Previous Close | $51.66 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
HNI Corporation operates in the office furniture and hearth products industries, serving both commercial and residential markets. The company generates revenue through the design, manufacture, and sale of workplace furnishings, including desks, seating, and storage solutions, as well as fireplaces, stoves, and related accessories. Its diversified portfolio allows it to cater to a broad customer base, ranging from corporate clients to homeowners seeking premium hearth products. HNI maintains a competitive edge through innovation, ergonomic design, and energy-efficient solutions, positioning itself as a trusted provider in its sectors. The company's market position is reinforced by its strong brand recognition, extensive distribution network, and commitment to sustainability, which resonates with environmentally conscious buyers. While the office furniture segment faces cyclical demand tied to economic conditions, the hearth products business provides stability through recurring revenue streams and seasonal demand patterns.
HNI reported revenue of $2.53 billion for the fiscal year ending December 28, 2024, with net income of $139.5 million, translating to diluted EPS of $2.88. Operating cash flow stood at $226.7 million, reflecting efficient working capital management. Capital expenditures of $52.9 million indicate disciplined reinvestment in the business, supporting future growth while maintaining profitability.
The company demonstrates solid earnings power, with a net income margin of approximately 5.5%. Operating cash flow of $226.7 million underscores its ability to convert earnings into cash, supporting both operational needs and strategic initiatives. The balance between capital expenditures and cash generation highlights prudent capital allocation, ensuring sustainable growth without overleveraging.
HNI's balance sheet shows $22.5 million in cash and equivalents against total debt of $496.8 million, indicating a manageable leverage position. The company's financial health appears stable, with sufficient liquidity to meet short-term obligations and invest in growth opportunities. The debt level is reasonable relative to its cash flow generation capacity, suggesting a balanced approach to financing.
HNI has maintained a consistent dividend policy, paying $1.33 per share annually, reflecting its commitment to returning capital to shareholders. Growth trends are influenced by demand in the office furniture and hearth products markets, with potential upside from economic recovery and increased corporate spending. The company's ability to adapt to hybrid work trends and energy-efficient home solutions could drive future growth.
With a diluted EPS of $2.88 and a dividend yield anchored by its $1.33 per share payout, HNI's valuation reflects its steady earnings and shareholder returns. Market expectations likely hinge on its ability to navigate cyclical demand in office furniture and capitalize on stable hearth product sales. The company's valuation metrics should be assessed against industry peers for relative performance.
HNI's strategic advantages include its diversified product portfolio, strong brand equity, and focus on sustainable solutions. The outlook remains cautiously optimistic, with opportunities in ergonomic office solutions and energy-efficient hearth products offsetting potential macroeconomic headwinds. The company's ability to innovate and adapt to changing market dynamics will be critical to maintaining its competitive position and driving long-term value.
10-K filing, company financial statements
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |