MRC Global Inc. (MRC) Bundle
Understanding MRC Global Inc. (MRC) Revenue Streams
Understanding MRC Global Inc.’s Revenue Streams
For the nine months ended September 30, 2024, total sales were $2,435 million, a decrease of 8% compared to $2,644 million for the same period in 2023. The breakdown of sales by segment is as follows:
| Segment | 2024 Sales (in millions) | 2023 Sales (in millions) | Change (in millions) | Percentage Change |
|---|---|---|---|---|
| U.S. | $1,988 | $2,212 | $(224) | (10%) |
| Canada | $88 | $118 | $(30) | (25%) |
| International | $359 | $314 | $45 | 14% |
The primary revenue sources for the nine months ended September 30, 2024, are as follows:
| Revenue Source | 2024 Revenue (in millions) | Percentage of Total Revenue | 2023 Revenue (in millions) | Percentage of Total Revenue |
|---|---|---|---|---|
| Gas Utilities | $848 | 35% | $944 | 36% |
| DIET | $792 | 32% | $802 | 30% |
| PTI | $795 | 33% | $898 | 34% |
Year-over-year revenue growth rate for the first nine months of 2024 compared to 2023 indicates:
- Gas Utilities: 10% decrease
- DIET: 1% decrease
- PTI: 11% decrease
Notably, U.S. sales decreased to $1,988 million for the nine months ended September 30, 2024, down from $2,212 million in 2023, reflecting a 10% decline. The decrease was primarily due to:
- A decline in Gas Utilities sales of $93 million
- A decrease in DIET sector sales of $39 million
- A drop in PTI sector sales of $92 million
In contrast, the International segment showed growth, with sales increasing to $359 million from $314 million, reflecting a 14% increase driven by strong performance in the PTI and DIET sectors.
For the three months ended September 30, 2024, total sales were $797 million, a decrease of 10% from $888 million in 2023. The revenue breakdown for this period is as follows:
| Segment | 2024 Sales (in millions) | 2023 Sales (in millions) | Change (in millions) | Percentage Change |
|---|---|---|---|---|
| U.S. | $644 | $745 | $(101) | (14%) |
| Canada | $26 | $38 | $(12) | (32%) |
| International | $127 | $105 | $22 | 21% |
This analysis indicates a significant reliance on the U.S. market, which comprises a major portion of the total revenue. The decline in U.S. sales is attributed to:
- A decrease in sales in the Gas Utilities sector of $18 million
- A decrease in sales in the DIET sector of $40 million
- A decline in sales in the PTI sector of $43 million
Overall, the revenue streams are showing variability across different sectors and regions, with the International segment demonstrating resilience amidst the broader decline in the U.S. and Canada markets.
A Deep Dive into MRC Global Inc. (MRC) Profitability
Profitability Metrics
Gross Profit Margin: The gross profit for the nine months ended September 30, 2024, was $496 million, resulting in a gross profit margin of 20.4%. For the same period in 2023, the gross profit was $537 million, leading to a margin of 20.3%.
Operating Profit Margin: The operating income for the nine months ended September 30, 2024, was $122 million, representing an operating margin of 5.0% compared to $159 million and 6.0% for the same period in 2023.
Net Profit Margin: The net income attributable to common stockholders for the nine months ended September 30, 2024, was $60 million, yielding a net profit margin of 2.5%. In contrast, for the nine months ended September 30, 2023, the net income was $75 million, with a margin of 2.8%.
| Metric | 2024 | 2023 | % Change |
|---|---|---|---|
| Gross Profit | $496 million | $537 million | -8% |
| Gross Profit Margin | 20.4% | 20.3% | +0.1% |
| Operating Income | $122 million | $159 million | -23% |
| Operating Margin | 5.0% | 6.0% | -1.0% |
| Net Income | $60 million | $75 million | -20% |
| Net Profit Margin | 2.5% | 2.8% | -0.3% |
Trends in Profitability: The company has experienced a decline in both gross and operating profits over the nine-month period. The gross profit decreased by $41 million or 8% year-over-year, while operating income declined by $37 million or 23%.
Comparison with Industry Averages: The average gross profit margin for the industry is approximately 25%. The current gross profit margin of 20.4% indicates that the company is underperforming compared to its peers. The operating margin in the industry averages around 8%, highlighting further room for improvement.
