Hamilton Lane INC (NASDAQ: HLNE)

Sector: Financial Services Industry: Asset Management CIK: 0001433642
Market Cap 4.95 Bn
P/B 5.64
P/E 21.20
P/S 6.48
ROIC (Qtr) 18.38
Div Yield % 1.76
Rev 1y % (Qtr) 18.02
Total Debt (Qtr) 359.84 Mn
Debt/Equity (Qtr) 0.41
Add ratio to table...

About

Hamilton Lane Inc., a global private markets investment solutions provider, is a leading player in the private markets industry, with approximately $124 billion of discretionary assets under management and $796 billion of non-discretionary assets under advisement as of March 31, 2024. The company's primary business activities encompass providing investment solutions, advisory services, and distribution management services to a diverse range of clients, including institutional investors such as pension funds, sovereign wealth funds, and endowments,...

Read more

Investment thesis

Bull case

  • Strong operating cash flow of 361.23M provides robust 1x coverage of total debt 359.84M, indicating excellent debt servicing capability and financial flexibility.
  • Operating cash flow of 361.23M provides exceptional 23.78x coverage of interest expenses 15.19M, showing strong debt service capability.
  • Strong tangible asset base of 2.17B provides 6.03x coverage of total debt 359.84M, indicating robust asset backing and low credit risk.
  • Robust free cash flow of 353.68M exceeds capital expenditure of 7.54M by 46.90x, indicating strong organic growth funding capability.
  • Free cash flow of 353.68M provides exceptional 23.29x coverage of interest expense 15.19M, showing strong debt service ability.

Bear case

  • Operating cash flow of 361.23M barely covers its investment activities of (394.65M), with a coverage ratio of -0.92, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 361.23M provides thin coverage of dividend payments of (84.61M) with a -4.27 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Free cash flow of 353.68M represents just -26.95x of debt issuance (13.12M), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Operating cash flow of 361.23M shows concerning coverage of minority interest expenses of 113.27M, which is 3.19x, suggesting complex corporate structure risks.
  • R&D investment of 0 represents just 0x of SG&A expenses of 436.67M, indicating potential underinvestment in innovation relative to administrative overhead.

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 2.29 0.94
EV to Cash from Ops. EV/CFO 13.78 41.10
EV to Debt EV to Debt 13.83 15.28
EV to EBIT EV/EBIT 15.39 23.47
EV to EBITDA EV/EBITDA 14.38 47.80
EV to Free Cash Flow [EV/FCF] EV/FCF 14.07 38.62
EV to Market Cap EV to Market Cap 1.01 7.81
EV to Revenue EV/Rev 6.52 27.38
Price to Book Value [P/B] P/B 5.64 2.34
Price to Earnings [P/E] P/E 21.20 11.81
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 2.76 4.66
Dividend Payout Ratio % Div Payout % (Qtr) 37.30 -5.56
Dividend per Basic Share Div per Share (Qtr) 2.11 1.73
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 33.29 49.83
Interest Coverage Int. cover (Qtr) 21.28 25.16
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 26.95 -35.10
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 6.32 15.43
Dividend Growth (1y) % Div 1y % (Qtr) 10.18 1.65
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 8.84 -90.82
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 3.45 35.24
EBIT Growth (1y) % EBIT 1y % (Qtr) 14.82 -22.13
EBT Growth (1y) % EBT 1y % (Qtr) 14.43 -163.05
EPS Growth (1y) % EPS 1y % (Qtr) 3.47 -20.61
FCF Growth (1y) % FCF 1y % (Qtr) 29.59 220.21
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 10.37 -53.96
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.35 0.22
Cash Payout Ratio Cash Payout (Qtr) 0.23 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) 0.41 0.70
Interest Cover Ratio Int Coverage (Qtr) 21.28 25.16
Times Interest Earned Times Interest Earned (Qtr) 21.28 25.16
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 44.90 -114.76
EBIT Margin % EBIT Margin % (Qtr) 42.34 -127.24
EBT Margin % EBT Margin % (Qtr) 40.35 -150.97
Gross Margin % Gross Margin % (Qtr) 100.00 67.88
Net Profit Margin % Net Margin % (Qtr) 30.60 -148.68