Benchmark Electronics Inc

BHE

Printed Circuit Boards

Mkt Cap

$1.556B

PE

23.59

Debt

$320M

Cash

$296.1M

EV

$1.58B

FCF

$202.7M

Market Cap

$1.556B

P/E Ratio

23.59

Debt

$320M

Cash

$296.1M

EV

$1.58B

FCF

$202.7M

Charts data: {"Earnings":[{"time":"2014-12-30","value":82442000},{"time":"2015-12-30","value":95401000},{"time":"2016-12-30","value":64047000},{"time":"2017-12-30","value":-31965000},{"time":"2018-12-30","value":22817000},{"time":"2019-12-30","value":23425000},{"time":"2020-12-30","value":14055000},{"time":"2021-12-30","value":35770000},{"time":"2022-12-30","value":68229000},{"time":"2023-12-30","value":64315000}],"Sales":[{"time":"2014-12-30","value":2797061000},{"time":"2015-12-30","value":2540873000},{"time":"2016-12-30","value":2322285000},{"time":"2017-12-30","value":2454479000},{"time":"2018-12-30","value":2566465000},{"time":"2019-12-30","value":2268095000},{"time":"2020-12-30","value":2053131000},{"time":"2021-12-30","value":2255319000},{"time":"2022-12-30","value":2886331000},{"time":"2023-12-30","value":2838976000}],"Net Margins":[{"time":"2014-12-30","value":0.029474509136554406},{"time":"2015-12-30","value":0.03754654404214614},{"time":"2016-12-30","value":0.027579302282019647},{"time":"2017-12-30","value":-0.01302313036697401},{"time":"2018-12-30","value":0.008890438794216948},{"time":"2019-12-30","value":0.010328050632799773},{"time":"2020-12-30","value":0.006845642094927211},{"time":"2021-12-30","value":0.015860284066245175},{"time":"2022-12-30","value":0.023638660985174604},{"time":"2023-12-30","value":0.022654295069771634}],"Assets":[{"time":"2014-12-30","value":1678889000},{"time":"2015-12-30","value":1893878000},{"time":"2016-12-30","value":1998668000},{"time":"2017-12-30","value":2097317000},{"time":"2018-12-30","value":1899783000},{"time":"2019-12-30","value":1759874000},{"time":"2020-12-30","value":1744235000},{"time":"2021-12-30","value":1903880000},{"time":"2022-12-30","value":2227331000},{"time":"2023-12-30","value":2274755000}],"Stockholders Equity":[{"time":"2014-12-30","value":1291040000},{"time":"2015-12-30","value":1321904000},{"time":"2016-12-30","value":1365465000},{"time":"2017-12-30","value":1328819000},{"time":"2018-12-30","value":1132225000},{"time":"2019-12-30","value":1014832000},{"time":"2020-12-30","value":989588000},{"time":"2021-12-30","value":973802000},{"time":"2022-12-30","value":1026416000},{"time":"2023-12-30","value":1079085000}],"ROE":[{"time":"2014-12-30","value":0.06385704548271161},{"time":"2015-12-30","value":0.07216938597659134},{"time":"2016-12-30","value":0.04690490052839143},{"time":"2017-12-30","value":-0.02405519487605159},{"time":"2018-12-30","value":0.02015235487646007},{"time":"2019-12-30","value":0.023082638308606743},{"time":"2020-12-30","value":0.01420288039062721},{"time":"2021-12-30","value":0.03673231313963208},{"time":"2022-12-30","value":0.06647304796495768},{"time":"2023-12-30","value":0.059601421574760095}],"ROA":[{"time":"2014-12-30","value":0.060599598901416356},{"time":"2015-12-30","value":0.04912407240593111},{"time":"2016-12-30","value":0.0387718220334743},{"time":"2017-12-30","value":0.03918673238237234},{"time":"2018-12-30","value":0.034748179134143214},{"time":"2019-12-30","value":0.019281494016048877},{"time":"2020-12-30","value":0.014709600483879752},{"time":"2021-12-30","value":0.027870454020211356},{"time":"2022-12-30","value":0.04043808486480007},{"time":"2023-12-30","value":0.04820914779833432}]}

Benchmark Electronics, Inc., together with its subsidiaries, provides product design, engineering services, technology solutions, and manufacturing services in the Americas, Asia, and Europe. The company offers engineering services and technology solutions, including new product design, prototype, testing, and related engineering services; and custom testing and technology solutions, as well as automation equipment design and build services. It also provides electronics manufacturing and testing services, such as printed circuit board assembly and test solutions, assembly of subsystems, circuitry and functionality testing of printed assemblies, environmental and stress testing, and component reliability testing; component engineering services; manufacturing defect analysis, in-circuit testing, functional testing, and life cycle testing services, as well as environmental stress tests of assemblies of boards or systems; and failure analysis. In addition, the company offers precision machining and electromechanical assembly services; and subsystem and system integration services, including assembly, configuration, and testing for various industries. Further, it provides value-added support systems; supply chain management solutions; direct order fulfillment; and aftermarket non-warranty services, including repair, replacement, refurbishment, remanufacturing, exchange, systems upgrade, and spare parts manufacturing throughout a product's life cycle. The company serves original equipment manufacturers in the aerospace and defense, medical technologies, complex industrials, semiconductor capital equipment, telecommunications, and advanced computing industries. It markets its services and solutions primarily through a direct sales force. The company was formerly known as Electronics, Inc. Benchmark Electronics, Inc. was founded in 1979 and is headquartered in Tempe, Arizona.

