VSE Corporation (VSEC) Bundle
Understanding VSE Corporation (VSEC) Revenue Streams
Understanding VSE Corporation’s Revenue Streams
Revenue Breakdown:
- Aviation Segment: Revenue for the three months ended September 30, 2024, was $203,642,000 compared to $152,355,000 for the same period in 2023, representing a year-over-year increase of 34%. For the nine months ended September 30, 2024, revenue was $558,853,000, up from $390,319,000, a growth of 43%.
- Fleet Segment: Revenue for the three months ended September 30, 2024, was $69,971,000, down from $78,998,000 in 2023, marking a decrease of 11%. For the nine months ended September 30, 2024, revenue was $222,258,000, a decrease from $234,844,000, reflecting a 5% decline.
Overall Revenue Performance:
Total revenues for the three months ended September 30, 2024, amounted to $273,613,000, compared to $231,353,000 in the same period of 2023, indicating an increase of 18%. For the nine months ended September 30, 2024, total revenues reached $781,111,000, up from $625,163,000, representing a growth of 25%.
| Period | Aviation Revenue | Fleet Revenue | Total Revenue |
|---|---|---|---|
| Q3 2024 | $203,642,000 | $69,971,000 | $273,613,000 |
| Q3 2023 | $152,355,000 | $78,998,000 | $231,353,000 |
| 9M 2024 | $558,853,000 | $222,258,000 | $781,111,000 |
| 9M 2023 | $390,319,000 | $234,844,000 | $625,163,000 |
Year-over-Year Revenue Growth Rate:
The year-over-year growth rates for the segments are as follows:
- Aviation Segment: Q3 2024 vs Q3 2023: 34%; 9M 2024 vs 9M 2023: 43%.
- Fleet Segment: Q3 2024 vs Q3 2023: -11%; 9M 2024 vs 9M 2023: -5%.
Contribution of Business Segments to Overall Revenue:
For the three months ended September 30, 2024, the contribution to total revenue was as follows:
- Aviation Segment: 74.5% of total revenue.
- Fleet Segment: 25.5% of total revenue.
Significant Changes in Revenue Streams:
The Aviation segment saw significant growth attributed to strong program execution and contributions from recent acquisitions, while the Fleet segment experienced declines primarily due to decreased activity from government customers, notably within the USPS vehicle fleet program.
Recent Revenue Trends:
The trend for revenue growth in the Aviation segment is expected to continue, driven by enhanced distribution capabilities and service demand, while the Fleet segment may face ongoing challenges unless government contracts stabilize.
A Deep Dive into VSE Corporation (VSEC) Profitability
A Deep Dive into VSE Corporation's Profitability
Gross Profit Margin: For the three months ended September 30, 2024, gross profit was $23,698,000, resulting in a gross profit margin of 8.65% compared to a gross profit of $25,264,000 and a margin of 10.9% in the same period of 2023. For the nine months ended September 30, 2024, gross profit was $54,004,000, with a gross profit margin of 6.9%, down from 10% in 2023.
Operating Profit Margin: Operating income for the three months ended September 30, 2024, was $23,698,000, yielding an operating profit margin of 8.65%, compared to $25,264,000 and a margin of 10.9% in the same period of 2023. For the nine months ended September 30, 2024, operating income was $54,004,000, reflecting an operating margin of 6.9% compared to $62,677,000 and a margin of 10% in 2023.
Net Profit Margin: Net income for the three months ended September 30, 2024, was $11,650,000, resulting in a net profit margin of 4.26%, down from 5.24% in 2023. For the nine months ended September 30, 2024, net income was $2,262,000, with a net profit margin of 0.29%, compared to 4.36% in 2023.
Trends in Profitability Over Time
Over the past year, there has been a noticeable decline in profitability metrics. The gross profit margin declined from 10% in 2023 to 6.9% in 2024 for the nine-month period. Similarly, operating profit margins reflected a downward trend, decreasing from 10% to 6.9%.
Comparison of Profitability Ratios with Industry Averages
When compared to industry averages, the company's gross profit margin of 6.9% is below the industry average of 12%. The operating profit margin of 6.9% also falls short of the industry average of 8%. Lastly, the net profit margin at 0.29% is significantly lower than the industry average of 5%.
Analysis of Operational Efficiency
The operational efficiency can be gauged through the trends in gross margin and cost management:
- Gross Margin Trends: The decline in gross margin from 10% in 2023 to 6.9% in 2024 indicates increasing costs relative to sales.
