Enpro Industries, Inc

NPO

Gaskets, Packg & Sealg Devices & Rubber & Plastics Hose

Mkt Cap

$3.069B

PE

-464.96

Debt

$680.1M

Cash

$163.9M

EV

$3.585B

FCF

$151.2M

Market Cap

$3.069B

P/E Ratio

-464.96

Debt

$680.1M

Cash

$163.9M

EV

$3.585B

FCF

$151.2M

Charts data: {"Earnings":[{"time":"2014-12-30","value":22000000},{"time":"2015-12-30","value":-20900000},{"time":"2016-12-30","value":-40100000},{"time":"2017-12-30","value":539800000},{"time":"2018-12-30","value":19600000},{"time":"2019-12-30","value":38300000},{"time":"2020-12-30","value":177600000},{"time":"2021-12-30","value":177200000},{"time":"2022-12-30","value":202300000},{"time":"2023-12-30","value":18300000}],"Sales":[{"time":"2014-12-30","value":2700000},{"time":"2015-12-30","value":3600000},{"time":"2016-12-30","value":400000},{"time":"2017-12-30","value":1309600000},{"time":"2018-12-30","value":1532000000},{"time":"2019-12-30","value":1205700000},{"time":"2020-12-30","value":1074000000},{"time":"2021-12-30","value":1141800000},{"time":"2022-12-30","value":1099200000},{"time":"2023-12-30","value":1059300000}],"Net Margins":[{"time":"2014-12-30","value":8.148148148148149},{"time":"2015-12-30","value":-5.805555555555555},{"time":"2016-12-30","value":-100.25},{"time":"2017-12-30","value":0.41218692730604767},{"time":"2018-12-30","value":0.012793733681462142},{"time":"2019-12-30","value":0.031765779215393544},{"time":"2020-12-30","value":0.1653631284916201},{"time":"2021-12-30","value":0.15519355403748467},{"time":"2022-12-30","value":0.18404294032023288},{"time":"2023-12-30","value":0.017275559331634098}],"Assets":[{"time":"2014-12-30","value":1604000000},{"time":"2015-12-30","value":1503500000},{"time":"2016-12-30","value":1546400000},{"time":"2017-12-30","value":1886100000},{"time":"2018-12-30","value":1719100000},{"time":"2019-12-30","value":2035100000},{"time":"2020-12-30","value":2083600000},{"time":"2021-12-30","value":2969800000},{"time":"2022-12-30","value":2647800000},{"time":"2023-12-30","value":2499500000}],"Stockholders Equity":[{"time":"2014-12-30","value":637400000},{"time":"2015-12-30","value":459800000},{"time":"2016-12-30","value":358500000},{"time":"2017-12-30","value":902800000},{"time":"2018-12-30","value":862700000},{"time":"2019-12-30","value":886900000},{"time":"2020-12-30","value":1078500000},{"time":"2021-12-30","value":1266600000},{"time":"2022-12-30","value":1395100000},{"time":"2023-12-30","value":1409700000}],"ROE":[{"time":"2014-12-30","value":0.03451521807342328},{"time":"2015-12-30","value":-0.045454545454545456},{"time":"2016-12-30","value":-0.11185495118549511},{"time":"2017-12-30","value":0.5979175897208684},{"time":"2018-12-30","value":0.0227193694215834},{"time":"2019-12-30","value":0.04318412447852069},{"time":"2020-12-30","value":0.164673157162726},{"time":"2021-12-30","value":0.13990210011053214},{"time":"2022-12-30","value":0.14500752634219768},{"time":"2023-12-30","value":0.012981485422430303}],"ROA":[{"time":"2014-12-30","value":0.04844139650872818},{"time":"2015-12-30","value":0.02500831393415364},{"time":"2016-12-30","value":-0.0030393171236420074},{"time":"2017-12-30","value":0.33317427495890994},{"time":"2018-12-30","value":0.06823337793031237},{"time":"2019-12-30","value":0.027811901135079357},{"time":"2020-12-30","value":0.01243040890765982},{"time":"2021-12-30","value":0.07151996767459089},{"time":"2022-12-30","value":0.027267920537804972},{"time":"2023-12-30","value":0.03072614522904581}]}