Sector

10-Q
9/30/23
10-Q
6/30/23
10-Q
3/31/23
10-K
12/31/22
10-Q
9/30/22
10-Q
6/30/22
10-Q
3/31/22
10-K
12/31/21
10-Q
9/30/21
10-Q
6/30/21
10-Q
3/31/21
10-K
12/31/20
10-Q
9/30/20
10-Q
6/30/20
10-Q
3/31/20
10-K
12/31/19
10-Q
9/30/19
10-Q
6/30/19
10-Q
3/31/19
10-K
12/31/18
10-Q
9/30/18
10-Q
6/30/18
10-Q
3/31/18
10-K
12/31/17

DCF

Discounted Cash Flow Valuation of Benchmark Electronics Inc

Calculate

Growth Years

Growth

Start

End

Discount

Start

End

Multiple

g\r	+10%	+11%	+12%	+13%	+14%
0%	10	9	8	8	7
+1%	11	10	9	8	8
+2%	13	11	10	9	8
+3%	14	13	11	10	9
+4%	17	14	12	11	10

Years	0	1	2	3	4	5	6	7	8	9	10	TV
FCF	$202.7M	$182.4M	$164.2M	$147.7M	$132.9M	$119.6M	$107.6M	$96.83M	$87.13M	$78.4M	$70.55M	$705.5M
DCF		$158.6M	$124.1M	$97.12M	$75.99M	$59.46M	$46.52M	$36.4M	$28.48M	$22.29M	$17.44M	$174.4M
Value	$840.9M

Chart P/E ratio

In the chart Earnings are multiplied by this value.

Earnings Growth -6.4%

Earnings Stability -8.2%

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.

The Net Margin is too low to guarantee profitability in case of higher costs or higher interest rates. Furthermore lower margins cause higher earnings’ volatility.

Over time the ROA has been increasing indicating a higher marginal ROA with respect to the calculated one, giving a good sign for continued growth.

Years	12-2015	12-2016	12-2017	12-2018	12-2019	12-2020	12-2021	12-2022	12-2023	TTM
Net Margin	3.8%	2.8%	-1.3%	0.89%	1%	0.68%	1.6%	2.4%	2.3%	2.3%
ROA	4.9%	3.9%	3.9%	3.5%	1.9%	1.5%	2.8%	4%	4.8%	5.1%
ROE	7.2%	4.7%	-2.4%	2%	2.3%	1.4%	3.7%	6.6%	6%	6.1%

What is the average Net Margin?

The average Net Margin over the past 5 years is +1.47%.

What is the trend of Net Margin?

The trend of Net Margin over the past 5 years is +0.34%.

What is the average Return on Assets (ROA)?

The average ROA over the past 5 years is +3.09%.

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

The trend of ROA over the past 5 years is +0.41%.

What is the average Return on Equity (ROE)?

The average ROE over the past 5 years is +3.67%.

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

The trend of ROE over the past 5 years is +1%.

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.

Under the assumption that FCF does not diminish and debt does not increase, the current years to repay the debt are acceptable.

The Graham’s stability indicate a relevant drawdown, consider checking when it has occured and why.

Years	12-2015	12-2016	12-2017	12-2018	12-2019	12-2020	12-2021	12-2022	12-2023	TTM
Debt FCF	2.30	0.99	2.54	16.37	2.61	1.79	-2.91	-1.47	3.47	1.58
Debt Equity	0.19	0.18	0.17	0.14	0.15	0.15	0.13	0.32	0.31	0.29
MIN
Graham Stability	-	-	-40%	54%	100%	100%	100%	100%	100%	-40%

What is the Debt/FCF?

The Debt/FCF trailing twelve month is 1.58.

What is the trend of Debt/FCF?

The trend of Debt/FCF over the past 5 years is -2.33.

What is the Graham’s Stability?

Graham’s Stability measure stands at -0.40.

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.

Earnings growth has been increasing in past years.

Years	12-2016	12-2018	12-2020	12-2022	Trend
Revenue	2.9%	2%	11%	-1.6%	2.2%
Net Income	0.06%	23%	66%	-5.7%	8.8%
Stockholders Equity	-3.3%	-0.96%	2.9%	5.1%	0.53%
FCF	-12%	58%	6.1%	-	33%

What is the 5 year Revenue CAGR?

The Revenue CAGR over the past 5 years is +2.04%.

What is the trend of Revenue growth?

The trend of Revenue growth rate over the past 5 years is +2.23%.

What is the 5 year Earnings CAGR?

The Earnings CAGR over the past 5 years is +23.03%.

What is the trend of Earnings growth?

The trend of Earnings growth rate over the past 5 years is +8.84%.

What is the 5 year Equity CAGR?

The Equity CAGR over the past 5 years is -0.96%.

What is the trend of Equity growth?

The trend of Equity growth rate over the past 5 years is +0.53%.

What is the 5 year FCF CAGR?

The FCF CAGR over the past 5 years is +57.52%.

What is the trend of FCF growth?

The trend of FCF growth rate over the past 5 years is +33.12%.