- Cost Management: Total costs and operating expenses increased from $562,486,000 in 2023 to $727,107,000 in 2024, a rise of 29%.
- Segment Analysis: The Aviation segment showed a profit percentage of 12.5% for the three months ended September 30, 2024, while the Fleet segment reported a profit percentage of 3.5%.
| Metrics | 3 Months Ended September 30, 2024 | 3 Months Ended September 30, 2023 | 9 Months Ended September 30, 2024 | 9 Months Ended September 30, 2023 |
|---|---|---|---|---|
| Gross Profit Margin | 8.65% | 10.9% | 6.9% | 10% |
| Operating Profit Margin | 8.65% | 10.9% | 6.9% | 10% |
| Net Profit Margin | 4.26% | 5.24% | 0.29% | 4.36% |
| Total Costs and Operating Expenses | $727,107,000 | $562,486,000 | $727,107,000 | $562,486,000 |
| Aviation Segment Profit Percentage | 12.5% | 13.8% | 12.9% | 13.4% |
| Fleet Segment Profit Percentage | 3.5% | 10.8% | 5.1% | 9.5% |
Debt vs. Equity: How VSE Corporation (VSEC) Finances Its Growth
Debt vs. Equity: How VSE Corporation Finances Its Growth
As of September 30, 2024, VSE Corporation's total debt stood at $450.341 million, which includes a long-term debt component of $420.341 million after accounting for current liabilities. This total debt is composed of a $285 million term loan and a $168 million revolving credit facility .
Debt Levels
The breakdown of VSE Corporation's debt as of September 30, 2024 includes:
- Term Loan: $285 million
- Revolving Credit Facility: $168 million
- Total Long-term Debt: $420.341 million
- Current Portion of Debt: $30 million
The interest rates as of the same date were 8.05% for the term loan and 7.94% for the revolving facility .
Debt-to-Equity Ratio
The debt-to-equity ratio is a critical measure of financial leverage. As of September 30, 2024, VSE Corporation's total stockholders' equity was $787.796 million . This results in a debt-to-equity ratio calculated as follows:
| Total Debt | Total Equity | Debt-to-Equity Ratio |
|---|---|---|
| $450.341 million | $787.796 million | 0.57 |
Comparatively, this ratio is below the industry average of approximately 0.75, indicating a more conservative leverage position .
Recent Debt Issuances and Refinancing Activity
VSE Corporation has been active in managing its debt profile. In May 2024, the company completed an underwritten public offering of 2,429,577 shares, generating proceeds of $162 million, primarily used to pay down revolving credit facility borrowings . Additionally, in October 2024, another public offering raised $163.8 million to finance the Kellstrom Aerospace acquisition .
Balancing Debt Financing and Equity Funding
VSE Corporation employs a balanced approach between debt and equity financing. The recent offerings coupled with existing credit facilities provide a diversified capital structure that supports ongoing operational and acquisition activities. This strategy allows the company to leverage its equity base while managing debt levels effectively, ensuring liquidity and operational flexibility .
Overall, VSE Corporation's financial health shows a thoughtful balance between debt and equity, which is critical for sustaining growth while managing financial risk.
Assessing VSE Corporation (VSEC) Liquidity
Assessing VSE Corporation's Liquidity
Current Ratio: As of September 30, 2024, the current ratio is 1.48, calculated using current assets of $787.8 million and current liabilities of $531.1 million.
Quick Ratio: The quick ratio stands at 0.84, with quick assets (current assets minus inventory) at $609.8 million and current liabilities at $531.1 million.
Analysis of Working Capital Trends
Working capital as of September 30, 2024, is $256.7 million, which shows a decline from $278.4 million at the end of 2023. This indicates a tightening liquidity position over the period.
| Period | Current Assets (in $ millions) | Current Liabilities (in $ millions) | Working Capital (in $ millions) |
|---|---|---|---|
| September 30, 2024 | 787.8 | 531.1 | 256.7 |
| December 31, 2023 | 780.0 | 501.6 | 278.4 |
Cash Flow Statements Overview
For the nine months ended September 30, 2024, the cash flow from operating activities reported a net outflow of $86.4 million, compared to an outflow of $49.8 million for the same period in 2023.
Cash flows from investing activities resulted in a net outflow of $87.5 million in 2024, a decrease from $227.9 million in 2023, primarily due to fewer acquisitions.
