dividend per Basic Share Div per Share (Qtr) 0.00 0.92
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 11.25
Interest Coverage Int. cover (Qtr) -7.98 2.65
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 24.15 -96.96
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -79.66 2.29
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 -2.46
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -127.33 -142.06
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -7.99 -154.15
EBIT Growth (1y) % EBIT 1y % (Qtr) -127.37 -155.18
EBT Growth (1y) % EBT 1y % (Qtr) 6.18 -206.88
EPS Growth (1y) % EPS 1y % (Qtr) 8.70 -158.13
FCF Growth (1y) % FCF 1y % (Qtr) 25.10 -5.66
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -16.59 -1.42
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 3.31 0.82
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.19
Cash Ratio Cash Ratio (Qtr) 0.41 0.76
Current Ratio Curr Ratio (Qtr) 1.26 2.31
Debt to Equity Ratio Debt/Equity (Qtr) -1.31 -2.80
Interest Cover Ratio Int Coverage (Qtr) -7.98 2.65
Times Interest Earned Times Interest Earned (Qtr) -7.98 2.65
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) -9.10 -32.28
EBIT Margin % EBIT Margin % (Qtr) -11.17 -37.76
EBT Margin % EBT Margin % (Qtr) -12.57 -40.89
Gross Margin % Gross Margin % (Qtr) 53.50 50.05
Net Profit Margin % Net Margin % (Qtr) -13.40 -42.94