Operational Efficiency Analysis: Selling, General and Administrative (SG&A) expenses for the nine months ended September 30, 2024, amounted to $374 million, which is 15.4% of sales, down from 14.3% in the previous year. The increase in SG&A as a percentage of sales reflects challenges in cost management.
The adjusted EBITDA for the nine months ended September 30, 2024, was $170 million (or 7.0% of sales), compared to $202 million (or 7.6% of sales) for the same period in 2023.
| Metric | 2024 | 2023 |
|---|---|---|
| Adjusted EBITDA | $170 million | $202 million |
| SG&A Expenses | $374 million | $378 million |
| SG&A as % of Sales | 15.4% | 14.3% |
The decrease in adjusted EBITDA reflects the overall decline in sales and increased operational costs, indicating a need for improved efficiency in cost management strategies.
Debt vs. Equity: How MRC Global Inc. (MRC) Finances Its Growth
Debt vs. Equity: How MRC Global Inc. Finances Its Growth
Overview of the Company's Debt Levels
As of September 30, 2024, the company reported total debt of $85 million, consisting of short-term borrowings from a Global Asset-Based Lending Facility. The long-term debt level was previously $292 million before the early repayment in May 2024, which has since been extinguished.
Debt-to-Equity Ratio
The debt-to-equity ratio is a critical metric to assess the financial leverage of the company. As of September 30, 2024, the company’s debt-to-equity ratio stood at 0.15, which is significantly lower than the industry average of approximately 0.75.
Recent Debt Issuances and Credit Ratings
In October 2024, MRC Global Inc. entered into a new $350 million senior secured term loan B facility to support its financing strategies. The company’s credit rating is currently rated B by Standard & Poor’s.
Refinancing Activity
In the second quarter of 2024, the company refinanced its existing Term Loan B, which led to a reduction in interest expenses from $26 million in the previous year to $19 million for the nine months ended September 30, 2024.
Balancing Debt Financing and Equity Funding
The company has strategically balanced its debt and equity funding by utilizing its asset-based lending facility effectively. In the first nine months of 2024, the company incurred $295 million in payments on debt obligations while raising $352 million through revolving credit.
| Metric | Amount (in millions) |
|---|---|
| Total Debt | $85 |
| Long-term Debt (before repayment) | $292 |
| Debt-to-Equity Ratio | 0.15 |
| Industry Average Debt-to-Equity Ratio | 0.75 |
| New Senior Secured Term Loan B Facility | $350 |
| Interest Expense Nine Months (2024) | $19 |
| Payments on Debt Obligations (2024) | $295 |
| Proceeds from Revolving Credit Facilities (2024) | $352 |
Assessing MRC Global Inc. (MRC) Liquidity
Assessing MRC Global Inc.'s Liquidity
Current Ratio: As of September 30, 2024, the current ratio was 1.56, indicating that the company has $1.56 in current assets for every $1.00 in current liabilities.
Quick Ratio: The quick ratio stood at 1.05 as of the same date, reflecting the company's ability to meet its short-term obligations without relying on inventory sales.
Analysis of Working Capital Trends
The working capital as of September 30, 2024, was $257 million, down from $292 million at the end of 2023. This decline indicates a tightening of liquidity, with current assets decreasing relative to current liabilities.
| Period | Current Assets (in millions) | Current Liabilities (in millions) | Working Capital (in millions) | Current Ratio | Quick Ratio |
|---|---|---|---|---|---|
| September 30, 2024 | $402 | $245 | $257 | 1.56 | 1.05 |
| December 31, 2023 | $450 | $158 | $292 | 2.85 | 1.90 |
Cash Flow Statements Overview
For the nine months ended September 30, 2024, cash flows from operating activities were $197 million, a significant increase from $92 million for the same period in 2023. This increase was primarily due to improved working capital management.
Cash flows from investing activities showed a net outflow of $22 million in 2024, compared to $12 million in 2023. This reflects ongoing capital expenditures related to technology upgrades.
Financing activities resulted in a net outflow of $242 million for the nine months ended September 30, 2024, which included $295 million in debt repayments.
| Cash Flow Type | 2024 (in millions) | 2023 (in millions) |
|---|---|---|
| Operating Activities | $197 | $92 |
| Investing Activities | ($22) | ($12) |
| Financing Activities | ($242) | ($58) |
| Net Cash Flow | ($67) | $22 |
Potential Liquidity Concerns or Strengths
The overall liquidity position remains robust, with total liquidity of $547 million as of September 30, 2024. This includes $62 million in cash and $485 million of excess availability under the Global ABL Facility.
