Compoundeer Logo
COMPOUNDEER
Uncovering Potential
RankingCompaniesDCF
B Logo

Barnes Group Inc

B

Miscellaneous Fabricated Metal Products

Mkt Cap

$1.792B

PE

112.03

Debt

$1.302B

Cash

$92.04M

EV

$3.002B

FCF

$56.68M

Market Cap

$1.792B

P/E Ratio

112.03

Debt

$1.302B

Cash

$92.04M

EV

$3.002B

FCF

$56.68M
Charts data: {"Earnings":[{"time":"2014-12-30","value":118370000},{"time":"2015-12-30","value":121380000},{"time":"2016-12-30","value":135601000},{"time":"2017-12-30","value":59415000},{"time":"2018-12-30","value":166186000},{"time":"2019-12-30","value":158350000},{"time":"2020-12-30","value":63375000},{"time":"2021-12-30","value":99873000},{"time":"2022-12-30","value":13479000},{"time":"2023-12-30","value":15996000}],"Sales":[{"time":"2014-12-30","value":1262006000},{"time":"2015-12-30","value":1193975000},{"time":"2016-12-30","value":1230754000},{"time":"2017-12-30","value":1436499000},{"time":"2018-12-30","value":1495889000},{"time":"2019-12-30","value":1491118000},{"time":"2020-12-30","value":1124391000},{"time":"2021-12-30","value":1258846000},{"time":"2022-12-30","value":1261868000},{"time":"2023-12-30","value":1450871000}],"Net Margins":[{"time":"2014-12-30","value":0.09379511666347069},{"time":"2015-12-30","value":0.10166042002554493},{"time":"2016-12-30","value":0.11017717594255229},{"time":"2017-12-30","value":0.04136097553844451},{"time":"2018-12-30","value":0.11109514141757844},{"time":"2019-12-30","value":0.10619548553501466},{"time":"2020-12-30","value":0.05636384496140578},{"time":"2021-12-30","value":0.07933694828438109},{"time":"2022-12-30","value":0.010681782880618258},{"time":"2023-12-30","value":0.01102510147352866}],"Assets":[{"time":"2014-12-30","value":2073885000},{"time":"2015-12-30","value":2061866000},{"time":"2016-12-30","value":2137539000},{"time":"2017-12-30","value":2365716000},{"time":"2018-12-30","value":2808970000},{"time":"2019-12-30","value":2738335000},{"time":"2020-12-30","value":2676226000},{"time":"2021-12-30","value":2576820000},{"time":"2022-12-30","value":2413730000},{"time":"2023-12-30","value":3308014000}],"Stockholders Equity":[{"time":"2014-12-30","value":1111793000},{"time":"2015-12-30","value":1127753000},{"time":"2016-12-30","value":1168358000},{"time":"2017-12-30","value":1260321000},{"time":"2018-12-30","value":1203056000},{"time":"2019-12-30","value":1270528000},{"time":"2020-12-30","value":1382677000},{"time":"2021-12-30","value":1428766000},{"time":"2022-12-30","value":1346327000},{"time":"2023-12-30","value":1362263000}],"ROE":[{"time":"2014-12-30","value":0.10646766079656915},{"time":"2015-12-30","value":0.1076299508846352},{"time":"2016-12-30","value":0.11606117303086896},{"time":"2017-12-30","value":0.047142751727536084},{"time":"2018-12-30","value":0.13813654559721245},{"time":"2019-12-30","value":0.1246332233528108},{"time":"2020-12-30","value":0.045834999786645764},{"time":"2021-12-30","value":0.06990157940488506},{"time":"2022-12-30","value":0.01001168364000722},{"time":"2023-12-30","value":0.011742225987199241}],"ROA":[{"time":"2014-12-30","value":0.08678108959754277},{"time":"2015-12-30","value":0.08179193022242959},{"time":"2016-12-30","value":0.09099436314378358},{"time":"2017-12-30","value":0.08888556360949497},{"time":"2018-12-30","value":0.08250853515701485},{"time":"2019-12-30","value":0.08634736071371837},{"time":"2020-12-30","value":0.04609849840783252},{"time":"2021-12-30","value":0.05821826902926863},{"time":"2022-12-30","value":0.023664204364199807},{"time":"2023-12-30","value":0.02690194176929118}]}