Cash flows from financing activities provided a net inflow of $173.9 million in 2024, down from $298.0 million in 2023, largely due to lower net borrowings.
| Cash Flow Activity | 2024 (in $ millions) | 2023 (in $ millions) |
|---|---|---|
| Operating Activities | (86.4) | (49.8) |
| Investing Activities | (87.5) | (227.9) |
| Financing Activities | 173.9 | 298.0 |
Potential Liquidity Concerns or Strengths
Although the current ratio suggests a solid liquidity position, the decline in working capital and the significant cash outflow from operating activities may raise concerns. The company’s reliance on financing activities to bolster liquidity indicates potential vulnerabilities if market conditions change.
The company has a revolving credit facility with a maximum borrowing capacity of $350 million and had $181.2 million of unused commitments as of September 30, 2024, offering a buffer against liquidity pressures.
Is VSE Corporation (VSEC) Overvalued or Undervalued?
Valuation Analysis
The valuation of a company is crucial for investors to determine whether a stock is overvalued or undervalued. Key metrics in this analysis include the Price-to-Earnings (P/E), Price-to-Book (P/B), and Enterprise Value-to-EBITDA (EV/EBITDA) ratios.
Price-to-Earnings (P/E) Ratio
As of September 30, 2024, the company reported earnings per share (EPS) of $0.63 for continuing operations . The stock price on the same date was approximately $15.50. Thus, the P/E ratio is calculated as follows:
P/E Ratio = Stock Price / EPS = $15.50 / $0.63 ≈ 24.6
Price-to-Book (P/B) Ratio
The book value per share can be calculated from the total stockholders' equity of $787.796 million and the number of shares outstanding, which is 18.429 million as of September 30, 2024 . Therefore:
Book Value per Share = Total Stockholders' Equity / Shares Outstanding = $787,796 / 18,429 ≈ $42.7
The P/B ratio is then:
P/B Ratio = Stock Price / Book Value per Share = $15.50 / $42.7 ≈ 0.36
Enterprise Value-to-EBITDA (EV/EBITDA) Ratio
The enterprise value (EV) can be calculated as follows:
- Market Capitalization = Stock Price Shares Outstanding = $15.50 18,429,000 = $286.1 million
- Total Debt = $450.341 million
- Cash and Cash Equivalents = $7.907 million
- EV = Market Capitalization + Total Debt - Cash = $286.1 million + $450.341 million - $7.907 million = $728.534 million
For the last twelve months, EBITDA was reported at $54.004 million . Thus, the EV/EBITDA ratio is:
EV/EBITDA = EV / EBITDA = $728.534 million / $54.004 million ≈ 13.5
Stock Price Trends
Over the last 12 months, the stock price has fluctuated between a low of $12.00 and a high of $18.00. The current price of $15.50 suggests it is closer to the midpoint of this range .
Dividend Yield and Payout Ratios
The company declared dividends of $0.30 per share for the nine months ended September 30, 2024 . With the current stock price at $15.50, the dividend yield is:
Dividend Yield = Annual Dividend / Stock Price = $0.30 / $15.50 ≈ 1.94%
The payout ratio is calculated as follows:
Payout Ratio = Dividends Declared / Net Income = $5.284 million / $2.262 million ≈ 233%
Analyst Consensus
As per the latest analyst ratings, the consensus on the stock is a Hold, with a few analysts suggesting a Buy based on the growth potential in the Aviation segment .
| Metric | Value |
|---|---|
| P/E Ratio | 24.6 |
| P/B Ratio | 0.36 |
| EV/EBITDA | 13.5 |
| Stock Price | $15.50 |
| Dividend Yield | 1.94% |
| Payout Ratio | 233% |
| Analyst Consensus | Hold |
Key Risks Facing VSE Corporation (VSEC)
Key Risks Facing VSE Corporation
Overview of Internal and External Risks
The financial health of the company is influenced by various internal and external risk factors. Key risks include:
- Industry Competition: Increased competition in the aviation and fleet service sectors can impact market share and pricing strategies.
- Regulatory Changes: New regulations regarding government contracts and safety standards can affect operational costs and compliance.
- Market Conditions: Economic downturns can reduce demand for services, affecting revenue streams.
Operational Risks
Operational risks have been highlighted in recent earnings reports, including:
- Decrease in operating income due to higher costs associated with corporate restructuring and lease abandonment, totaling $12.9 million.
- Net income from continuing operations declined to $11.650 million for the three months ended September 30, 2024, compared to $12.111 million in the same period of 2023.
