Nl Industries Inc (NYSE: NL)

Sector: Industrials Industry: Security & Protection Services CIK: 0000072162
Market Cap 295.52 Mn
P/B 0.80
P/E -11.92
P/S 1.84
ROIC (Qtr) 9.67
Div Yield % 11.84
Rev 1y % (Qtr) 18.66
Total Debt (Qtr) 500,000.00
Debt/Equity (Qtr) 0.00
Add ratio to table...

About

NL Industries, Inc. (NL) is a holding company that operates in the component products industry through its majority-owned subsidiary, CompX International Inc. (CompX), and in the chemicals industry through its noncontrolling interest in Kronos Worldwide, Inc. (Kronos). CompX manufactures a variety of engineered components, including mechanical and electrical cabinet locks, wake enhancement systems, stainless steel exhaust systems, gauges, throttle controls, trim tabs, and related hardware and accessories. These products are used in several industries,...

Read more

Investment thesis

Bull case

  • Strong tangible asset base of 473.05M provides 946.09x coverage of total debt 500000, indicating robust asset backing and low credit risk.
  • Robust free cash flow of (21.66M) exceeds capital expenditure of (1.61M) by 13.42x, indicating strong organic growth funding capability.
  • Long-term investments of 265.40M provide solid 530.79x coverage of long-term debt 500000, indicating strategic financial planning.
  • Retained earnings of 284.75M provide full 569.51x coverage of long-term debt 500000, indicating strong internal capital position.
  • Robust tangible asset base of 473.05M provides 3.40x coverage of working capital 139.13M, indicating strong operational backing.

Bear case

  • Operating cash flow of (23.27M) barely covers its investment activities of 1.42M, with a coverage ratio of -16.34, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of (23.27M) provides thin coverage of dividend payments of (27.36M) with a 0.85 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 123.57M provide limited coverage of acquisition spending of (18M), which is -6.87x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Operating cash flow of (23.27M) provides minimal -9.95x coverage of tax expenses of 2.34M, suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • Long-term investments of 265.40M represent a high 11.07x of fixed assets 23.98M, indicating potential overexposure to financial assets versus operational capabilities.

Peer comparison

Companies in the Security & Protection Services
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 ALLE Allegion plc 14.00 Bn 21.75 3.44 1.98 Bn
2 MSA MSA Safety Inc 7.99 Bn 374.33 5.71 0.63 Bn
3 BCO Brinks Co 6.24 Bn 112.89 1.74 4.32 Bn
4 BRC Brady Corp 4.99 Bn 38.51 4.29 0.18 Bn
5 ADT ADT Inc. 4.95 Bn -9.23 1.68 7.81 Bn
6 CXW CoreCivic, Inc. 2.04 Bn 18.69 0.98 1.04 Bn
7 GEO Geo Group Inc 2.02 Bn 8.48 0.80 1.63 Bn
8 NSSC Napco Security Technologies, Inc 1.57 Bn 33.18 8.19 0.01 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.44 1.53
EV to Cash from Ops. EV/CFO 6.40 15.25
EV to Debt EV to Debt 438.29 44.60
EV to EBIT EV/EBIT -6.06 8.47
EV to EBITDA EV/EBITDA 14.32 14.35
EV to Free Cash Flow [EV/FCF] EV/FCF 6.79 28.03
EV to Market Cap EV to Market Cap 0.74 0.95
EV to Revenue EV/Rev 1.36 2.53
Price to Book Value [P/B] P/B 0.80 3.48
Price to Earnings [P/E] P/E -11.92 32.21
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.35 106.48
Dividend Payout Ratio % Div Payout % (Qtr) 280.00 25.28
Dividend per Basic Share Div per Share (Qtr) 0.56 0.36
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) -126.41 7.91
Interest Coverage Int. cover (Qtr) 15.24 -11.72
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 191.70 -7.19
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -29.88 23.04
Dividend Growth (1y) % Div 1y % (Qtr) -24.32 -3.73
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -82.34 35.26
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 254.31 87.34
EBIT Growth (1y) % EBIT 1y % (Qtr) -81.47 29.11
EBT Growth (1y) % EBT 1y % (Qtr) -82.54 41.98
EPS Growth (1y) % EPS 1y % (Qtr) -83.19 37.27
FCF Growth (1y) % FCF 1y % (Qtr) -159.55 -41.16
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 7.34 7.42
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.32 0.71
Cash Payout Ratio Cash Payout (Qtr) -1.10 0.05
Cash Ratio Cash Ratio (Qtr) 3.51 1.61
Current Ratio Curr Ratio (Qtr) 4.96 3.37
Debt to Equity Ratio Debt/Equity (Qtr) 0.00 1.13
Interest Cover Ratio Int Coverage (Qtr) 15.24 -11.72
Times Interest Earned Times Interest Earned (Qtr) 15.24 -11.72
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 10.40 -5.57
EBIT Margin % EBIT Margin % (Qtr) 8.10 -15.45
EBT Margin % EBT Margin % (Qtr) 7.57 -14.45
Gross Margin % Gross Margin % (Qtr) 29.70 38.13
Net Profit Margin % Net Margin % (Qtr) 6.10 -16.17