![HY Logo](data:image/svg+xml,<svg xmlns='http://www.w3.org/2000/svg' width='18' height='18'><defs><linearGradient id="a" x1="3.349" x2="21.904" y1="3.122" y2="24.434" gradientUnits="userSpaceOnUse"><stop stop-color="%231A1E21"/><stop offset="1" stop-color="%2306060A"/></linearGradient></defs><path fill="url(%23a)" d="M0 0h18v18H0z"/><text x='50%' y='52%' dominant-baseline='middle' text-anchor='middle' font-size='5' font-family='sans-serif' fill='gray'>HY</text></svg>)
Hyster-yale Materials Handling, Inc.
HY
Industrial Trucks, Tractors, Trailors & Stackers
Mkt Cap
$1.06BPE
8.42Debt
$750MCash
$78.8MEV
$1.731BFCF
$115.3MP/E Ratio
8.42Debt
$750MCash
$78.8MEV
$1.731BFCF
$115.3MCharts data: {"Earnings":[{"time":"2014-12-30","value":109800000},{"time":"2015-12-30","value":74700000},{"time":"2016-12-30","value":42300000},{"time":"2017-12-30","value":48600000},{"time":"2018-12-30","value":34300000},{"time":"2019-12-30","value":35800000},{"time":"2020-12-30","value":37100000},{"time":"2021-12-30","value":-183200000},{"time":"2022-12-30","value":-74100000},{"time":"2023-12-30","value":125900000}],"Sales":[{"time":"2014-12-30","value":2767200000},{"time":"2015-12-30","value":2578100000},{"time":"2016-12-30","value":2569700000},{"time":"2017-12-30","value":2885200000},{"time":"2018-12-30","value":3174400000},{"time":"2019-12-30","value":3291800000},{"time":"2020-12-30","value":2812100000},{"time":"2021-12-30","value":3075700000},{"time":"2022-12-30","value":3548300000},{"time":"2023-12-30","value":4118300000}],"Net Margins":[{"time":"2014-12-30","value":0.03967909800520382},{"time":"2015-12-30","value":0.02897482642255925},{"time":"2016-12-30","value":0.01646106549402654},{"time":"2017-12-30","value":0.01684458616387079},{"time":"2018-12-30","value":0.010805191532258064},{"time":"2019-12-30","value":0.010875508840148247},{"time":"2020-12-30","value":0.013192987447103588},{"time":"2021-12-30","value":-0.05956367656143317},{"time":"2022-12-30","value":-0.02088323986134205},{"time":"2023-12-30","value":0.03057086661972173}],"Assets":[{"time":"2014-12-30","value":1120800000},{"time":"2015-12-30","value":1095900000},{"time":"2016-12-30","value":1287100000},{"time":"2017-12-30","value":1647900000},{"time":"2018-12-30","value":1742100000},{"time":"2019-12-30","value":1847200000},{"time":"2020-12-30","value":1859500000},{"time":"2021-12-30","value":1970100000},{"time":"2022-12-30","value":2026200000},{"time":"2023-12-30","value":2079100000}],"Stockholders Equity":[{"time":"2014-12-30","value":456000000},{"time":"2015-12-30","value":462700000},{"time":"2016-12-30","value":470400000},{"time":"2017-12-30","value":572400000},{"time":"2018-12-30","value":559500000},{"time":"2019-12-30","value":577000000},{"time":"2020-12-30","value":651100000},{"time":"2021-12-30","value":382900000},{"time":"2022-12-30","value":210900000},{"time":"2023-12-30","value":392000000}],"ROE":[{"time":"2014-12-30","value":0.24078947368421053},{"time":"2015-12-30","value":0.16144370002161226},{"time":"2016-12-30","value":0.0899234693877551},{"time":"2017-12-30","value":0.08490566037735849},{"time":"2018-12-30","value":0.0613047363717605},{"time":"2019-12-30","value":0.06204506065857886},{"time":"2020-12-30","value":0.056980494547688526},{"time":"2021-12-30","value":-0.478453904413685},{"time":"2022-12-30","value":-0.35135135135135137},{"time":"2023-12-30","value":0.3211734693877551}],"ROA":[{"time":"2014-12-30","value":0.13392219842969308},{"time":"2015-12-30","value":0.09535541564011316},{"time":"2016-12-30","value":0.029756817652086084},{"time":"2017-12-30","value":0.056920929668062385},{"time":"2018-12-30","value":0.02227197061018311},{"time":"2019-12-30","value":0.02917929839757471},{"time":"2020-12-30","value":0.026835170744823878},{"time":"2021-12-30","value":-0.07730572052180093},{"time":"2022-12-30","value":-0.019297206593623533},{"time":"2023-12-30","value":0.10037997210331394}]}
Hyster-Yale Materials Handling, Inc., through its subsidiaries, designs, engineers, manufactures, sells, and services a line of lift trucks, attachments, and aftermarket parts worldwide. The company manufactures components, such as frames, masts, and transmissions; and assembles lift trucks. It markets its products primarily under the Hyster and Yale brand names to independent Hyster and Yale retail dealerships. The company also sells aftermarket parts under the Hyster and Yale, as well as UNISOURCE and PREMIER brands to Hyster and Yale dealers for the service of competitor lift trucks. In addition, it produces and distributes attachments, forks, and lift tables under the Bolzoni, Auramo, and Meyer brand names; and designs and produces products in the port equipment and rough terrain forklift markets. Further, the company designs, manufactures, and sells hydrogen fuel-cell stacks and engines. It serves light and heavy manufacturers, trucking and automotive companies, rental companies, building materials and paper suppliers, lumber, metal products, warehouses, retailers, food distributors, container handling companies, and U.S. and non-U.S. governmental agencies. The company was incorporated in 1991 and is headquartered in Cleveland, Ohio.
