Hni Corp

Consumer Discretionary
Office Equipment/Supplies/Services
www.hnicorp.com

Earnings Score
Moat Score
Safety Score

Market Cap $2.65B
PE 21
Debt $396.30M
Cash $34.30M
EV $3.01B
FCF $221.00M

Earnings

loading chart...

Sales & Net Margins

loading chart...

Earnings	$123.90M
EBIT	$182.60M
ROE	15%
ROA	10%
FCF	$221.00M
Equity	$846.90M
Growth Stability	43%
PE	21.4
PEG	14.52
PB	3.13
P/FCF	12
P/S	1.03
Price/Cash	0.01
Debt/Equity	0.47
Debt/FCF	1.79
Net Margins	5%
Gross Margins	41%
Op. Margins	7%
Earnings CAGR	-3%
Sales Growth YoY	-6%
Sales Growth QoQ	8%
Sales CAGR	1%
FCF CAGR	0%
Equity CAGR	6%
Earnings Stability	0.06
Earnings Growth YoY	26%
Earnings Growth QoQ	32%
Earnings CAGR 5Y	1%

Sales CAGR 5Y	5%
FCF CAGR 5Y	-8%
Equity CAGR 5Y	8%
Earnings CAGR 3Y	5%
Sales CAGR 3Y	5%
FCF CAGR 3Y	237%
Equity CAGR 3Y	16%
Market Cap	$2.65B
Revenue	$2.56B
Dividend Yield	2%
Payout Ratio	51%
Assets	$1.91B
Total Debt	$396.30M
Cash	$34.30M
Shares Outstanding	47.29M
EV	3.01B
Earnings Score	6%
Moat Score	88%
Safety Score	67%
Final Score	54%
Working Capital	47.4M
Current Ratio	1.09
Gross Profit	$1.05B
Shares Growth 3y	5%
Equity Growth QoQ	7%
Equity Growth YoY	14%

Assets & ROA

loading chart...

Stockholders Equity & ROE

loading chart...

HNI Corp is a provider of office furniture and hearth products. The company generates the bulk of its revenue from its workplace furnishing, which consists of panel-based and freestanding furniture systems, seating, storage, tables, and architectural products. These products are sold primarily through a national system of dealers, wholesalers, and office product distributors but also directly to end-user customers and federal, state, and local governments. Residential building products include a full array of gas, wood, electric, and pellet-fueled fireplaces, inserts, stoves, facings, and accessories. The company has operations in the United States, Canada, mainland China, Hong Kong, India, Singapore and Taiwan.

SEC Filings

Direct access to Hni Corp (HNI) Annual Reports (10K) and Quarterly Reports (10Q) from the SEC website.

2024
- 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
2022
- 10-K Dec 31
- 10-Q Oct 01
- 10-Q Jul 02
- 10-Q Apr 02
- 10-K Jan 01

Sector Comparison

How does Hni Corp compare to its competitors?

Loading chart...

Peter Lynch's Chart

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

CAGR -3%

Stability 6%

loading chart...

Hni Corp Discounted Cash Flow

Fully customizable DCF calculator online for Hni Corp.

Years

Calculation mode

= $2.3B

	0	1	2	3	4	5	6	7	8	9	10	TV
fcf	$221M	$222M	$223M	$223M	$224M	$225M	$226M	$227M	$227M	$228M	$229M	$2.3B
DCF		$202M	$184M	$168M	$153M	$140M	$127M	$116M	$106M	$97M	$88M	$883M
Value	$2.3B

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	01/2015	01/2016	12/2016	12/2017	12/2018	12/2019	01/2021	12/2021	12/2022	12/2023	TTM
Net Margins	3%	5%	4%	4%	4%	5%	2%	3%	5%	2%	5%
ROA	-	13%	10%	6%	9%	10%	4%	6%	11%	5%	10%
ROE	-	22%	17%	17%	17%	19%	7%	10%	20%	6%	15%

Bad Net Margins (5.37%)

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	01/2015	01/2016	12/2016	12/2017	12/2018	12/2019	01/2021	12/2021	12/2022	12/2023	TTM
Debt over FCF	-	2.16	2.39	54.41	2.04	1.15	1.02	2.78	14.95	2.35	1.79
Debt over Equity	0.48	0.41	0.5	0.61	0.45	0.3	0.3	0.31	0.31	0.58	0.47
Growth Stability	-	-	-	100%	100%	100%	43%	73%	100%	65%	43%

Good Debt/FCF ratio (1.79)

Net Margins are high enough to offer a good protection on the profits in case of higher costs or higher interests. Furthermore higher margins reduce earnings’ volatility.

Good Debt/Equity ratio (0.47)

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

Bad Graham’s Stability (43%)

The company has a bad stability in its earnings, which is a sign of a bad 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	01/2015	01/2016	12/2016	12/2017	12/2018	12/2019	01/2021	12/2021	12/2022	12/2023	CAGR 5Y
Revenue YoY growth	-	4%	-4%	-1%	4%	-0%	-13%	12%	8%	3%	5%
Earnings YoY growth	-	72%	-19%	5%	4%	18%	-62%	43%	107%	-60%	1%
Equity YoY growth	-	15%	5%	3%	9%	4%	1%	-0%	5%	24%	8%
FCF YoY growth	-	-3%	14%	-94%	2K%	24%	13%	-62%	-80%	1K%	-8%