Huntington Ingalls Industries, Inc.
HII
Ship & Boat Building & Repairing
Mkt Cap
$9.992BPE
14.17Debt
$2.235BCash
$10MEV
$12.22BFCF
$453MP/E Ratio
14.17Debt
$2.235BCash
$10MEV
$12.22BFCF
$453MCharts data: {"Earnings":[{"time":"2014-12-30","value":338000000},{"time":"2015-12-30","value":404000000},{"time":"2016-12-30","value":573000000},{"time":"2017-12-30","value":479000000},{"time":"2018-12-30","value":836000000},{"time":"2019-12-30","value":549000000},{"time":"2020-12-30","value":696000000},{"time":"2021-12-30","value":544000000},{"time":"2022-12-30","value":579000000},{"time":"2023-12-30","value":681000000}],"Sales":[{"time":"2014-12-30","value":6957000000},{"time":"2015-12-30","value":7020000000},{"time":"2016-12-30","value":7068000000},{"time":"2017-12-30","value":7441000000},{"time":"2018-12-30","value":8176000000},{"time":"2019-12-30","value":8899000000},{"time":"2020-12-30","value":9361000000},{"time":"2021-12-30","value":9524000000},{"time":"2022-12-30","value":10676000000},{"time":"2023-12-30","value":11454000000}],"Net Margins":[{"time":"2014-12-30","value":0.04858415983901107},{"time":"2015-12-30","value":0.05754985754985755},{"time":"2016-12-30","value":0.08106960950764007},{"time":"2017-12-30","value":0.06437306813600323},{"time":"2018-12-30","value":0.1022504892367906},{"time":"2019-12-30","value":0.06169232498033487},{"time":"2020-12-30","value":0.07435103087277001},{"time":"2021-12-30","value":0.057118857622847546},{"time":"2022-12-30","value":0.05423379542899963},{"time":"2023-12-30","value":0.059455212152959666}],"Assets":[{"time":"2014-12-30","value":6269000000},{"time":"2015-12-30","value":6024000000},{"time":"2016-12-30","value":6352000000},{"time":"2017-12-30","value":6374000000},{"time":"2018-12-30","value":6383000000},{"time":"2019-12-30","value":7031000000},{"time":"2020-12-30","value":8157000000},{"time":"2021-12-30","value":10627000000},{"time":"2022-12-30","value":10857000000},{"time":"2023-12-30","value":11215000000}],"Stockholders Equity":[{"time":"2014-12-30","value":1365000000},{"time":"2015-12-30","value":1490000000},{"time":"2016-12-30","value":1653000000},{"time":"2017-12-30","value":1758000000},{"time":"2018-12-30","value":1516000000},{"time":"2019-12-30","value":1588000000},{"time":"2020-12-30","value":1901000000},{"time":"2021-12-30","value":2808000000},{"time":"2022-12-30","value":3489000000},{"time":"2023-12-30","value":4093000000}],"ROE":[{"time":"2014-12-30","value":0.24761904761904763},{"time":"2015-12-30","value":0.27114093959731544},{"time":"2016-12-30","value":0.3466424682395644},{"time":"2017-12-30","value":0.2724687144482366},{"time":"2018-12-30","value":0.5514511873350924},{"time":"2019-12-30","value":0.34571788413098237},{"time":"2020-12-30","value":0.3661230931088901},{"time":"2021-12-30","value":0.19373219373219372},{"time":"2022-12-30","value":0.16595012897678418},{"time":"2023-12-30","value":0.16638162716833618}],"ROA":[{"time":"2014-12-30","value":0.10448237358430372},{"time":"2015-12-30","value":0.12765604249667994},{"time":"2016-12-30","value":0.13507556675062973},{"time":"2017-12-30","value":0.13570756197050518},{"time":"2018-12-30","value":0.1521228262572458},{"time":"2019-12-30","value":0.1046792774854217},{"time":"2020-12-30","value":0.09930121368150055},{"time":"2021-12-30","value":0.05853015902888868},{"time":"2022-12-30","value":0.06622455558625771},{"time":"2023-12-30","value":0.07605884975479268}]}
Huntington Ingalls Industries, Inc. engages in designing, building, overhauling, and repairing military ships in the United States. It operates through three segments: Ingalls, Newport News, and Mission Technologies. The company is involved in the design and construction of non-nuclear ships comprising amphibious assault ships; expeditionary warfare ships; surface combatants; and national security cutters for the U.S. Navy and U.S. Coast Guard. It also provides nuclear-powered ships, such as aircraft carriers and submarines, as well as refueling and overhaul, and inactivation services of nuclear-powered aircraft carriers. In addition, the company offers naval nuclear support services, including fleet services comprising design, construction, maintenance, and disposal activities for in-service the U.S. Navy nuclear ships; and maintenance services on nuclear reactor prototypes. Further, it provides life-cycle sustainment services to the U.S. Navy fleet and other maritime customers; high-end information technology and mission-based solutions for Department of Defense (DoD), intelligence, and federal civilian customers; nuclear management and operations and environmental management services for the Department of Energy, DoD, state and local governments, and private sector companies; fleet sustainment; nuclear and environmental services; and unmanned systems. Huntington Ingalls Industries, Inc. was founded in 1886 and is headquartered in Newport News, Virginia.