However, the substantial outflow in financing activities raises concerns regarding future cash requirements, particularly with the need for ongoing capital expenditures and potential market fluctuations.
Is MRC Global Inc. (MRC) Overvalued or Undervalued?
Valuation Analysis
To assess the valuation of the company, we will analyze key financial ratios including price-to-earnings (P/E), price-to-book (P/B), and enterprise value-to-EBITDA (EV/EBITDA), along with stock price trends, dividend yield, and analyst consensus.
Price-to-Earnings (P/E) Ratio
The current P/E ratio is calculated as follows:
- Net income attributable to common stockholders (nine months ended September 30, 2024): $60 million
- Weighted average diluted shares outstanding: 86.2 million
- Earnings per share (EPS): $0.70
- Current stock price: $15.00
- P/E Ratio: 21.43 (calculated as stock price / EPS)
Price-to-Book (P/B) Ratio
The P/B ratio is determined as follows:
- Total stockholders' equity (as of September 30, 2024): $557 million
- Total shares outstanding: 109 million
- Book value per share: $5.10 (calculated as total equity / total shares)
- P/B Ratio: 2.94 (calculated as stock price / book value per share)
Enterprise Value-to-EBITDA (EV/EBITDA) Ratio
The EV/EBITDA ratio is calculated using:
- Market capitalization: $1.64 billion (calculated as stock price x total shares outstanding)
- Total debt: $300 million
- Cash and cash equivalents: $62 million
- Enterprise Value: $1.88 billion (calculated as market cap + total debt - cash)
- Adjusted EBITDA (nine months ended September 30, 2024): $170 million
- EV/EBITDA Ratio: 11.06 (calculated as enterprise value / adjusted EBITDA)
Stock Price Trends
Over the last 12 months, the stock price has fluctuated:
- 12 months ago: $18.00
- Current price: $15.00
- Percentage decrease: 16.67%
Dividend Yield and Payout Ratios
The company has declared dividends as follows:
- Dividends paid on preferred stock (nine months ended September 30, 2024): $18 million
- Dividend yield: 1.20% (calculated as annual dividends / stock price)
- Payout ratio: 30% (calculated as dividends paid / net income attributable to common stockholders)
Analyst Consensus on Stock Valuation
Current analyst consensus indicates:
- Buy: 2 analysts
- Hold: 5 analysts
- Sell: 1 analyst
| Valuation Metric | Value |
|---|---|
| P/E Ratio | 21.43 |
| P/B Ratio | 2.94 |
| EV/EBITDA Ratio | 11.06 |
| Current Stock Price | $15.00 |
| 12-Month Stock Price Change | -16.67% |
| Dividend Yield | 1.20% |
| Payout Ratio | 30% |
Key Risks Facing MRC Global Inc. (MRC)
Key Risks Facing MRC Global Inc.
The financial health of MRC Global Inc. is subject to various internal and external risks that can significantly impact its performance and stability. Below is a breakdown of these risk factors.
Industry Competition
The company operates in a highly competitive market for pipe, valve, and fitting (PVF) products, particularly within the energy sector. Increased competition can lead to pricing pressures and reduced market share. For instance, net sales decreased to $797 million for the three months ended September 30, 2024, compared to $888 million for the same period in 2023, reflecting a 10% decline.
Regulatory Changes
Changes in regulations can affect operational costs and market access. New legislative measures implemented in various jurisdictions starting January 1, 2024, could alter tax obligations, although they did not materially impact the company in the most recent quarter.
Market Conditions
Market conditions, including fluctuations in commodity prices and changes in customer demand, pose significant risks. The Gas Utilities sector, which accounts for 35% of total company revenue, experienced a 10% decrease in revenue for the first nine months of 2024 compared to the previous year.
Operational Risks
Operational risks include supply chain disruptions and the ability to manage inventory effectively. As of September 30, 2024, the company reported inventories of $462 million, down from $560 million a year prior. This indicates a strategic move to manage inventory levels amid fluctuating demand.
