Leidos Holdings, Inc. (NYSE: LDOS)

Sector: Technology Industry: Information Technology Services CIK: 0001336920
Market Cap 23.72 Bn
P/B 4.83
P/E 16.88
P/S 1.37
ROIC (Qtr) 15.00
Div Yield % 1.11
Rev 1y % (Qtr) 6.66
Total Debt (Qtr) 5.23 Bn
Debt/Equity (Qtr) 1.07

About

Leidos Holdings, Inc., a prominent technology solutions company, operates in the defense, civil, and health sectors with a workforce of approximately 47,000 employees. This Fortune 500 company, headquartered in Reston, Virginia, generates revenue through its three reportable segments: Defense Solutions, Civil, and Health. The Defense Solutions segment focuses on delivering leading-edge and technologically advanced services, solutions, and products to a diverse customer base, including the U.S. Department of Defense (DoD), the U.S. Intelligence...

Read more

Price action

Investment thesis

Bull case

  • Healthy cash reserves of 974M provide 51.26x coverage of short-term debt 19M, demonstrating strong liquidity position and minimal refinancing risk.
  • Operating cash flow of 1.55B provides exceptional 388.50x coverage of minority interest expenses 4M, showing strong core operations.
  • Operating cash flow of 1.55B provides strong 15.86x coverage of stock compensation 98M, indicating sustainable incentive practices.
  • Strong operating cash flow of 1.55B provides 1.54x coverage of SG&A expenses 1.01B, showing efficient operational cost management.
  • Robust free cash flow of 1.39B exceeds capital expenditure of 168M by 8.25x, indicating strong organic growth funding capability.

Bear case

  • Operating cash flow of 1.55B barely covers its investment activities of (458M), with a coverage ratio of -3.39, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 1.55B provides thin coverage of dividend payments of (209M) with a -7.44 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 974M provide limited coverage of acquisition spending of (292M), which is -3.34x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • High receivables of 2.97B relative to inventory of 360M (8.25 ratio) suggests aggressive credit terms or collection difficulties, potentially masking revenue quality issues.
  • Free cash flow of 1.39B represents just -49.50x of debt issuance (28M), suggesting concerning reliance on leverage rather than internal cash generation for growth.

Peer comparison

Companies in the Information Technology Services
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 IBM International Business Machines Corp 279.99 Bn 35.41 4.28 66.57 Bn
2 ACN Accenture plc 168.17 Bn 22.09 2.38 8.20 Bn
3 INFY Infosys Ltd 74.96 Bn 23.74 3.89 -
4 CTSH Cognizant Technology Solutions Corp 41.45 Bn 19.48 1.99 1.17 Bn
5 FIS Fidelity National Information Services, Inc. 35.21 Bn 231.62 3.36 13.00 Bn
6 WIT Wipro Ltd 29.93 Bn 19.70 2.97 1.95 Bn
7 BR Broadridge Financial Solutions, Inc. 26.38 Bn 28.51 3.74 3.28 Bn
8 LDOS Leidos Holdings, Inc. 23.72 Bn 16.88 1.37 5.23 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 2.10 1.44
EV to Cash from Ops. EV/CFO 18.34 5.63
EV to Debt EV to Debt 5.45 8.06
EV to EBIT EV/EBIT 13.88 -4.05
EV to EBITDA EV/EBITDA 12.31 -0.52
EV to Free Cash Flow [EV/FCF] EV/FCF 20.56 -1.66
EV to Market Cap EV to Market Cap 1.20 1.35
EV to Revenue EV/Rev 1.64 57.14
Price to Book Value [P/B] P/B 4.83 3.34
Price to Earnings [P/E] P/E 16.88 -5.47
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 6.72 -0.83
Dividend Payout Ratio % Div Payout % (Qtr) 14.70 0.66
Dividend per Basic Share Div per Share (Qtr) 1.60 0.47
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 14.81 6.24
Interest Coverage Int. cover (Qtr) 10.16 -319.17
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -19.15 -253.62
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -17.81 114.15
Dividend Growth (1y) % Div 1y % (Qtr) 5.26 35.23
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 15.64 -22.49
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 14.16 -25.03
EBIT Growth (1y) % EBIT 1y % (Qtr) 16.05 -82.44
EBT Growth (1y) % EBT 1y % (Qtr) 17.60 97.07
EPS Growth (1y) % EPS 1y % (Qtr) 22.44 147.29
FCF Growth (1y) % FCF 1y % (Qtr) 6.29 -8,638.64
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 13.07 -8.24
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.28 0.78
Cash Payout Ratio Cash Payout (Qtr) 0.12 0.01
Cash Ratio Cash Ratio (Qtr) 0.33 0.66
Current Ratio Curr Ratio (Qtr) 1.62 2.12
Debt to Equity Ratio Debt/Equity (Qtr) 1.07 0.88
Interest Cover Ratio Int Coverage (Qtr) 10.16 -319.17
Times Interest Earned Times Interest Earned (Qtr) 10.16 -319.17
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 13.50 -550.76
EBIT Margin % EBIT Margin % (Qtr) 11.85 -775.74
EBT Margin % EBT Margin % (Qtr) 10.68 -827.89
Gross Margin % Gross Margin % (Qtr) 17.60 24.07
Net Profit Margin % Net Margin % (Qtr) 8.10 -830.34