Barnes Group Inc. provides engineered products, industrial technologies, and solutions in the United States and internationally. It operates in two segments: Industrial and Aerospace. The Industrial segment offers precision components, products, and systems used by various customers in end-markets, such as mobility, industrial equipment, automation, personal care, packaging, electronics, and medical devices. This segment also designs and manufactures hot runner systems, mold cavity sensors and process control systems, and precision high cavitation mold assemblies for injection molding applications; provides force and motion control solutions for various metal forming and other industrial markets; and designs and develops robotic grippers, end-of-arm tooling systems, sensors, and other automation components for intelligent robotic handling solutions and industrial automation applications. In addition, it manufactures and supplies precision mechanical products, including mechanical springs, and high-precision punched and fine-blanked components used in transportation and industrial applications. This segment sells its products primarily through its direct sales force and distribution channels. The Aerospace segment produces fabricated and precision machined components and assemblies for turbine engines; and nacelles and structures for commercial and defense-related aircraft. It also provides aircraft engine component maintenance, repair, and overhaul services for turbine engine manufacturers, commercial airlines, and defense market; and manufactures and delivers aerospace aftermarket spare parts. This segment serves original equipment manufacturing industry. Barnes Group Inc. was founded in 1857 and is headquartered in Bristol, Connecticut.

Sector

  • CR Logo

    CR

  • CXT Logo

    CXT

  • HLIO Logo

    HLIO

  • MWA Logo

    MWA

  • PH Logo

    PH

Growth

%

%

Discount

%

%

Multiple

g\r+10%+11%+12%+13%+14%
0%109887
+1%1110988
+2%13111098
+3%141311109
+4%1714121110
Years012345678910TV
FCF$56.68M$50.1M$44.29M$39.16M$34.62M$30.6M$27.05M$23.92M$21.14M$18.69M$16.52M$165.2M
DCF$43.57M$33.49M$25.75M$19.79M$15.21M$11.7M$8.991M$6.911M$5.313M$4.084M$40.84M
Value$215.6M

In the chart Earnings are multiplied by this value.

Earnings Growth -19%
Earnings Stability 45%


Competitiveness and MOAT

High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.

Years12-201512-201612-201712-201812-201912-202012-202112-202212-2023TTM
Net Margin10%11%4.1%11%11%5.6%7.9%1.1%1.1%1.1%
ROA8.2%9.1%8.9%8.3%8.6%4.6%5.8%2.4%2.7%2.7%
ROE11%12%4.7%14%12%4.6%7%1%1.2%1.2%

What is the average Net Margin?

The average Net Margin over the past 5 years is +6.24%.

What is the trend of Net Margin?

The trend of Net Margin over the past 5 years is -2.18%.

What is the average Return on Assets (ROA)?

The average ROA over the past 5 years is +5.4%.

What is the trend of Return on Assets (ROA)?

The trend of ROA over the past 5 years is -1.3%.

What is the average Return on Equity (ROE)?

The average ROE over the past 5 years is +6.67%.

What is the trend of Return on Equity (ROE)?

The trend of ROE over the past 5 years is -2.72%.


Safety & Stabiliy

Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.

Years12-201512-201612-201712-201812-201912-202012-202112-202212-2023TTM
Debt FCF3.112.953.675.294.334.054.5414.1422.9722.97
Debt Equity0.450.430.420.790.660.510.430.430.960.96
MIN
Graham Stability--47%100%100%50%77%13%27%13%

What is the Debt/FCF?

The Debt/FCF trailing twelve month is 22.97.

What is the trend of Debt/FCF?

The trend of Debt/FCF over the past 5 years is 3.38.

What is the Graham’s Stability?

Graham’s Stability measure stands at 0.13.


Growth

Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.

Years12-201612-201812-202012-2022Trend
Revenue2.4%-0.61%8.9%15%0.58%
Net Income-26%-37%-37%19%-4%
Stockholders Equity2.2%2.5%-0.49%1.2%-0.41%
FCF-15%-21%-31%40%-3.6%

What is the 5 year Revenue CAGR?

The Revenue CAGR over the past 5 years is -0.61%.

What is the trend of Revenue growth?

The trend of Revenue growth rate over the past 5 years is +0.58%.

What is the 5 year Earnings CAGR?

The Earnings CAGR over the past 5 years is -37.38%.

What is the trend of Earnings growth?

The trend of Earnings growth rate over the past 5 years is -4.04%.

What is the 5 year Equity CAGR?

The Equity CAGR over the past 5 years is +2.52%.

What is the trend of Equity growth?

The trend of Equity growth rate over the past 5 years is -0.41%.

What is the 5 year FCF CAGR?

The FCF CAGR over the past 5 years is -20.63%.

What is the trend of FCF growth?

The trend of FCF growth rate over the past 5 years is -3.64%.