Terex Corp (NYSE: TEX)

Sector: Industrials Industry: Farm & Heavy Construction Machinery CIK: 0000097216
Market Cap 4.57 Bn
P/B 2.18
P/E 20.69
P/S 0.84
ROIC (Qtr) 7.76
Div Yield % 0.98
Rev 1y % (Qtr) 6.20
Total Debt (Qtr) 2.58 Bn
Debt/Equity (Qtr) 1.23
Add ratio to table...

About

Terex Corporation, commonly known as Terex, is a prominent player in the manufacturing of materials processing machinery and aerial work platforms. Established in Delaware in 1986, the company has experienced significant transformation through the acquisition and divestiture of non-core businesses and products. Terex operates in two primary segments: Materials Processing (MP) and Aerial Work Platforms (AWP). The MP segment specializes in the design, manufacture, service, and marketing of equipment used in processing aggregate materials for various...

Read more

Investment thesis

Bull case

  • Healthy cash reserves of 772M provide 128.67x coverage of short-term debt 6M, demonstrating strong liquidity position and minimal refinancing risk.
  • Operating cash flow of 440M provides strong 13.75x coverage of stock compensation 32M, indicating sustainable incentive practices.
  • Robust free cash flow of 325M exceeds capital expenditure of 115M by 2.83x, indicating strong organic growth funding capability.
  • Tangible assets of 4.02B provide robust 8.07x coverage of other current liabilities 498M, indicating strong asset backing.
  • Cash reserves of 772M provide ample 7.08x coverage of acquisition spending 109M, enabling strategic growth opportunities.

Bear case

  • Operating cash flow of 440M provides thin coverage of dividend payments of (45M) with a -9.78 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Operating earnings of 469M show weak coverage of depreciation charges of 158M, with a 2.97 ratio indicating high capital intensity and potential reinvestment needs.
  • Free cash flow of 325M represents just -46.43x of debt issuance (7M), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Retained earnings of 2.14B provide limited buffer against comprehensive income items of (265M), which is -8.07x, indicating elevated exposure to market risks.
  • Operating cash flow of 440M is outpaced by equity issuance of (56M) (-7.86 ratio), indicating concerning reliance on equity markets for funding operations.

Product and Service Breakdown of Revenue (2018)

Peer comparison

Companies in the Farm & Heavy Construction Machinery
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 CAT Caterpillar Inc 483.60 Bn 124.96 8.76 43.33 Bn
2 DE Deere & Co 188.47 Bn 68.51 5.30 63.94 Bn
3 PCAR Paccar Inc 68.19 Bn 57.51 3.81 15.85 Bn
4 CNH CNH Industrial N.V. 16.63 Bn 27.85 0.93 27.17 Bn
5 AGCO Agco Corp /De 10.86 Bn 33.29 1.16 2.56 Bn
6 OSK Oshkosh Corp 10.81 Bn 16.71 1.04 1.10 Bn
7 TEX Terex Corp 4.57 Bn 20.69 0.84 2.58 Bn
8 ALG Alamo Group Inc 2.46 Bn 38.76 2.10 0.21 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.08 1.36
EV to Cash from Ops. EV/CFO 15.13 2.52
EV to Debt EV to Debt 2.58 36.19
EV to EBIT EV/EBIT 14.19 19.84
EV to EBITDA EV/EBITDA 10.51 11.98
EV to Free Cash Flow [EV/FCF] EV/FCF 20.48 10.22
EV to Market Cap EV to Market Cap 1.46 2.67
EV to Revenue EV/Rev 1.23 2.22
Price to Book Value [P/B] P/B 2.18 2.56
Price to Earnings [P/E] P/E 20.69 19.56
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 4.91 116,909.42
Dividend Payout Ratio % Div Payout % (Qtr) 20.20 51.44
Dividend per Basic Share Div per Share (Qtr) 0.68 1.01
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 13.77 11.55
Interest Coverage Int. cover (Qtr) 2.65 6.02
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 15.44 -4.60
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 98.97 27.84
Dividend Growth (1y) % Div 1y % (Qtr) 0.00 -2.90
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -13.02 22.54
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 4.11 2.73
EBIT Growth (1y) % EBIT 1y % (Qtr) -5.63 36.64
EBT Growth (1y) % EBT 1y % (Qtr) -28.43 2,839.65
EPS Growth (1y) % EPS 1y % (Qtr) -32.80 154.78
FCF Growth (1y) % FCF 1y % (Qtr) 71.05 -12.49
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -1.59 -11.09
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.88 1.00
Cash Payout Ratio Cash Payout (Qtr) 0.08 0.07
Cash Ratio Cash Ratio (Qtr) 0.65 0.46
Current Ratio Curr Ratio (Qtr) 2.30 2.51
Debt to Equity Ratio Debt/Equity (Qtr) 1.23 0.43
Interest Cover Ratio Int Coverage (Qtr) 2.65 6.02
Times Interest Earned Times Interest Earned (Qtr) 2.65 6.02
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 11.60 -7.57
EBIT Margin % EBIT Margin % (Qtr) 8.65 -11.88
EBT Margin % EBT Margin % (Qtr) 5.39 -14.87
Gross Margin % Gross Margin % (Qtr) 19.40 19.78
Net Profit Margin % Net Margin % (Qtr) 4.10 -16.22