Sector
DCF
Discounted Cash Flow Valuation of Hyster-yale Materials Handling, 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 | $115.3M | $122.5M | $130M | $137.8M | $145.8M | $154.1M | $162.7M | $171.5M | $180.6M | $189.9M | $199.4M | $1.994B |
| DCF | $106.5M | $98.31M | $90.6M | $83.38M | $76.64M | $70.34M | $64.48M | $59.03M | $53.97M | $49.28M | $492.8M | |
| Value | $1.245B | |||||||||||
In the chart Earnings are multiplied by this value.
Earnings Growth -3.4%
Earnings Stability -20%
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 | 2.9% | 1.6% | 1.7% | 1.1% | 1.1% | 1.3% | -6% | -2.1% | 3.1% | 3.1% |
| ROA | 9.5% | 3% | 5.7% | 2.2% | 2.9% | 2.7% | -7.7% | -1.9% | 10% | 10% |
| ROE | 16% | 9% | 8.5% | 6.1% | 6.2% | 5.7% | -48% | -35% | 32% | 32% |
What is the average Net Margin?
The average Net Margin over the past 5 years is -0.25%.
What is the trend of Net Margin?
The trend of Net Margin over the past 5 years is -0.2%.
What is the average Return on Assets (ROA)?
The average ROA over the past 5 years is +1.37%.
What is the trend of Return on Assets (ROA)?
The trend of ROA over the past 5 years is +0.4%.
What is the average Return on Equity (ROE)?
The average ROE over the past 5 years is -5.47%.
What is the trend of Return on Equity (ROE)?
The trend of ROE over the past 5 years is -1.36%.
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 | 1.53 | -3.71 | 2.99 | 13.77 | 13.78 | 3.25 | -2.62 | 71.43 | 6.50 | 6.50 |
| Debt Equity | 0.14 | 0.72 | 0.65 | 0.71 | 0.64 | 0.57 | 2.04 | 4.00 | 1.91 | 1.91 |
| MIN | ||||||||||
| Graham Stability | - | - | 64% | 62% | 86% | 94% | -510% | - | - | -510% |
What is the Debt/FCF?
The Debt/FCF trailing twelve month is 6.50.
What is the trend of Debt/FCF?
The trend of Debt/FCF over the past 5 years is 3.74.
What is the Graham’s Stability?
Graham’s Stability measure stands at -5.13.
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.
| Years | 12-2016 | 12-2018 | 12-2020 | 12-2022 | Trend |
|---|---|---|---|---|---|
| Revenue | 7% | 5.3% | 14% | 16% | 1.8% |
| Net Income | 17% | 30% | 50% | - | 7.9% |
| Stockholders Equity | -2.6% | -6.9% | -16% | 86% | 1.5% |
| FCF | - | 32% | 0.029% | 880% | 120% |
What is the 5 year Revenue CAGR?
The Revenue CAGR over the past 5 years is +5.34%.
What is the trend of Revenue growth?
The trend of Revenue growth rate over the past 5 years is +1.8%.
What is the 5 year Earnings CAGR?
The Earnings CAGR over the past 5 years is +29.7%.
What is the trend of Earnings growth?
The trend of Earnings growth rate over the past 5 years is +7.91%.
What is the 5 year Equity CAGR?
The Equity CAGR over the past 5 years is -6.87%.
What is the trend of Equity growth?
The trend of Equity growth rate over the past 5 years is +1.45%.
What is the 5 year FCF CAGR?
The FCF CAGR over the past 5 years is +31.97%.
What is the trend of FCF growth?
The trend of FCF growth rate over the past 5 years is +117.04%.