Knife River Corp (NYSE: KNF)

Sector: Basic Materials Industry: Building Materials CIK: 0001955520
Market Cap 5.32 Bn
P/B 3.31
P/E 35.87
P/S 1.75
ROIC (Qtr) 6.86
Div Yield % 0.00
Rev 1y % (Qtr) 8.90
Total Debt (Qtr) 1.24 Bn
Debt/Equity (Qtr) 0.77
Add ratio to table...

About

Knife River Corp (KNF) is a leading player in the aggregates-led construction materials and contracting services industry in the United States. The company boasts a strong competitive advantage through its vertically integrated business model, which enables it to offer a range of products and services to its customers across six reportable segments: Pacific, Northwest, Mountain, Central, Energy Services, and Consolidated. Knife River's primary products consist of aggregates, ready-mix concrete, asphalt, and contracting services. These offerings...

Read more

Investment thesis

Bull case

  • Healthy cash reserves of 81.10M provide 3.06x coverage of short-term debt 26.53M, demonstrating strong liquidity position and minimal refinancing risk.
  • Operating cash flow of 255.02M provides strong 23.99x coverage of stock compensation 10.63M, indicating sustainable incentive practices.
  • Strong tangible asset base of 3.20B provides 2.59x coverage of total debt 1.24B, indicating robust asset backing and low credit risk.
  • Tangible assets of 3.20B provide exceptional 74.71x coverage of deferred revenue 42.84M, showing strong service capability backing.
  • Operating cash flow of 255.02M provides strong 5.95x coverage of deferred revenue 42.84M, indicating service delivery capability.

Bear case

  • Operating cash flow of 255.02M barely covers its investment activities of (939.99M), with a coverage ratio of -0.27, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • With cash reserves of 81.10M against inventory of 436.54M, the 0.19 cash-to-inventory ratio suggests potential liquidity risks if inventory turnover slows, particularly concerning given current supply chain volatilities.
  • Cash reserves of 81.10M provide limited coverage of acquisition spending of (643.95M), which is -0.13x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Free cash flow of (37.91M) provides weak coverage of capital expenditures of 292.93M, with a -0.13 ratio suggesting additional external financing needs for growth initiatives.
  • Operating earnings of 275.14M show weak coverage of depreciation charges of 177.79M, with a 1.55 ratio indicating high capital intensity and potential reinvestment needs.

Consolidation Items Breakdown of Revenue (2021)

Product and Service Breakdown of Revenue (2021)

Peer comparison

Companies in the Building Materials
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 CRH Crh Public Ltd Co 82.74 Bn 24.11 2.24 20.15 Bn
2 VMC Vulcan Materials CO 39.95 Bn 35.72 5.07 4.87 Bn
3 MLM Martin Marietta Materials Inc 30.94 Bn 212.27 13.41 5.90 Bn
4 JHX James Hardie Industries plc 11.15 Bn 93.63 2.53 4.86 Bn
5 EXP Eagle Materials Inc 7.43 Bn 17.29 3.23 1.80 Bn
6 KNF Knife River Corp 5.32 Bn 35.87 1.75 1.24 Bn
7 USLM United States Lime & Minerals Inc 3.38 Bn 216.45 27.53 0.00 Bn
8 TTAM Titan America SA 3.19 Bn 19.19 1.95 -

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.79 1.41
EV to Cash from Ops. EV/CFO 26.05 23.36
EV to Debt EV to Debt 5.37 58.70
EV to EBIT EV/EBIT 24.15 27.99
EV to EBITDA EV/EBITDA 15.02 17.60
EV to Free Cash Flow [EV/FCF] EV/FCF -175.25 29.87
EV to Market Cap EV to Market Cap 1.25 0.53
EV to Revenue EV/Rev 2.18 4.30
Price to Book Value [P/B] P/B 3.31 5.38
Price to Earnings [P/E] P/E 35.87 46.84
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 3.00
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 4.53
Dividend per Basic Share Div per Share (Qtr) 0.00 0.43
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 7.56
Interest Coverage Int. cover (Qtr) 3.72 14.54
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -89.80 -813.53
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -69.68 438.80
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 -5.93
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -15.88 -73.90
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 0.06 -66.06
EBIT Growth (1y) % EBIT 1y % (Qtr) -14.18 -59.38
EBT Growth (1y) % EBT 1y % (Qtr) -24.00 -52.02
EPS Growth (1y) % EPS 1y % (Qtr) -25.57 -67.29
FCF Growth (1y) % FCF 1y % (Qtr) -121.26 -5.79
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -3.89 12.15
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.82 0.55
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.03
Cash Ratio Cash Ratio (Qtr) 0.17 1.32
Current Ratio Curr Ratio (Qtr) 2.39 2.95
Debt to Equity Ratio Debt/Equity (Qtr) 0.77 0.52
Interest Cover Ratio Int Coverage (Qtr) 3.72 14.54
Times Interest Earned Times Interest Earned (Qtr) 3.72 14.54
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 14.90 -43.04
EBIT Margin % EBIT Margin % (Qtr) 9.03 -72.64
EBT Margin % EBT Margin % (Qtr) 6.60 -77.34
Gross Margin % Gross Margin % (Qtr) 17.90 30.03
Net Profit Margin % Net Margin % (Qtr) 4.90 -82.01