Hasbro, Inc. (NASDAQ: HAS)

Sector: Consumer Cyclical Industry: Leisure CIK: 0000046080
Market Cap 13.30 Bn
P/B 7.91
P/E 46.47
P/S 3.26
ROIC (Qtr) -3.93
Div Yield % 2.25
Rev 1y % (Qtr) 8.29
Total Debt (Qtr) 3.32 Bn
Debt/Equity (Qtr) 7.65
Add ratio to table...

About

Hasbro, Inc., a company that trades under the symbols HAS on the New York Stock Exchange, is a prominent player in the toy and game industry. The company is renowned for its mission to entertain and connect generations of fans through the wonder of storytelling and exhilaration of play. Hasbro's operations span various countries and regions, with a diverse portfolio of iconic brands that includes MAGIC: THE GATHERING, Hasbro Gaming, PLAY-DOH, NERF, TRANSFORMERS, DUNGEONS & DRAGONS, and PEPPA PIG, among others. Hasbro's primary business activities...

Read more

Investment thesis

Bull case

  • Operating cash flow of 749.80M provides exceptional 71.41x coverage of minority interest expenses 10.50M, showing strong core operations.
  • Robust free cash flow of 550.30M exceeds capital expenditure of 199.50M by 2.76x, indicating strong organic growth funding capability.
  • Cash position of 620.90M provides exceptional 59.13x coverage of minority interest expenses 10.50M, indicating strong liquidity.
  • Operating cash flow of 749.80M fully covers other non-current liabilities 355.60M by 2.11x, showing strong long-term stability.
  • Robust tangible asset base of 3.79B provides 3.81x coverage of working capital 996.40M, indicating strong operational backing.

Bear case

  • Operating cash flow of 749.80M provides thin coverage of dividend payments of (391.90M) with a -1.91 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Investment activities of 239.90M provide weak support for R&D spending of 337.50M, which is 0.71x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • High receivables of 995.20M relative to inventory of 396.70M (2.51 ratio) suggests aggressive credit terms or collection difficulties, potentially masking revenue quality issues.
  • Operating earnings of (274.10M) show weak coverage of depreciation charges of 215.20M, with a -1.27 ratio indicating high capital intensity and potential reinvestment needs.
  • Free cash flow of 550.30M represents just -0.85x of debt issuance (644.80M), suggesting concerning reliance on leverage rather than internal cash generation for growth.

Segments Breakdown of Revenue (2024)

Product and Service Breakdown of Revenue (2024)

Peer comparison

Companies in the Leisure
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 AS Amer Sports, Inc. 22.38 Bn 71.89 3.67 1.87 Bn
2 HAS Hasbro, Inc. 13.30 Bn 46.47 3.26 3.32 Bn
3 PLNT Planet Fitness, Inc. 7.78 Bn 37.79 6.04 2.58 Bn
4 GOLF Acushnet Holdings Corp. 7.40 Bn 80.24 4.75 0.90 Bn
5 LTH Life Time Group Holdings, Inc. 6.29 Bn 21.85 2.16 4.13 Bn
6 MAT Mattel Inc /De/ 5.43 Bn 12.57 1.04 2.59 Bn
7 YETI YETI Holdings, Inc. 3.97 Bn 24.75 2.17 0.22 Bn
8 MSGE Madison Square Garden Entertainment Corp. 2.95 Bn 56.80 2.91 1.20 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 2.59 1.19
EV to Cash from Ops. EV/CFO 35.68 -6.09
EV to Debt EV to Debt 4.31 14.49
EV to EBIT EV/EBIT 31.14 -159.90
EV to EBITDA EV/EBITDA 22.09 -4.06
EV to Free Cash Flow [EV/FCF] EV/FCF 49.51 0.74
EV to Market Cap EV to Market Cap 1.08 -0.64
EV to Revenue EV/Rev 3.51 4.65
Price to Book Value [P/B] P/B 7.91 4.75
Price to Earnings [P/E] P/E 46.47 12.00
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) -1.42 -0.51
Dividend Payout Ratio % Div Payout % (Qtr) -70.50 3.11
Dividend per Basic Share Div per Share (Qtr) 2.80 0.22
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 71.36 6.13
Interest Coverage Int. cover (Qtr) -1.65 -30.68
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -2.26 -13.50
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -10.80 1,190.33
Dividend Growth (1y) % Div 1y % (Qtr) 33.33 13.88
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 27.65 -111.75
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -85.07 -165.31
EBIT Growth (1y) % EBIT 1y % (Qtr) 47.12 -1,562.20
EBT Growth (1y) % EBT 1y % (Qtr) 36.36 -1,555.34
EPS Growth (1y) % EPS 1y % (Qtr) 14.25 -377.44
FCF Growth (1y) % FCF 1y % (Qtr) -29.74 10.93
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 7.73 17.65
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.79 0.73
Cash Payout Ratio Cash Payout (Qtr) 0.41 0.07
Cash Ratio Cash Ratio (Qtr) 0.44 3.31
Current Ratio Curr Ratio (Qtr) 1.71 4.80
Debt to Equity Ratio Debt/Equity (Qtr) 7.65 2.35
Interest Cover Ratio Int Coverage (Qtr) -1.65 -30.68
Times Interest Earned Times Interest Earned (Qtr) -1.65 -30.68
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) -1.40 -57.55
EBIT Margin % EBIT Margin % (Qtr) -6.29 -65.38
EBT Margin % EBT Margin % (Qtr) -10.11 -69.55
Gross Margin % Gross Margin % (Qtr) 72.40 46.51
Net Profit Margin % Net Margin % (Qtr) -12.80 -74.45