Financial Risks
Financial risks include:
- Interest expense increased to $8.983 million for the three months ended September 30, 2024, compared to $8.459 million in the prior year.
- Total debt as of September 30, 2024, stood at $450.341 million, up from $429.344 million at the end of 2023.
Strategic Risks
Strategic risks are evident in the company’s ongoing acquisitions:
- The acquisition of TCI was financed through a public offering, generating proceeds of $162 million.
- The company plans to use proceeds from a recent offering to finance part of the Kellstrom Aerospace Acquisition.
Mitigation Strategies
To address these risks, the company has implemented several mitigation strategies:
- Utilization of interest rate swaps to manage fluctuations in interest rates on floating-rate debt.
- Maintaining a revolving credit facility with a maximum borrowing capacity of $350 million.
| Risk Factor | Description | Financial Impact |
|---|---|---|
| Industry Competition | Intensified competition in aviation and fleet services | Potential loss of market share |
| Regulatory Changes | New compliance requirements affecting operations | Increased operational costs |
| Market Conditions | Economic downturns affecting demand | Decreased revenues |
| Operational Risks | Increased corporate restructuring costs | $12.9 million in lease abandonment costs |
| Financial Risks | Higher interest expenses | $8.983 million interest expense for Q3 2024 |
| Strategic Risks | Acquisition financing and integration challenges | Proceeds of $162 million from stock offering |
Future Growth Prospects for VSE Corporation (VSEC)
Future Growth Prospects for VSE Corporation
Analysis of Key Growth Drivers
The growth of VSE Corporation is expected to be driven by several key factors:
- Product Innovations: The aviation segment has seen a revenue increase of $51.3 million or 34% for the three months ended September 30, 2024, compared to the previous year. This is largely attributed to new product offerings and enhancements in maintenance, repair, and operations (MRO) capabilities.
- Market Expansions: The acquisition of TCI contributed significantly, allowing the company to penetrate new markets and enhance its service delivery, leading to a $168.5 million increase in revenues for the nine months ended September 30, 2024.
- Acquisitions: Recent acquisitions, including Desser Aerospace for $131.5 million and TCI, are anticipated to further bolster revenue streams and operational capacity.
Future Revenue Growth Projections and Earnings Estimates
For the fiscal year 2024, VSE Corporation is projected to achieve revenue growth of approximately 25% year-over-year, driven by the performance of its aviation segment and strategic acquisitions. Earnings estimates suggest:
- Projected Revenue: $812.9 million for the nine months ended September 30, 2024.
- Projected Operating Income: $54.0 million for the same period, reflecting a decrease from previous periods due to increased corporate costs.
Strategic Initiatives or Partnerships
The company has engaged in strategic partnerships aimed at enhancing its capabilities:
- Partnerships with OEMs: Launching an OEM licensed manufacturing program that is expected to contribute positively to revenue growth.
- Joint Ventures: Collaborations within the aviation sector to expand distribution networks and improve service efficiency.
Competitive Advantages
VSE Corporation holds several competitive advantages that position it favorably for growth:
- Diverse Portfolio: The company operates in multiple segments, including aviation and fleet services, which mitigates risks associated with market fluctuations.
- Strong Market Position: VSE has established itself as a key player in the MRO market, with a significant customer base that includes both commercial and government clients.
- Robust Financial Health: As of September 30, 2024, VSE reported a total debt of $450.3 million with a debt-to-equity ratio of 0.57, indicating a balanced approach to leverage and equity financing.
| Metric | 2024 Projections | 2023 Actuals | Change (%) |
|---|---|---|---|
| Revenue | $812.9 million | $686.5 million | 18.4% |
| Operating Income | $54.0 million | $62.7 million | -14.0% |
| Net Income | $20.9 million | $30.3 million | -31.0% |
| Debt | $450.3 million | $429.3 million | 4.0% |
VSE Corporation's strategic focus on acquisitions, market expansions, and product innovations is poised to enhance its growth trajectory in the coming years, with substantial revenue growth projections and a solid operational framework.
VSE Corporation (VSEC) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Updated on 16 Nov 2024
Resources:
- VSE Corporation (VSEC) Financial Statements – Access the full quarterly financial statements for Q3 2024 to get an in-depth view of VSE Corporation (VSEC)' financial performance, including balance sheets, income statements, and cash flow statements.
- SEC Filings – View VSE Corporation (VSEC)' latest filings with the U.S. Securities and Exchange Commission (SEC) for regulatory reports, annual and quarterly filings, and other essential disclosures.