Hni Corp (NYSE: HNI)

Sector: Consumer Cyclical Industry: Furnishings, Fixtures & Appliances CIK: 0000048287
Market Cap 2.23 Bn
P/B 5.46
P/E 44.66
P/S 1.16
ROIC (Qtr) 11.26
Div Yield % 2.54
Rev 1y % (Qtr) 1.73
Total Debt (Qtr) 462.40 Mn
Debt/Equity (Qtr) 0.55
Add ratio to table...

About

HNI Corporation, known by its stock symbol HNI, is a prominent player in the workplace furnishings and residential building products industry. The company operates in two primary segments: workplace furnishings and residential building products. In the workplace furnishings segment, HNI offers a diverse range of products designed to meet the needs of various organizations. These products include furniture systems, seating, storage, tables, architectural products, ancillary products, and hospitality products. They are primarily sold through a national...

Read more

Investment thesis

Bull case

  • Strong operating cash flow of 250.10M provides robust 0.54x coverage of total debt 462.40M, indicating excellent debt servicing capability and financial flexibility.
  • Operating cash flow of 250.10M provides exceptional 10.46x coverage of interest expenses 23.90M, showing strong debt service capability.
  • Strong tangible asset base of 1.24B provides 2.68x coverage of total debt 462.40M, indicating robust asset backing and low credit risk.
  • Operating cash flow of 250.10M provides strong 14.71x coverage of stock compensation 17M, indicating sustainable incentive practices.
  • Robust free cash flow of 193M exceeds capital expenditure of 57.10M by 3.38x, indicating strong organic growth funding capability.

Bear case

  • Operating cash flow of 250.10M barely covers its investment activities of (47.40M), with a coverage ratio of -5.28, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • With cash reserves of 20.70M against inventory of 194.50M, the 0.11 cash-to-inventory ratio suggests potential liquidity risks if inventory turnover slows, particularly concerning given current supply chain volatilities.
  • Operating cash flow of 250.10M provides thin coverage of dividend payments of (63.20M) with a -3.96 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Operating earnings of 211.70M show weak coverage of depreciation charges of 103.10M, with a 2.05 ratio indicating high capital intensity and potential reinvestment needs.
  • High depreciation of 103.10M relative to operating cash flow of 250.10M, which is 0.41x suggests significant maintenance capital requirements affecting free cash flow.

Segments Breakdown of Revenue (2024)

Segments 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 1.30 0.98
EV to Cash from Ops. EV/CFO 16.12 -9.92
EV to Debt EV to Debt 5.17 25.70
EV to EBIT EV/EBIT 27.49 17.69
EV to EBITDA EV/EBITDA 18.43 15.96
EV to Free Cash Flow [EV/FCF] EV/FCF 21.77 17.28
EV to Market Cap EV to Market Cap 1.07 1.76
EV to Revenue EV/Rev 1.24 1.40
Price to Book Value [P/B] P/B 5.46 9.34
Price to Earnings [P/E] P/E 44.66 16.89
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 2.24 1.74
Dividend Payout Ratio % Div Payout % (Qtr) 43.90 9.37
Dividend per Basic Share Div per Share (Qtr) 1.34 0.51
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 31.80 28.74
Interest Coverage Int. cover (Qtr) 8.86 -23.23
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 3.71 -9.80
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -39.65 70.23
Dividend Growth (1y) % Div 1y % (Qtr) 3.08 0.00
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 7.59 -367.80
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 8.81 -34.93
EBIT Growth (1y) % EBIT 1y % (Qtr) 15.94 -198.55
EBT Growth (1y) % EBT 1y % (Qtr) 23.15 -72.49
EPS Growth (1y) % EPS 1y % (Qtr) 15.09 -131.79
FCF Growth (1y) % FCF 1y % (Qtr) -12.75 0.53
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 2.58 -2.36
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.41 1.16
Cash Payout Ratio Cash Payout (Qtr) 0.21 0.13
Cash Ratio Cash Ratio (Qtr) 0.05 0.30
Current Ratio Curr Ratio (Qtr) 1.33 1.96
Debt to Equity Ratio Debt/Equity (Qtr) 0.55 0.57
Interest Cover Ratio Int Coverage (Qtr) 8.86 -23.23
Times Interest Earned Times Interest Earned (Qtr) 8.86 -23.23
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 12.10 -2.26
EBIT Margin % EBIT Margin % (Qtr) 8.16 -4.46
EBT Margin % EBT Margin % (Qtr) 7.24 -7.49
Gross Margin % Gross Margin % (Qtr) 41.40 33.73
Net Profit Margin % Net Margin % (Qtr) 5.50 -8.04