Cactus, Inc. (NYSE: WHD)

Sector: Energy Industry: Oil & Gas Equipment & Services CIK: 0001699136
Market Cap 3.40 Bn
P/B 6.24
P/E 36.07
P/S 5.39
ROIC (Qtr) 16.08
Div Yield % 1.00
Rev 1y % (Qtr) -9.97
Total Debt (Qtr) 39.65 Mn
Debt/Equity (Qtr) 0.03
Add ratio to table...

About

Cactus, Inc. (WHD) is a prominent player in the oil and gas industry, specializing in the design, manufacture, sale, and rental of highly engineered pressure control and spoolable pipe technologies. The company operates through two segments: Pressure Control and Spoolable Technologies. The Pressure Control segment is responsible for the design, manufacture, sale, and rental of wellhead and pressure control equipment under the Cactus Wellhead brand. These products are primarily sold and rented for onshore unconventional oil and gas wells, serving...

Read more

Investment thesis

Bull case

  • Strong operating cash flow of 252.74M provides robust 6.37x coverage of total debt 39.65M, indicating excellent debt servicing capability and financial flexibility.
  • Healthy cash reserves of 445.61M provide 35.80x coverage of short-term debt 12.45M, demonstrating strong liquidity position and minimal refinancing risk.
  • Strong tangible asset base of 1.51B provides 38.08x coverage of total debt 39.65M, indicating robust asset backing and low credit risk.
  • Strong operating cash flow of 252.74M provides 1.72x coverage of SG&A expenses 146.65M, showing efficient operational cost management.
  • Robust free cash flow of 212.68M exceeds capital expenditure of 40.06M by 5.31x, indicating strong organic growth funding capability.

Bear case

  • Operating cash flow of 252.74M barely covers its investment activities of (46.06M), with a coverage ratio of -5.49, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 252.74M provides thin coverage of dividend payments of (49.80M) with a -5.07 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 445.61M provide limited coverage of acquisition spending of (6M), which is -74.27x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Free cash flow of 212.68M represents just -27.18x of debt issuance (7.82M), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Retained earnings of 650.36M provide limited buffer against comprehensive income items of (2.09M), which is -311.77x, indicating elevated exposure to market risks.

Segments Breakdown of Revenue (2024)

Product and Service Breakdown of Revenue (2024)

Peer comparison

Companies in the Oil & Gas Equipment & Services
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 SLB Slb Limited/Nv 59.56 Bn 20.77 2.67 11.64 Bn
2 BKR Baker Hughes Co 59.13 Bn 22.85 2.13 6.09 Bn
3 FTI TechnipFMC plc 28.99 Bn 127.65 1.96 1.34 Bn
4 HAL Halliburton Co 28.83 Bn 22.47 1.30 8.13 Bn
5 WFRD Weatherford International plc 7.39 Bn 17.15 1.50 1.64 Bn
6 NOV NOV Inc. 7.09 Bn 48.90 0.81 2.34 Bn
7 VAL Valaris Ltd 6.32 Bn 15.83 2.61 1.09 Bn
8 KGS Kodiak Gas Services, Inc. 4.56 Bn 91.00 3.58 2.66 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.67 1.17
EV to Cash from Ops. EV/CFO 34.56 -3.30
EV to Debt EV to Debt 78.69 10.99
EV to EBIT EV/EBIT 25.24 4.49
EV to EBITDA EV/EBITDA 16.68 6.54
EV to Free Cash Flow [EV/FCF] EV/FCF 46.18 31.31
EV to Market Cap EV to Market Cap 0.92 1.36
EV to Revenue EV/Rev 4.95 2.02
Price to Book Value [P/B] P/B 6.24 1.73
Price to Earnings [P/E] P/E 36.07 20.20
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 3.47 0.42
Dividend Payout Ratio % Div Payout % (Qtr) 20.90 5.49
Dividend per Basic Share Div per Share (Qtr) 0.53 0.26
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 17.11 6.68
Interest Coverage Int. cover (Qtr) -101.79 -10.19
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -19.23 -37.90
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 46.89 1,334.16
Dividend Growth (1y) % Div 1y % (Qtr) 8.16 4.06
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -8.85 -12.71
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -13.74 19.66
EBIT Growth (1y) % EBIT 1y % (Qtr) -7.28 -26.68
EBT Growth (1y) % EBT 1y % (Qtr) -6.30 39.97
EPS Growth (1y) % EPS 1y % (Qtr) -10.88 27.30
FCF Growth (1y) % FCF 1y % (Qtr) -30.86 -867.31
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -8.04 5.49
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.58 0.74
Cash Payout Ratio Cash Payout (Qtr) 0.17 0.10
Cash Ratio Cash Ratio (Qtr) 2.53 0.62
Current Ratio Curr Ratio (Qtr) 5.28 2.25
Debt to Equity Ratio Debt/Equity (Qtr) 0.03 0.88
Interest Cover Ratio Int Coverage (Qtr) -101.79 -10.19
Times Interest Earned Times Interest Earned (Qtr) -101.79 -10.19
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 27.30 16.47
EBIT Margin % EBIT Margin % (Qtr) 21.51 -0.62
EBT Margin % EBT Margin % (Qtr) 21.72 4.39
Gross Margin % Gross Margin % (Qtr) 37.40 30.41
Net Profit Margin % Net Margin % (Qtr) 15.90 2.67