Westlake Corp (NYSE: WLK)

Sector: Basic Materials Industry: Specialty Chemicals CIK: 0001262823
Market Cap 11.01 Bn
P/B 1.92
P/E 17.70
P/S 1.31
ROIC (Qtr) -5.50
Div Yield % 1.80
Rev 1y % (Qtr) -8.95
Total Debt (Qtr) 5.37 Bn
Debt/Equity (Qtr) 0.57

About

Westlake Corp, also known by its stock symbol WLK, is a prominent player in the manufacturing and marketing of performance and essential materials, as well as housing and infrastructure products. The company's operations are divided into two main segments: Performance and Essential Materials, and Housing and Infrastructure Products. Westlake's Performance and Essential Materials segment encompasses a range of business activities. These include Westlake North American Vinyls, Westlake North American Chlor-alkali & Derivatives, Westlake European...

Read more

Price action

Investment thesis

Bull case

  • Healthy cash reserves of 1.93B provide 2.57x coverage of short-term debt 750M, demonstrating strong liquidity position and minimal refinancing risk.
  • Strong tangible asset base of 17.29B provides 3.22x coverage of total debt 5.37B, indicating robust asset backing and low credit risk.
  • Operating cash flow of 674M provides exceptional 17.74x coverage of minority interest expenses 38M, showing strong core operations.
  • Operating cash flow of 674M provides strong 16.85x coverage of stock compensation 40M, indicating sustainable incentive practices.
  • Robust tangible asset base of 17.29B provides 6.06x coverage of working capital 2.85B, indicating strong operational backing.

Bear case

  • Operating cash flow of 674M barely covers its investment activities of (1.23B), with a coverage ratio of -0.55, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 674M provides thin coverage of dividend payments of (271M) with a -2.49 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 1.93B provide limited coverage of acquisition spending of (25M), which is -77.08x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Free cash flow of (365M) provides weak coverage of capital expenditures of 1.04B, with a -0.35 ratio suggesting additional external financing needs for growth initiatives.
  • Operating earnings of (717M) show weak coverage of depreciation charges of 1.16B, with a -0.62 ratio indicating high capital intensity and potential reinvestment needs.

Geographical Breakdown of Revenue (2024)

Segments Breakdown of Revenue (2024)

Peer comparison

Companies in the Specialty Chemicals
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 LIN Linde Plc 218.63 Bn 38.41 6.61 25.93 Bn
2 SHW Sherwin Williams Co 110.34 Bn 170.54 11.54 13.58 Bn
3 ECL Ecolab Inc. 80.35 Bn 80.18 5.93 8.67 Bn
4 APD Air Products & Chemicals, Inc. 56.37 Bn 48.29 5.86 18.31 Bn
5 PPG Ppg Industries Inc 34.00 Bn 31.05 2.58 7.91 Bn
6 LYB LyondellBasell Industries N.V. 17.46 Bn 5.03 0.49 13.22 Bn
7 DD DuPont de Nemours, Inc. 16.63 Bn 3.65 0.32 8.90 Bn
8 ALB Albemarle Corp 14.44 Bn 48.94 6.36 3.63 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.68 1.52
EV to Cash from Ops. EV/CFO 10.20 12.52
EV to Debt EV to Debt 2.52 13.65
EV to EBIT EV/EBIT 14.62 21.45
EV to EBITDA EV/EBITDA 8.43 14.82
EV to Free Cash Flow [EV/FCF] EV/FCF 25.74 29.24
EV to Market Cap EV to Market Cap 1.23 3.84
EV to Revenue EV/Rev 1.61 89.11
Price to Book Value [P/B] P/B 1.92 5.48
Price to Earnings [P/E] P/E 17.70 16.02
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) -3.53 -5.31
Dividend Payout Ratio % Div Payout % (Qtr) -28.40 -75.74
Dividend per Basic Share Div per Share (Qtr) 2.11 1.25
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) -74.14 23.50
Interest Coverage Int. cover (Qtr) -4.51 -8.92
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -3.38 -1.67
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -33.89 72.99
Dividend Growth (1y) % Div 1y % (Qtr) 4.20 -3.00
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -579.17 -31.21
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -76.60 51.49
EBIT Growth (1y) % EBIT 1y % (Qtr) -278.36 0.57
EBT Growth (1y) % EBT 1y % (Qtr) -463.49 -80.35
EPS Growth (1y) % EPS 1y % (Qtr) -1,117.81 -90.82
FCF Growth (1y) % FCF 1y % (Qtr) -181.47 -50.40
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -42.34 219.02
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.58 0.70
Cash Payout Ratio Cash Payout (Qtr) 0.16 0.41
Cash Ratio Cash Ratio (Qtr) 0.67 1.28
Current Ratio Curr Ratio (Qtr) 1.99 3.42
Debt to Equity Ratio Debt/Equity (Qtr) 0.57 0.92
Interest Cover Ratio Int Coverage (Qtr) -4.51 -8.92
Times Interest Earned Times Interest Earned (Qtr) -4.51 -8.92
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 3.90 -333.97
EBIT Margin % EBIT Margin % (Qtr) -6.25 -374.34
EBT Margin % EBT Margin % (Qtr) -7.63 -379.75
Gross Margin % Gross Margin % (Qtr) 9.20 29.26
Net Profit Margin % Net Margin % (Qtr) -8.30 -380.67