DCF
Discounted Cash Flow Valuation of Huntington Ingalls Industries, Inc.
Value
Growth
%
%
Discount
%
%
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 | $453M | $446.7M | $440.5M | $434.4M | $428.4M | $422.5M | $416.7M | $410.9M | $405.2M | $399.6M | $394.1M | $3.941B |
| DCF | $388.5M | $333.1M | $285.7M | $245M | $210.1M | $180.1M | $154.5M | $132.5M | $113.6M | $97.4M | $974M | |
| Value | $3.114B | |||||||||||
In the chart Earnings are multiplied by this value.
Earnings Growth 3.6%
Earnings Stability 25%
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.
| Years | 12-2015 | 12-2016 | 12-2017 | 12-2018 | 12-2019 | 12-2020 | 12-2021 | 12-2022 | 12-2023 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 5.8% | 8.1% | 6.4% | 10% | 6.2% | 7.4% | 5.7% | 5.4% | 5.9% | 6.1% |
| ROA | 13% | 14% | 14% | 15% | 10% | 9.9% | 5.9% | 6.6% | 7.6% | 7.8% |
| ROE | 27% | 35% | 27% | 55% | 35% | 37% | 19% | 17% | 17% | 17% |
What is the average Net Margin?
The average Net Margin over the past 5 years is +6.82%.
What is the trend of Net Margin?
The trend of Net Margin over the past 5 years is -0.72%.
What is the average Return on Assets (ROA)?
The average ROA over the past 5 years is +9.28%.
What is the trend of Return on Assets (ROA)?
The trend of ROA over the past 5 years is -1.53%.
What is the average Return on Equity (ROE)?
The average ROE over the past 5 years is +29.82%.
What is the trend of Return on Equity (ROE)?
The trend of ROE over the past 5 years is -7.53%.
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.
| Years | 12-2015 | 12-2016 | 12-2017 | 12-2018 | 12-2019 | 12-2020 | 12-2021 | 12-2022 | 12-2023 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Debt FCF | 1.99 | 2.38 | 2.96 | 2.84 | 3.51 | 2.28 | 7.69 | 6.85 | 3.95 | 4.93 |
| Debt Equity | 0.85 | 0.77 | 0.73 | 0.85 | 0.81 | 0.89 | 1.17 | 0.95 | 0.65 | 0.54 |
| MIN | ||||||||||
| Graham Stability | - | - | 100% | 100% | 87% | 100% | 78% | 97% | 100% | 78% |
What is the Debt/FCF?
The Debt/FCF trailing twelve month is 4.93.
What is the trend of Debt/FCF?
The trend of Debt/FCF over the past 5 years is 0.60.
What is the Graham’s Stability?
Graham’s Stability measure stands at 0.78.
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.
| Years | 12-2016 | 12-2018 | 12-2020 | 12-2022 | Trend |
|---|---|---|---|---|---|
| Revenue | 7.1% | 7% | 7% | 7.3% | 0.8% |
| Net Income | 2.5% | -4% | -0.72% | 18% | -2.9% |
| Stockholders Equity | 14% | 22% | 29% | 17% | 3.1% |
| FCF | 3.4% | 8.5% | -2.9% | 41% | 3.9% |
What is the 5 year Revenue CAGR?
The Revenue CAGR over the past 5 years is +6.98%.
What is the trend of Revenue growth?
The trend of Revenue growth rate over the past 5 years is +0.8%.
What is the 5 year Earnings CAGR?
The Earnings CAGR over the past 5 years is -4.02%.
What is the trend of Earnings growth?
The trend of Earnings growth rate over the past 5 years is -2.87%.
What is the 5 year Equity CAGR?
The Equity CAGR over the past 5 years is +21.97%.
What is the trend of Equity growth?
The trend of Equity growth rate over the past 5 years is +3.15%.
What is the 5 year FCF CAGR?
The FCF CAGR over the past 5 years is +8.5%.
What is the trend of FCF growth?
The trend of FCF growth rate over the past 5 years is +3.94%.