HILLMAN SOLUTIONS CORP. Financials Hillman Solutions Corp.
Equities
HLMN
US4316361090
Home Improvement Products & Services Retailers
|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 9.62 USD | +0.37% |
|
-2.28% | +4.83% |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 652.5 | 2,002 | 1,402 | 1,795 | 1,879 | - | - |
| Enterprise Value (EV) 1 | 652.5 | 2,002 | 2,266 | 2,498 | 1,879 | 1,879 | 1,879 |
| P/E ratio | -0.23 x | -38.1 x | -90.1 x | -184 x | 76.7 x | 41 x | 25 x |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 0.48 x | 1.4 x | 0.94 x | 1.22 x | 1.24 x | 1.18 x | 1.11 x |
| EV / Revenue | 0.48 x | 1.4 x | 0.94 x | 1.22 x | 1.24 x | 1.18 x | 1.11 x |
| EV / EBITDA | - | 9.65 x | 6.67 x | 8.18 x | 7.99 x | 7.34 x | 6.75 x |
| EV / FCF | - | -12.4 x | 28.4 x | 10.4 x | 18.2 x | 15.9 x | 12.4 x |
| FCF Yield | - | -8.08% | 3.52% | 9.6% | 5.48% | 6.31% | 8.08% |
| Price to Book | - | 1.25 x | 1.21 x | 1.55 x | - | - | - |
| Nbr of stocks (in thousands) | 62,500 | 187,481 | 194,476 | 194,903 | 196,041 | - | - |
| Reference price 2 | 10.44 | 10.68 | 7.210 | 9.210 | 9.585 | 9.585 | 9.585 |
| Announcement Date | 3/19/21 | 3/2/22 | 2/23/23 | 2/22/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,368 | 1,426 | 1,486 | 1,476 | 1,510 | 1,590 | 1,689 |
| EBITDA 1 | - | 207.4 | 210.2 | 219.4 | 235.1 | 255.9 | 278.6 |
| EBIT 1 | - | 16.98 | 39.89 | 60.93 | 95.76 | 117.1 | 143.9 |
| Operating Margin | - | 1.19% | 2.68% | 4.13% | 6.34% | 7.37% | 8.52% |
| Earnings before Tax (EBT) 1 | - | -50.12 | -14.67 | -7.382 | 35.28 | 61.18 | 98.6 |
| Net income 1 | - | -38.33 | -16.44 | -9.589 | 27.1 | 48.1 | 76.07 |
| Net margin | - | -2.69% | -1.11% | -0.65% | 1.79% | 3.03% | 4.5% |
| EPS 2 | -45.00 | -0.2800 | -0.0800 | -0.0500 | 0.1250 | 0.2340 | 0.3833 |
| Free Cash Flow 1 | - | -161.8 | 49.42 | 172.3 | 103 | 118.5 | 151.8 |
| FCF margin | - | -11.35% | 3.33% | 11.67% | 6.82% | 7.46% | 8.99% |
| FCF Conversion (EBITDA) | - | - | 23.51% | 78.53% | 43.84% | 46.33% | 54.49% |
| FCF Conversion (Net income) | - | - | - | - | 380.26% | 246.44% | 199.56% |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 3/19/21 | 3/2/22 | 2/23/23 | 2/22/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 344.5 | 363 | 394.1 | 378.5 | 350.7 | 349.7 | 380 | 398.9 | 347.8 | 350.3 | 385.4 | 405.3 | 364.1 | 367.9 | 405.2 |
| EBITDA 1 | 38.61 | 44.01 | 62.28 | 58.97 | 44.99 | 40.19 | 57.98 | 66.82 | 54.37 | 52.32 | 64.38 | 68.06 | 51.42 | 55.6 | 69.98 |
| EBIT 1 | 17.04 | 8.849 | 27.77 | -0.449 | 3.72 | 1.089 | 20.8 | 34.74 | 4.3 | 16.3 | 31.48 | 32.26 | 18.88 | 22.3 | 36.9 |
| Operating Margin | 4.95% | 2.44% | 7.05% | -0.12% | 1.06% | 0.31% | 5.47% | 8.71% | 1.24% | 4.65% | 8.17% | 7.96% | 5.18% | 6.06% | 9.11% |
| Earnings before Tax (EBT) 1 | 5.786 | -2.779 | 15.24 | -15.14 | -11.98 | -16.99 | 2.722 | 18.01 | -11.13 | -1.975 | 15.3 | 17.68 | 7.35 | 8.5 | 23.45 |
| Net income 1 | 6.547 | -1.887 | 8.816 | -9.466 | -13.9 | -9.132 | 4.545 | 5.057 | -10.06 | -1.492 | 10.3 | 13.4 | 6.35 | 6.5 | 18.3 |
| Net margin | 1.9% | -0.52% | 2.24% | -2.5% | -3.96% | -2.61% | 1.2% | 1.27% | -2.89% | -0.43% | 2.67% | 3.31% | 1.74% | 1.77% | 4.52% |
| EPS 2 | 0.0300 | -0.0100 | 0.0400 | -0.0500 | -0.0700 | -0.0500 | 0.0200 | 0.0300 | -0.0500 | -0.0100 | 0.0560 | 0.0620 | 0.0300 | 0.0350 | 0.0950 |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 3/2/22 | 5/3/22 | 8/3/22 | 11/3/22 | 2/23/23 | 5/9/23 | 8/8/23 | 11/8/23 | 2/22/24 | 5/7/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | - | 864 | 703 | - | - | - |
| Net Cash position | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 4.11 x | 3.205 x | - | - | - |
| Free Cash Flow 1 | - | -162 | 49.4 | 172 | 103 | 119 | 152 |
| ROE (net income / shareholders' equity) | - | -5.06% | 7.21% | 6.88% | 8.9% | 9.6% | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - |
| Book Value Per Share | - | 8.540 | 5.950 | 5.920 | - | - | - |
| Cash Flow per Share 2 | - | - | - | - | 0.4200 | 0.6200 | 0.7300 |
| Capex 1 | - | 51.6 | 69.6 | 65.8 | 68.7 | 68.8 | 68.2 |
| Capex / Sales | - | 3.62% | 4.68% | 4.45% | 4.55% | 4.33% | 4.04% |
| Announcement Date | 3/19/21 | 3/2/22 | 2/23/23 | 2/22/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
10
Last Close Price
9.585
USD
Average target price
12
USD
Spread / Average Target
+25.20%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +4.07% | 1.88B | |
| -2.23% | 336B | |
| +4.28% | 133B | |
| +5.10% | 5.96B | |
| -11.11% | 3.7B | |
| +22.76% | 3.55B | |
| -2.65% | 2.27B | |
| -27.78% | 1.73B | |
| +7.82% | 1.74B | |
| +14.85% | 1.29B |
- Stock Market
- Equities
- HLMN Stock
- Financials Hillman Solutions Corp.