Leggett & Platt Inc (NYSE: LEG)

Sector: Consumer Cyclical Industry: Furnishings, Fixtures & Appliances CIK: 0000058492
Market Cap 1.59 Bn
P/B 1.41
P/E 5.64
P/S 0.39
ROIC (Qtr) 7.44
Div Yield % 12.82
Rev 1y % (Qtr) -5.93
Total Debt (Qtr) 1.66 Bn
Debt/Equity (Qtr) 1.71
Add ratio to table...

About

Leggett & Platt, Incorporated (LEG) is an international diversified manufacturer that operates in various sectors, including bedding, specialized products, and furniture, flooring, and textile products. The company is known for its innovative approach to designing and producing engineered components and products found in numerous homes and automobiles. LEG's operations are divided into three segments, each with its unique offerings and customer base. The Bedding Products segment has its roots in the company's founding in 1883, producing steel coil...

Read more

Investment thesis

Bull case

  • Healthy cash reserves of 460.70M provide 9.66x coverage of short-term debt 47.70M, demonstrating strong liquidity position and minimal refinancing risk.
  • Operating cash flow of 339M provides strong 16.62x coverage of stock compensation 20.40M, indicating sustainable incentive practices.
  • Operating cash flow of 339M provides exceptional 3390x coverage of minority interest expenses 100000, showing strong core operations.
  • Robust free cash flow of 279.60M exceeds capital expenditure of 59.40M by 4.71x, indicating strong organic growth funding capability.
  • Cash position of 460.70M provides exceptional 4607x coverage of minority interest expenses 100000, indicating strong liquidity.

Bear case

  • Operating cash flow of 339M provides thin coverage of dividend payments of (26.80M) with a -12.65 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 460.70M provide limited coverage of acquisition spending of 370.10M, which is 1.24x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Free cash flow of 279.60M represents just -0.71x of debt issuance (392.60M), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Retained earnings of 2.25B provide limited buffer against comprehensive income items of (38.40M), which is -58.70x, indicating elevated exposure to market risks.
  • Operating cash flow of 339M is outpaced by equity issuance of (2.80M) (-121.07 ratio), indicating concerning reliance on equity markets for funding operations.

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 0.71 0.98
EV to Cash from Ops. EV/CFO 6.03 -9.92
EV to Debt EV to Debt 1.49 25.70
EV to EBIT EV/EBIT 5.34 17.69
EV to EBITDA EV/EBITDA 4.31 15.96
EV to Free Cash Flow [EV/FCF] EV/FCF 9.92 17.28
EV to Market Cap EV to Market Cap 1.57 1.76
EV to Revenue EV/Rev 0.60 1.40
Price to Book Value [P/B] P/B 1.41 9.34
Price to Earnings [P/E] P/E 5.64 16.89
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 8.37 1.74
Dividend Payout Ratio % Div Payout % (Qtr) 12.30 9.37
Dividend per Basic Share Div per Share (Qtr) 0.20 0.51
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 9.92 28.74
Interest Coverage Int. cover (Qtr) 4.76 -23.23
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 28.61 -9.80
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 66.20 70.23
Dividend Growth (1y) % Div 1y % (Qtr) -80.39 0.00
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 138.08 -367.80
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 150.64 -34.93
EBIT Growth (1y) % EBIT 1y % (Qtr) 144.92 -198.55
EBT Growth (1y) % EBT 1y % (Qtr) 132.17 -72.49
EPS Growth (1y) % EPS 1y % (Qtr) 126.96 -131.79
FCF Growth (1y) % FCF 1y % (Qtr) 13.52 0.53
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -2.77 -2.36
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.18 1.16
Cash Payout Ratio Cash Payout (Qtr) 0.07 0.13
Cash Ratio Cash Ratio (Qtr) 0.58 0.30
Current Ratio Curr Ratio (Qtr) 2.15 1.96
Debt to Equity Ratio Debt/Equity (Qtr) 1.71 0.57
Interest Cover Ratio Int Coverage (Qtr) 4.76 -23.23
Times Interest Earned Times Interest Earned (Qtr) 4.76 -23.23
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 12.00 -2.26
EBIT Margin % EBIT Margin % (Qtr) 8.98 -4.46
EBT Margin % EBT Margin % (Qtr) 7.10 -7.49
Gross Margin % Gross Margin % (Qtr) 18.00 33.73
Net Profit Margin % Net Margin % (Qtr) 5.40 -8.04