Previous Close | $99.58 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Patrick Industries, Inc. operates as a leading manufacturer and distributor of building products and materials for the recreational vehicle (RV), marine, and manufactured housing industries. The company’s diversified portfolio includes components such as cabinetry, countertops, flooring, and fixtures, serving OEMs and aftermarket customers. With a vertically integrated supply chain, Patrick Industries leverages economies of scale to maintain cost efficiency while ensuring product quality and timely delivery. The company’s market position is strengthened by its strategic acquisitions, which expand its product offerings and geographic reach. In the highly cyclical RV and marine sectors, Patrick Industries benefits from long-term industry growth trends, including rising consumer demand for outdoor recreation. Its ability to cross-sell products across end markets provides resilience against sector-specific downturns. The company’s focus on innovation and customer relationships further solidifies its competitive edge in a fragmented industry.
Patrick Industries reported revenue of $3.72 billion for FY 2024, with net income of $138.4 million, reflecting a net margin of approximately 3.7%. Operating cash flow stood at $326.8 million, demonstrating solid cash generation despite capital expenditures of $75.7 million. The company’s efficiency metrics indicate disciplined cost management, though margins are influenced by raw material price volatility and cyclical end-market demand.
Diluted EPS for FY 2024 was $4.11, supported by stable earnings power across its diversified end markets. The company’s capital efficiency is evident in its ability to generate operating cash flow nearly 2.4x net income, reflecting strong working capital management. However, elevated debt levels may weigh on returns if interest expenses rise significantly in a higher-rate environment.
Patrick Industries held $33.6 million in cash and equivalents against total debt of $1.52 billion as of FY 2024, indicating a leveraged balance sheet. The debt-to-equity ratio suggests reliance on borrowing for growth and acquisitions. While the company’s cash flow generation supports debt servicing, refinancing risks and interest coverage remain key monitoring points for financial health.
The company’s growth is tied to cyclical RV and marine markets, with long-term demand underpinned by lifestyle trends. Patrick Industries has consistently paid dividends, with a FY 2024 dividend per share of $1.92, reflecting a commitment to shareholder returns. However, dividend sustainability depends on maintaining cash flow amid industry volatility and debt obligations.
Trading at a P/E multiple derived from its $4.11 EPS, Patrick Industries’ valuation reflects market expectations for moderate growth in its core markets. Investors likely price in cyclical risks, balancing the company’s acquisition-driven expansion against potential downturns in discretionary consumer spending.
Patrick Industries’ strategic advantages include its diversified product mix, vertical integration, and strong OEM relationships. The outlook hinges on sustained demand in RV and marine markets, though economic sensitivity remains a risk. The company’s ability to execute accretive acquisitions and manage costs will be critical to navigating industry cycles and maintaining profitability.
Company 10-K, investor filings
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 |