Quanex Building Products Corp
NX
Rolling Drawing & Extruding of Nonferrous Metals
Mkt Cap
$985.9MPE
12.36Debt
$109.5MCash
$73.25MEV
$1.022BFCF
$114.6MP/E Ratio
12.36Debt
$109.5MCash
$73.25MEV
$1.022BFCF
$114.6MQuanex Building Products Corporation, together with its subsidiaries, provides components for the fenestration industry in the United States, Europe, Canada, Asia, and internationally. The company operates through three segments: North American Fenestration, European Fenestration, and North American Cabinet Components. It offers flexible insulating glass spacers, extruded vinyl profiles, window and door screens, and precision-formed metal and wood products, as well as cabinet doors and other components for original equipment manufacturers (OEMs) in the kitchen and bathroom cabinet industry. In addition, the company provides various non-fenestration components and products, including solar panel sealants, trim moldings, vinyl decking, fencing, water retention barriers, and conservatory roof components. It sells its products to OEMs in the building products industry through sales representatives, direct sales force, distributors, and independent sales agents. Quanex Building Products Corporation was founded in 1927 and is based in Houston, Texas.
DCF
Discounted Cash Flow Valuation of Quanex Building Products Corp
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 | $114.6M | $124M | $133.7M | $143.7M | $154M | $164.4M | $175M | $185.6M | $196.2M | $206.7M | $217M | $2.17B |
| DCF | $107.8M | $101.1M | $94.5M | $88.03M | $81.74M | $75.64M | $69.77M | $64.13M | $58.75M | $53.64M | $536.4M | |
| Value | $1.332B | |||||||||||
In the chart Earnings are multiplied by this value.
Earnings Growth 33%
Earnings Stability 35%
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 | 10-2014 | 10-2015 | 10-2016 | 10-2017 | 10-2018 | 10-2019 | 10-2020 | 10-2021 | 10-2022 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Margin | 4.9% | 2.5% | -0.2% | 2.2% | 3% | -5.2% | 4.5% | 5.3% | 7.2% | 7% |
| ROA | 2.8% | 4.3% | 4.7% | 6.8% | 4.9% | -4.1% | 8% | 11% | 15% | 12% |
| ROE | 6.9% | 4.1% | -0.51% | 4.6% | 6.7% | -14% | 11% | 14% | 19% | 15% |
What is the average Net Margin?
The average Net Margin over the past 5 years is +2.83%.
What is the trend of Net Margin?
The trend of Net Margin over the past 5 years is +1.21%.
What is the average Return on Assets (ROA)?
The average ROA over the past 5 years is +7.07%.
What is the trend of Return on Assets (ROA)?
The trend of ROA over the past 5 years is +2.12%.
What is the average Return on Equity (ROE)?
The average ROE over the past 5 years is +6.75%.
What is the trend of Return on Equity (ROE)?
The trend of ROE over the past 5 years is +3.36%.
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 | 10-2014 | 10-2015 | 10-2016 | 10-2017 | 10-2018 | 10-2019 | 10-2020 | 10-2021 | 10-2022 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Debt FCF | - | 1.55 | 5.62 | 5.35 | 2.70 | 2.20 | 1.56 | 0.97 | 0.47 | 0.96 |
| Debt Equity | 0.00 | 0.15 | 0.75 | 0.59 | 0.53 | 0.48 | 0.33 | 0.13 | 0.07 | 0.21 |
| MIN | ||||||||||
| Graham Stability | - | - | - | 100% | 100% | -320% | - | 100% | 100% | -320% |
What is the Debt/FCF?
The Debt/FCF trailing twelve month is 0.96.
What is the trend of Debt/FCF?
The trend of Debt/FCF over the past 5 years is -0.86.
What is the Graham’s Stability?
Graham’s Stability measure stands at -3.25.
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 | 10-2015 | 10-2017 | 10-2019 | 10-2021 | Trend |
|---|---|---|---|---|---|
| Revenue | 9.5% | 7.1% | 11% | 14% | -0.56% |
| Net Income | 28% | 36% | - | 55% | 13% |
| Stockholders Equity | 2.3% | 2.7% | 12% | 11% | 2.6% |
| FCF | 8.3% | 7.5% | -3.2% | 19% | -5.3% |
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 -0.56%.
What is the 5 year Earnings CAGR?
The Earnings CAGR over the past 5 years is +36.44%.
What is the trend of Earnings growth?
The trend of Earnings growth rate over the past 5 years is +13.33%.
What is the 5 year Equity CAGR?
The Equity CAGR over the past 5 years is +2.7%.
What is the trend of Equity growth?
The trend of Equity growth rate over the past 5 years is +2.63%.
What is the 5 year FCF CAGR?
The FCF CAGR over the past 5 years is +7.48%.
What is the trend of FCF growth?
The trend of FCF growth rate over the past 5 years is -5.27%.