EnPro Industries, Inc. design, develops, manufactures, and markets proprietary, value-added products and solutions to safeguard critical environments in the United States and internationally. It operates through two segments, Sealing Technologies and Advanced Surface Technologies. The Sealing Technologies segment offers single-use hygienic seals, tubing, components and assemblies; metallic, non-metallic, and composite material gaskets; compression packing products; hydraulic components; expansion joints; wall penetration products; and dynamic seals, resilient metal, elastomeric, and custom-engineered mechanical seals for chemical and petrochemical processing, pulp and paper processing, power generation, food and pharmaceutical processing, primary metal manufacturing, mining, water and waste treatment, heavy-duty trucking, aerospace, medical, filtration, and semiconductor fabrication industries. The Advanced Surface Technologies segment offers cleaning, coating, testing, refurbishment, and verification services for critical components and assemblies used in semiconductor manufacturing equipment, as well as for critical applications in the space, aerospace, and defense markets; and specialized optical filters and thin-film coatings for various applications in the industrial technology, life sciences, and semiconductor markets. EnPro Industries, Inc. was incorporated in 2002 and is headquartered in Charlotte, North Carolina.

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 Enpro Industries, 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	$151.2M	$180.7M	$213.1M	$247.8M	$284.2M	$321.4M	$358.2M	$393.4M	$425.8M	$454M	$476.7M	$4.767B
DCF		$157.2M	$161.1M	$163M	$162.5M	$159.8M	$154.9M	$147.9M	$139.2M	$129.1M	$117.8M	$1.178B
Value	$2.671B

Chart P/E ratio

In the chart Earnings are multiplied by this value.

Earnings Growth 6.2%

Earnings Stability -27%

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 decreasing indicating a lower marginal ROA with respect to the calculated one, this could impede growth.

Years	12-2015	12-2016	12-2017	12-2018	12-2019	12-2020	12-2021	12-2022	12-2023	TTM
Net Margin	-580%	-10K%	41%	1.3%	3.2%	17%	16%	18%	1.7%	-0.64%
ROA	2.5%	-0.3%	33%	6.8%	2.8%	1.2%	7.2%	2.7%	3.1%	2.4%
ROE	-4.5%	-11%	60%	2.3%	4.3%	16%	14%	15%	1.3%	-0.47%

What is the average Net Margin?

The average Net Margin over the past 5 years is +9.44%.

What is the trend of Net Margin?

The trend of Net Margin over the past 5 years is +1.34%.

What is the average Return on Assets (ROA)?

The average ROA over the past 5 years is +3.97%.

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

The trend of ROA over the past 5 years is -0.37%.

What is the average Return on Equity (ROE)?

The average ROE over the past 5 years is +8.81%.

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

The trend of ROE over the past 5 years is +0.66%.

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.

The company has high debt with respect to the cashflow it generates.

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	7.79	15.93	111.52	2.88	5.84	12.70	9.18	10.57	3.77	4.50
Debt Equity	0.84	1.28	0.69	0.55	0.72	0.46	0.89	0.58	0.47	0.48
MIN
Graham Stability	-	-	-	12%	22%	89%	100%	100%	9.9%	9.9%

What is the Debt/FCF?

The Debt/FCF trailing twelve month is 4.50.

What is the trend of Debt/FCF?

The trend of Debt/FCF over the past 5 years is 0.43.

What is the Graham’s Stability?

Graham’s Stability measure stands at 0.10.

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 not been increasing in the past years.

Years	12-2016	12-2018	12-2020	12-2022	Trend
Revenue	210%	-7.1%	-0.46%	-3.6%	-11K%
Net Income	-	-1.4%	-53%	-91%	-17%
Stockholders Equity	22%	10%	9.3%	1%	-0.51%
FCF	29%	1.3%	64%	130%	-77%

What is the 5 year Revenue CAGR?

The Revenue CAGR over the past 5 years is -7.11%.

What is the trend of Revenue growth?

The trend of Revenue growth rate over the past 5 years is -10.91K%.

What is the 5 year Earnings CAGR?

The Earnings CAGR over the past 5 years is -1.36%.

What is the trend of Earnings growth?

The trend of Earnings growth rate over the past 5 years is -16.59%.

What is the 5 year Equity CAGR?

The Equity CAGR over the past 5 years is +10.32%.

What is the trend of Equity growth?

The trend of Equity growth rate over the past 5 years is -0.51%.

What is the 5 year FCF CAGR?

The FCF CAGR over the past 5 years is +1.27%.

What is the trend of FCF growth?

The trend of FCF growth rate over the past 5 years is -76.94%.