Latham Group, Inc. (NASDAQ: SWIM)

Sector: Industrials Industry: Building Products & Equipment CIK: 0001833197
Market Cap 810.46 Mn
P/B 1.98
P/E -73.44
P/S 1.52
ROIC (Qtr) 2.07
Div Yield % 0.00
Rev 1y % (Qtr) 7.58
Total Debt (Qtr) 311.47 Mn
Debt/Equity (Qtr) 0.76
Add ratio to table...

About

Latham Group, Inc., or SWIM, operates as the largest designer, manufacturer, and marketer of in-ground residential swimming pools in North America, Australia, and New Zealand. With a stronghold in the pool industry, Latham leads every product category in which it competes, holding the most desirable brand position. The company specializes in producing in-ground swimming pools, pool liners, and pool covers. Its fiberglass pools are renowned for their superior quality, aesthetics, and cost, installation, and maintenance advantages over traditional...

Read more

Investment thesis

Bull case

  • Healthy cash reserves of 70.52M provide 6.79x coverage of short-term debt 10.38M, demonstrating strong liquidity position and minimal refinancing risk.
  • Tangible assets of 414.29M provide robust 6.97x coverage of other current liabilities 59.47M, indicating strong asset backing.
  • Operating cash flow of 46.28M fully covers other non-current liabilities 35.76M by 1.29x, showing strong long-term stability.
  • Cash reserves of 70.52M provide solid 1.97x coverage of other non-current liabilities 35.76M, indicating strong liquidity.
  • Cash reserves of 70.52M provide comfortable 2.18x coverage of tax obligations 32.35M, showing strong fiscal management.

Bear case

  • Operating cash flow of 46.28M barely covers its investment activities of (27.83M), with a coverage ratio of -1.66, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Cash reserves of 70.52M provide limited coverage of acquisition spending of (5.42M), which is -13.02x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Operating earnings of 29.95M show weak coverage of depreciation charges of 57.35M, with a 0.52 ratio indicating high capital intensity and potential reinvestment needs.
  • Free cash flow of 23.86M represents just -5.87x of debt issuance (4.06M), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • High depreciation of 57.35M relative to operating cash flow of 46.28M, which is 1.24x suggests significant maintenance capital requirements affecting free cash flow.

Product and Service Breakdown of Revenue (2024)

Geographical Breakdown of Revenue (2024)

Peer comparison

Companies in the Building Products & Equipment
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 TT Trane Technologies plc 104.89 Bn 35.94 4.92 4.62 Bn
2 JCI Johnson Controls International plc 91.64 Bn 26.98 3.82 9.71 Bn
3 CARR CARRIER GLOBAL Corp 56.66 Bn 38.18 2.61 12.25 Bn
4 LII Lennox International Inc 19.91 Bn 24.71 3.83 1.77 Bn
5 CSL Carlisle Companies Inc 17.50 Bn 23.63 3.49 2.88 Bn
6 MAS Masco Corp /De/ 15.94 Bn 19.68 2.11 3.17 Bn
7 OC Owens Corning 13.83 Bn 13.90 1.63 5.61 Bn
8 WMS Advanced Drainage Systems, Inc. 13.26 Bn 28.18 4.44 1.45 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.29 2.00
EV to Cash from Ops. EV/CFO 23.59 13.48
EV to Debt EV to Debt 3.50 10.94
EV to EBIT EV/EBIT 36.45 24.16
EV to EBITDA EV/EBITDA 12.75 -11.14
EV to Free Cash Flow [EV/FCF] EV/FCF 45.74 46.78
EV to Market Cap EV to Market Cap 1.35 1.12
EV to Revenue EV/Rev 2.05 2.81
Price to Book Value [P/B] P/B 1.98 4.24
Price to Earnings [P/E] P/E -73.44 47.40
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.00 0.80
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 11.22
Dividend per Basic Share Div per Share (Qtr) 0.00 0.71
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 10.90
Interest Coverage Int. cover (Qtr) 1.23 111.58
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -19.37 -24.93
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 17.80 61.26
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 1.67
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 21.81 -186.82
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 17.79 -57.93
EBIT Growth (1y) % EBIT 1y % (Qtr) 15.92 -102.26
EBT Growth (1y) % EBT 1y % (Qtr) 243.21 -299.15
EPS Growth (1y) % EPS 1y % (Qtr) -190.00 -598.34
FCF Growth (1y) % FCF 1y % (Qtr) -63.07 89.70
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 14.40 -3.62
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.63 0.88
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.13
Cash Ratio Cash Ratio (Qtr) 0.71 1.57
Current Ratio Curr Ratio (Qtr) 2.43 3.42
Debt to Equity Ratio Debt/Equity (Qtr) 0.76 0.79
Interest Cover Ratio Int Coverage (Qtr) 1.23 111.58
Times Interest Earned Times Interest Earned (Qtr) 1.23 111.58
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 16.40 3.54
EBIT Margin % EBIT Margin % (Qtr) 5.62 1.23
EBT Margin % EBT Margin % (Qtr) 1.06 -1.76
Gross Margin % Gross Margin % (Qtr) 32.90 28.65
Net Profit Margin % Net Margin % (Qtr) -2.10 -3.80