Financial Risks
Financial risks encompass interest rate fluctuations and the company's debt obligations. As of September 30, 2024, the company had $85 million in borrowings outstanding under its Global ABL Facility, which has a total commitment of $750 million. Additionally, interest expense decreased to $19 million for the nine months ended September 30, 2024, from $26 million in the prior year.
Strategic Risks
Strategic risks related to mergers and acquisitions or expansion into new markets can also impact financial health. The company has undertaken various initiatives to enhance operational efficiency, including capital expenditures of $23 million for the nine months ended September 30, 2024.
Mitigation Strategies
MRC Global Inc. employs several mitigation strategies, including diversifying its customer base and product offerings to reduce reliance on any single sector. The company aims to enhance customer engagement in the Gas Utilities and DIET sectors, which collectively accounted for 68% of total revenue in the most recent quarter.
| Risk Factor | Description | Recent Financial Impact |
|---|---|---|
| Industry Competition | High competition in PVF market | Net sales decreased to $797 million in Q3 2024 |
| Regulatory Changes | Changes in legislation affecting operations | No material impact observed in recent quarters |
| Market Conditions | Fluctuations in commodity prices and customer demand | Gas Utilities revenue down 10% in 2024 |
| Operational Risks | Supply chain disruptions and inventory management | Inventories decreased to $462 million |
| Financial Risks | Interest rate fluctuations and debt obligations | Interest expense at $19 million in 2024 |
| Strategic Risks | Mergers, acquisitions, and market expansion | Capital expenditures of $23 million in 2024 |
Future Growth Prospects for MRC Global Inc. (MRC)
Future Growth Prospects for MRC Global Inc.
Analysis of Key Growth Drivers
The company is positioned to leverage several key growth drivers, including:
- Product Innovations: Continued investment in new product development is anticipated to enhance market offerings.
- Market Expansions: The company's initiatives to penetrate new geographical markets, particularly in the international sector, are expected to drive growth.
- Acquisitions: Strategic acquisitions that align with core competencies may bolster market share and operational capabilities.
Future Revenue Growth Projections and Earnings Estimates
For the nine months ended September 30, 2024, the company reported total sales of $2,435 million, reflecting an 8% decrease from $2,644 million in the same period of 2023. The breakdown is as follows:
| Segment | 2024 Revenue (in millions) | 2023 Revenue (in millions) | % Change |
|---|---|---|---|
| Gas Utilities | $848 | $944 | -10% |
| DIET | $792 | $802 | -1% |
| PTI | $795 | $898 | -11% |
Strategic Initiatives or Partnerships
The company is exploring partnerships that focus on energy transition projects, which are expected to enhance its service offerings and market reach. This includes collaborations in the renewable energy sector, aimed at capturing emerging market opportunities.
Competitive Advantages
The company benefits from several competitive advantages that position it for growth:
- Diverse Product Portfolio: A wide range of products across various sectors allows adaptation to market changes.
- Strong Customer Relationships: Long-standing relationships with key customers in the gas utilities sector provide a stable revenue base.
- Global Reach: Operations in multiple countries enhance the ability to tap into diverse markets and mitigate regional risks.
Financial Performance Metrics
Adjusted EBITDA for the nine months ended September 30, 2024, was $170 million, which represents 7.0% of sales, down from $202 million and 7.6% of sales in the previous year. The following table summarizes key financial metrics:
| Metric | 2024 | 2023 | % Change |
|---|---|---|---|
| Net Income | $78 million | $93 million | -16% |
| Adjusted EBITDA | $170 million | $202 million | -16% |
| Income Tax Expense | $23 million | $37 million | -38% |
Conclusion
The company is strategically positioned to harness growth opportunities through its diverse product offerings, market expansion efforts, and robust customer relationships. Future revenue and earnings growth will depend on effective execution of its strategic initiatives.
MRC Global Inc. (MRC) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Updated on 16 Nov 2024
Resources:
- MRC Global Inc. (MRC) Financial Statements – Access the full quarterly financial statements for Q3 2024 to get an in-depth view of MRC Global Inc. (MRC)' financial performance, including balance sheets, income statements, and cash flow statements.
- SEC Filings – View MRC Global Inc. (MRC)' latest filings with the U.S. Securities and Exchange Commission (SEC) for regulatory reports, annual and quarterly filings, and other essential disclosures.