Hillman Solutions Corp.

Consumer Discretionary
Industrial Machinery/Components
www.hillmangroup.com

Earnings Score
Moat Score
Safety Score

Market Cap $1.42B
PE 77
Debt $753.63M
Cash $36.31M
EV $2.14B
FCF $82.89M

Earnings

loading chart...

Sales & Net Margins

loading chart...

Earnings	$18.43M
EBIT	$87.51M
ROE	2%
ROA	4%
FCF	$82.89M
Equity	$1.18B
Growth Stability	1
PE	77.02
PEG	-159.85
PB	1.2
P/FCF	17.13
P/S	0.96
Price/Cash	0.03
Debt/Equity	0.64
Debt/FCF	9.09
Net Margins	-0%
Gross Margins	48%
Op. Margins	6%
Earnings CAGR	-1%
Sales Growth YoY	3%
Sales Growth QoQ	3%
Sales CAGR	0%
FCF CAGR	0%
Equity CAGR	28%
Earnings Stability	-0.18
Earnings Growth YoY	-79%
Earnings Growth QoQ	-74%

Earnings CAGR 5Y	-0%
Sales CAGR 5Y	3%
FCF CAGR 5Y	4%
Equity CAGR 5Y	58%
Earnings CAGR 3Y	-0%
Sales CAGR 3Y	-0%
FCF CAGR 3Y	13%
Equity CAGR 3Y	1%
Market Cap	$1.42B
Revenue	$1.48B
Assets	$2.33B
Total Debt	$753.63M
Cash	$36.31M
Shares Outstanding	197.28M
EV	2.14B
Earnings Score	6%
Moat Score	32%
Safety Score	78%
Final Score	39%
Working Capital	346.95M
Current Ratio	2.46
Gross Profit	$709.64M
Shares Growth 3y	3%
Equity Growth QoQ	-0%
Equity Growth YoY	2%

Assets & ROA

loading chart...

Stockholders Equity & ROE

loading chart...

Hillman Solutions Corp is a provider of hardware-related products and related merchandising services to retail markets in North America. The company sells its products to hardware stores, home centers, mass merchants, pet supply stores, and other retail outlets. Its product lines include thousands of small parts such as fasteners and related hardware items; threaded rod and metal shapes; keys and accessories; builder's hardware; personal protective equipment, such as gloves and eye-wear; and identification items, such as tags and letters, numbers, and signs. The segments of the group are Hardware and Protective Solutions, which is the key revenue-generating segment; Robotics and Digital Solutions; and Canada. It has a business presence in the US, Canada and Mexico.

SEC Filings

Direct access to Hillman Solutions Corp. (HLMN) Annual Reports (10K) and Quarterly Reports (10Q) from the SEC website.

2025
- 10-Q Mar 29
2024
- 10-K Dec 28
- 10-Q Sep 28
- 10-Q Jun 29
- 10-Q Mar 30
2023
- 10-K Dec 30
- 10-Q Sep 30
- 10-Q Jul 01
- 10-Q Apr 01

Sector Comparison

How does Hillman Solutions Corp. compare to its competitors?

Loading chart...

Peter Lynch's Chart

This chart shows the current pricing of Hillman Solutions Corp. compared to its past. The addition of the earnings trend line provides further insights into the company's earnings power.

CAGR -1%

Stability -18%

loading chart...

Hillman Solutions Corp. Discounted Cash Flow

Fully customizable DCF calculator online for Hillman Solutions Corp..

Years

Calculation mode

= $846M

	0	1	2	3	4	5	6	7	8	9	10	TV
fcf	$83M	$83M	$83M	$84M	$84M	$84M	$84M	$85M	$85M	$85M	$85M	$854M
DCF		$76M	$69M	$63M	$57M	$52M	$48M	$43M	$40M	$36M	$33M	$329M
Value	$846M

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	03/2018	12/2019	12/2020	12/2021	12/2022	12/2023	12/2024	TTM
Net Margins	-	-7%	-2%	-3%	-1%	-1%	1%	-0%
ROA	-	-	3%	0%	2%	3%	4%	4%
ROE	-	-23%	-7%	-3%	-1%	-1%	1%	2%

Bad Net Margins (-0.09%)

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

Safety and Stability

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	03/2018	12/2019	12/2020	12/2021	12/2022	12/2023	12/2024	TTM
Debt over FCF	-	-	-	-	18.8	4.48	7.46	9.09
Debt over Equity	-	-	4.28	0.83	0.8	0.67	0.62	0.64
Growth Stability	-	-	-	-	-	-	-	1

Bad Debt/FCF ratio (9.09)

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

Good Debt/Equity ratio (0.64)

The company is not overleveraged and has a good balance between equity and debt.

Good Graham’s Stability (1)

The company has a good stability in its earnings, which is a sign of a good competitive advantage.

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	03/2018	12/2019	12/2020	12/2021	12/2022	12/2023	12/2024	CAGR 5Y
Revenue YoY growth	-	-	13%	4%	4%	-1%	-0%	3%
Earnings YoY growth	-	-	-71%	56%	-57%	-42%	-280%	-0%
Equity YoY growth	-	-	-3%	215%	1%	-0%	2%	58%
FCF YoY growth	-	-	-968%	-446%	-131%	249%	-43%	4%