HA Sustainable Infrastructure Capital, Inc. (NYSE: HASI)

Sector: Financial Services Industry: Asset Management CIK: 0001561894
Market Cap 4.86 Bn
P/B 1.89
P/E 26.32
P/S 12.13
ROIC (Qtr) 2.82
Div Yield % 4.28
Rev 1y % (Qtr) 13.34
Total Debt (Qtr) 5.15 Bn
Debt/Equity (Qtr) 2.00
Add ratio to table...

About

HA Sustainable Infrastructure Capital, Inc., commonly known as HASI, operates in the climate-positive investment industry with the ticker symbol HASI. The company's primary business activities revolve around deploying real assets that facilitate the energy transition, with a vision that each investment improves the climate future. HASI invests in a variety of asset classes across three primary climate solutions markets: Behind the Meter, Grid-Connected, and Fuels, Transport, and Nature. These markets span across numerous countries and regions, facilitating...

Read more

Investment thesis

Bull case

  • Operating cash flow of 167.32M provides exceptional 45.36x coverage of minority interest expenses 3.69M, showing strong core operations.
  • Cash position of 110.22M provides exceptional 29.88x coverage of minority interest expenses 3.69M, indicating strong liquidity.
  • Operating cash flow of 167.32M provides strong 13.78x coverage of operating expenses 12.14M, showing operational efficiency.
  • Strong free cash flow of 167.32M provides 1.36x coverage of SG&A expenses 123.14M, indicating efficient cost management.
  • Free cash flow of 167.32M provides solid 13.78x coverage of operating expenses 12.14M, showing operational efficiency.

Bear case

  • Operating cash flow of 167.32M barely covers its investment activities of (855.83M), with a coverage ratio of -0.20, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 167.32M provides thin coverage of dividend payments of (209.78M) with a -0.80 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Operating cash flow of 167.32M provides minimal 1.96x coverage of tax expenses of 85.25M, suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • Free cash flow of 167.32M represents just 0.24x of debt issuance 708.44M, suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Cash position of 110.22M provides weak coverage of payables of 380.70M, which is 0.29x, indicating potential working capital stress and supplier relationship risks.

Peer comparison

Companies in the Asset Management
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 BLK BlackRock, Inc. 199.59 Bn 85.40 21.98 15.04 Bn
2 BN BROOKFIELD Corp /ON/ 103.94 Bn 31.52 5.64 262.97 Bn
3 AMP Ameriprise Financial Inc 88.69 Bn 55.02 7.20 5.89 Bn
4 BX Blackstone Inc. 88.51 Bn 49.39 10.93 12.89 Bn
5 KKR KKR & Co. Inc. 55.86 Bn 28.33 13.23 53.12 Bn
6 STT State Street Corp 46.52 Bn 21.77 3.91 34.72 Bn
7 NTRS Northern Trust Corp 34.14 Bn 33.31 6.71 15.64 Bn
8 RJF Raymond James Financial Inc 32.89 Bn 37.63 4.14 5.10 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.19 0.94
EV to Cash from Ops. EV/CFO 58.24 41.10
EV to Debt EV to Debt 1.89 15.28
EV to EBIT EV/EBIT 17.33 23.47
EV to EBITDA EV/EBITDA 36.63 47.80
EV to Free Cash Flow [EV/FCF] EV/FCF 58.24 38.62
EV to Market Cap EV to Market Cap 2.01 7.81
EV to Revenue EV/Rev 24.33 27.38
Price to Book Value [P/B] P/B 1.89 2.34
Price to Earnings [P/E] P/E 26.32 11.81
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.88 4.66
Dividend Payout Ratio % Div Payout % (Qtr) 112.80 -5.56
Dividend per Basic Share Div per Share (Qtr) 1.68 1.73
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 123.44 49.83
Interest Coverage Int. cover (Qtr) 1.92 25.16
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 0.00 -35.10
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -15.06 15.43
Dividend Growth (1y) % Div 1y % (Qtr) 0.30 1.65
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 1.35 -90.82
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -1.23 35.24
EBIT Growth (1y) % EBIT 1y % (Qtr) 9.68 -22.13
EBT Growth (1y) % EBT 1y % (Qtr) -0.16 -163.05
EPS Growth (1y) % EPS 1y % (Qtr) -13.37 -20.61
FCF Growth (1y) % FCF 1y % (Qtr) 2,759.14 220.21
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 4.41 -53.96
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.05 0.22
Cash Payout Ratio Cash Payout (Qtr) 1.25 0.36
Cash Ratio Cash Ratio 0.00 0.38
Current Ratio Current Ratio 0.00 0.86
Debt to Equity Ratio Debt/Equity (Qtr) 2.00 0.70
Interest Cover Ratio Int Coverage (Qtr) 1.92 25.16
Times Interest Earned Times Interest Earned (Qtr) 1.92 25.16
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 140.60 -114.76
EBIT Margin % EBIT Margin % (Qtr) 140.37 -127.24
EBT Margin % EBT Margin % (Qtr) 67.36 -150.97
Gross Margin % Gross Margin % (Qtr) 100.00 67.88
Net Profit Margin % Net Margin % (Qtr) 46.10 -148.68