Patrick Industries Inc (NASDAQ: PATK)

Sector: Consumer Cyclical Industry: Furnishings, Fixtures & Appliances CIK: 0000076605
Market Cap 5.10 Bn
P/B 79.54
P/E 175.24
P/S 10.70
ROIC (Qtr) 7.17
Div Yield % 0.34
Rev 1y % (Qtr) 6.11
Total Debt (Qtr) 1.53 Bn
Debt/Equity (Qtr) 1.31
Add ratio to table...

About

Patrick Industries Inc. (PATK) is a prominent player in the component solutions industry, serving the recreational vehicle, marine, manufactured housing, and various industrial markets. The company boasts a widespread network of manufacturing and distribution centers, spanning 23 states within the United States, as well as Mexico, China, and Canada. Patrick Industries' business model revolves around the manufacturing and distribution of a diverse array of products. These encompass laminated products, pre-finished wall and ceiling panels, decorative...

Read more

Investment thesis

Bull case

  • Operating cash flow of 301.22M provides strong 17.14x coverage of stock compensation 17.57M, indicating sustainable incentive practices.
  • Robust free cash flow of 213.42M exceeds capital expenditure of 87.80M by 2.43x, indicating strong organic growth funding capability.
  • Operating cash flow of 301.22M provides solid 0.74x coverage of current liabilities 407.58M, showing strong operational health.
  • Operating cash flow of 301.22M fully covers other non-current liabilities 99.76M by 3.02x, showing strong long-term stability.
  • Tangible assets of 1.58B provide robust 12.66x coverage of other current liabilities 124.65M, indicating strong asset backing.

Bear case

  • Operating cash flow of 301.22M barely covers its investment activities of (164.34M), with a coverage ratio of -1.83, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • With cash reserves of 20.70M against inventory of 599.68M, the 0.03 cash-to-inventory ratio suggests potential liquidity risks if inventory turnover slows, particularly concerning given current supply chain volatilities.
  • Operating cash flow of 301.22M provides thin coverage of dividend payments of (53.09M) with a -5.67 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 20.70M provide limited coverage of acquisition spending of (70.50M), which is -0.29x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Operating earnings of 233.76M show weak coverage of depreciation charges of 169.76M, with a 1.38 ratio indicating high capital intensity and potential reinvestment needs.

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 1.64 0.98
EV to Cash from Ops. EV/CFO 252.83 -9.92
EV to Debt EV to Debt 3.36 25.70
EV to EBIT EV/EBIT 172.40 17.69
EV to EBITDA EV/EBITDA 143.46 15.96
EV to Free Cash Flow [EV/FCF] EV/FCF 411.49 17.28
EV to Market Cap EV to Market Cap 1.01 1.76
EV to Revenue EV/Rev 10.80 1.40
Price to Book Value [P/B] P/B 79.54 9.34
Price to Earnings [P/E] P/E 175.24 16.89
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 2.27 1.74
Dividend Payout Ratio % Div Payout % (Qtr) 43.20 9.37
Dividend per Basic Share Div per Share (Qtr) 1.60 0.51
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 24.28 28.74
Interest Coverage Int. cover (Qtr) 3.10 -23.23
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -48.53 -9.80
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -60.65 70.23
Dividend Growth (1y) % Div 1y % (Qtr) 9.07 0.00
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -16.57 -367.80
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -1.92 -34.93
EBIT Growth (1y) % EBIT 1y % (Qtr) -15.23 -198.55
EBT Growth (1y) % EBT 1y % (Qtr) -20.82 -72.49
EPS Growth (1y) % EPS 1y % (Qtr) -22.27 -131.79
FCF Growth (1y) % FCF 1y % (Qtr) -23.76 0.53
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 7.23 -2.36
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.23 1.16
Cash Payout Ratio Cash Payout (Qtr) 0.14 0.13
Cash Ratio Cash Ratio (Qtr) 0.05 0.30
Current Ratio Curr Ratio (Qtr) 2.34 1.96
Debt to Equity Ratio Debt/Equity (Qtr) 1.31 0.57
Interest Cover Ratio Int Coverage (Qtr) 3.10 -23.23
Times Interest Earned Times Interest Earned (Qtr) 3.10 -23.23
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 10.40 -2.26
EBIT Margin % EBIT Margin % (Qtr) 6.04 -4.46
EBT Margin % EBT Margin % (Qtr) 4.09 -7.49
Gross Margin % Gross Margin % (Qtr) 22.90 33.73
Net Profit Margin % Net Margin % (Qtr) 3.10 -8.04