Millerknoll, Inc. (NASDAQ: MLKN)

Sector: Consumer Cyclical Industry: Furnishings, Fixtures & Appliances CIK: 0000066382
Market Cap 1.45 Bn
P/B 1.11
P/E -56.97
P/S 0.39
ROIC (Qtr) 1.84
Div Yield % 3.46
Rev 1y % (Qtr) -1.57
Total Debt (Qtr) 1.82 Bn
Debt/Equity (Qtr) 1.40
Add ratio to table...

About

MillerKnoll, Inc., often referred to as MillerKnoll, is a prominent player in the design industry, with a rich history that spans over a century. The company's primary business involves the research, design, manufacturing, selling, and distribution of a wide array of products such as seating products, furniture systems, textiles, leather, home furnishings, and related services. These offerings are primarily sold through independent contract furniture dealers, direct customer sales, owned and independent retailers, direct-mail catalogs, and e-commerce...

Read more

Investment thesis

Bull case

  • Operating cash flow of 206.90M provides exceptional 54.45x coverage of minority interest expenses 3.80M, showing strong core operations.
  • Operating cash flow of 206.90M fully covers other non-current liabilities 190.30M by 1.09x, showing strong long-term stability.
  • Cash position of 180.40M provides exceptional 47.47x coverage of minority interest expenses 3.80M, indicating strong liquidity.
  • Cash reserves of 180.40M provide ample 27.75x coverage of acquisition spending 6.50M, enabling strategic growth opportunities.
  • Robust tangible asset base of 2.12B provides 4.75x coverage of working capital 446.70M, indicating strong operational backing.

Bear case

  • Operating cash flow of 206.90M barely covers its investment activities of (116.40M), with a coverage ratio of -1.78, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 206.90M provides thin coverage of dividend payments of (51.10M) with a -4.05 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Investment activities of (116.40M) provide weak support for R&D spending of 90.80M, which is -1.28x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Operating earnings of 65.10M show weak coverage of depreciation charges of 140.50M, with a 0.46 ratio indicating high capital intensity and potential reinvestment needs.
  • High depreciation of 140.50M relative to operating cash flow of 206.90M, which is 0.68x suggests significant maintenance capital requirements affecting free cash flow.

Contract with Customer, Type of Contract Breakdown of Revenue (2025)

Consolidation Items Breakdown of Revenue (2025)

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 0.79 0.98
EV to Cash from Ops. EV/CFO 15.02 -9.92
EV to Debt EV to Debt 1.71 25.70
EV to EBIT EV/EBIT 47.75 17.69
EV to EBITDA EV/EBITDA 14.44 15.96
EV to Free Cash Flow [EV/FCF] EV/FCF 37.50 17.28
EV to Market Cap EV to Market Cap 2.15 1.76
EV to Revenue EV/Rev 0.83 1.40
Price to Book Value [P/B] P/B 1.11 9.34
Price to Earnings [P/E] P/E -56.97 16.89
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) -0.50 1.74
Dividend Payout Ratio % Div Payout % (Qtr) -197.40 9.37
Dividend per Basic Share Div per Share (Qtr) 0.75 0.51
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 61.98 28.74
Interest Coverage Int. cover (Qtr) 0.90 -23.23
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -48.68 -9.80
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -18.41 70.23
Dividend Growth (1y) % Div 1y % (Qtr) 0.00 0.00
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 63.27 -367.80
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -28.07 -34.93
EBIT Growth (1y) % EBIT 1y % (Qtr) -56.97 -198.55
EBT Growth (1y) % EBT 1y % (Qtr) -110.30 -72.49
EPS Growth (1y) % EPS 1y % (Qtr) -141.30 -131.79
FCF Growth (1y) % FCF 1y % (Qtr) -37.15 0.53
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 3.34 -2.36
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.95 1.16
Cash Payout Ratio Cash Payout (Qtr) 0.15 0.13
Cash Ratio Cash Ratio (Qtr) 0.27 0.30
Current Ratio Curr Ratio (Qtr) 1.67 1.96
Debt to Equity Ratio Debt/Equity (Qtr) 1.40 0.57
Interest Cover Ratio Int Coverage (Qtr) 0.90 -23.23
Times Interest Earned Times Interest Earned (Qtr) 0.90 -23.23
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 5.50 -2.26
EBIT Margin % EBIT Margin % (Qtr) 1.74 -4.46
EBT Margin % EBT Margin % (Qtr) -0.20 -7.49
Gross Margin % Gross Margin % (Qtr) 38.70 33.73
Net Profit Margin % Net Margin % (Qtr) -0.70 -8.04