Previous Close | $37.87 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Flexsteel Industries, Inc. operates as a manufacturer, importer, and marketer of residential and commercial furniture, primarily in the U.S. The company specializes in upholstered and wooden furniture, leveraging a vertically integrated supply chain to optimize production efficiency. Flexsteel’s revenue model combines direct sales to retailers, e-commerce platforms, and contract customers, with a focus on mid-to-high-end market segments. Its product portfolio includes sofas, chairs, tables, and office furniture, catering to both residential and hospitality sectors. The company maintains a competitive edge through its proprietary spring technology, branded as 'Blue Steel Spring,' which enhances durability and comfort. Flexsteel operates in a fragmented industry, competing with larger players like La-Z-Boy and Ethan Allen, but differentiates itself through craftsmanship and customization capabilities. Despite macroeconomic pressures on discretionary spending, the company has maintained a stable niche by balancing affordability with quality. Its market positioning is further reinforced by a longstanding reputation, with over a century of industry presence.
Flexsteel reported revenue of $412.8 million for FY 2024, with net income of $10.5 million, reflecting a net margin of approximately 2.6%. Diluted EPS stood at $1.91, indicating modest profitability. Operating cash flow was $31.9 million, supported by disciplined working capital management. Capital expenditures totaled $4.8 million, suggesting a focus on maintaining rather than aggressively expanding production capacity.
The company’s earnings power remains constrained by competitive pressures and input cost volatility, though its capital efficiency is stable. Operating cash flow coverage of capital expenditures is healthy, with a ratio of 6.7x. However, the modest net income margin suggests limited pricing power in a cost-sensitive market. Shareholder returns are supported by a dividend payout ratio of 35.6%, balancing reinvestment needs with income distribution.
Flexsteel’s balance sheet shows $4.8 million in cash and equivalents against total debt of $70.4 million, resulting in a net debt position of $65.6 million. The debt-to-equity ratio appears manageable, but liquidity could be tighter in a downturn. The absence of significant near-term maturities provides flexibility, though interest coverage may warrant monitoring if earnings fluctuate.
Revenue growth has been muted, reflecting industry-wide softness in furniture demand. The company’s dividend yield is modest, with a payout of $0.68 per share annually. Dividend sustainability is supported by free cash flow, but limited earnings growth may cap future increases. Flexsteel’s strategy focuses on operational efficiency rather than aggressive expansion, aligning with its mature market position.
Trading at a P/E ratio of approximately 10x, Flexsteel is valued in line with peers, reflecting market expectations of steady but unspectacular performance. The stock’s valuation discounts macroeconomic risks, including housing market sensitivity and consumer discretionary spending trends. Investor sentiment appears neutral, with limited catalysts for significant re-rating absent a demand recovery.
Flexsteel’s key advantages include its durable brand, vertical integration, and niche product differentiation. The outlook remains cautious, with potential upside from easing input costs or housing market stabilization. Downside risks include prolonged demand weakness or margin compression. Management’s focus on cost control and selective growth initiatives may help navigate near-term challenges.
Company 10-K, Bloomberg
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 |