Hillman Solutions Corp. (HLMN)
Full history for every metric is available with a Kvantra account
No price history available.
Key financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | $m | 1,368 | 1,426 | 1,486 | 1,476 | 1,473 | 1,552 | 1,602 | 1,684 |
| Operating profit | $m | 118 | 112 | ||||||
| Net profit | $m | -24 | -38 | -16 | -10 | 17 | 40 | 41 | 118 |
| EPS reported | $ | 0.20 | 0.22 | ||||||
| Operating cashflow per share | $ | 0.53 | 0.64 | ||||||
| Capex per share | $ | 0.36 | 0.33 | ||||||
| FCF per share | $ | 0.18 | 0.31 | ||||||
| Free cash flow | $m | 35 | 61 | ||||||
| Net debt | $m | 724 | 658 | ||||||
| Book value equity | $m | 1,229 | 1,225 | ||||||
| Book value per share | $ | 6.16 | 6.22 | ||||||
| Number of shares | m | 199.48 | 196.89 | ||||||
| DPS (TTM paid) | $ | 0.00 | 0.00 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 45.45 | 32.61 | ||||||
| P/B LTM | x | 1.46 | 1.46 | ||||||
| P/S LTM | x | 1.16 | 1.12 | ||||||
| P/FCF LTM | x | 51.16 | 29.39 | ||||||
| EV/EBITDA LTM | x | 10.21 | 10.10 | ||||||
| EV/Sales LTM | x | 1.67 | 1.54 | ||||||
| Earnings Yield LTM | % | +2.20% | +3.07% | ||||||
| FCF Yield | % | +1.95% | +3.40% | ||||||
| Quality | |||||||||
| ROE | % | +3.28% | +3.36% | ||||||
| ROIC | % | +3.93% | +3.77% | ||||||
| Operating margin | % | +7.57% | +7.01% | ||||||
| Gross margin | % | +39.64% | +45.81% | ||||||
| FCF/Sales | % | +2.26% | +3.81% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | +122.22% | +144.44% | ||||||
| Sales Growth YoY | % | +5.41% | +8.81% | ||||||
| Net Income Growth YoY | % | +133.58% | +138.64% | ||||||
| FCF Growth | % | -64.24% | -37.75% | ||||||
| Operating Profit Growth | % | +32.36% | +26.42% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | 0.00% | 0.00% | ||||||
| Dividend Growth | % | - | - | ||||||
| Payout Ratio | % | 0.00% | 0.00% | ||||||
| FCF/Debt | x | 0.04 | 0.08 | ||||||
| Net Debt/EBITDA | x | 3.15 | 2.98 | ||||||
| EBIT/Net interest | x | 2.08 | 2.07 | ||||||
| Net debt/market cap | % | +41.84% | +40.62% | ||||||
| Net debt/Equity | x | 0.59 | 0.54 | ||||||
| Gross debt/equity | x | 0.67 | 0.65 | ||||||
Price target estimates
Based on consensus from external analysts. Not Kvantra's opinion.
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
ESG
| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| ESG-score | |||
| Environmental score | |||
| Social score | |||
| Governance score | |||
| Risk rating |
Company overview
Hillman Solutions Corp., through its subsidiaries, delivers a broad spectrum of hardware products and associated merchandising solutions throughout North America. The company's extensive offerings include essential hardware components like anchor shackles, door hinges, garage door accessories, safety hasps, gate hooks and latches, and various storage and organizational items, alongside structural elements such as corner braces and springs. It also provides a comprehensive array of fasteners, encompassing anchors, bolts, nails, nuts, rivets, screws, washers, and specialized kits. Beyond core hardware, their catalog extends to practical items like driveway markers, numbering and lettering solutions, signs, stencils, and safety supplies. Construction materials like threaded rods and aluminum profiles are also available, as are wall-hanging systems, frame hardware, adhesives, and mirrors. The company further supplies personal protective equipment, including face masks, gloves, and glasses, in addition to offering key cutting and engraving services, and electrical, plumbing, and automotive accessories. These products are marketed under a variety of established brands, including DECK PLUS, GORILLA GRIP, HILLMAN, HARDWARE Essentials, minute key, POWERPRO, OOK, Fas.n.Tite, Distinctions, AWP, OZCO, The Steel Works, and Digz. Hillman Solutions reaches a diverse clientele, selling to independent hardware stores, large home centers, mass merchants, pet supply retailers, other retail outlets, and industrial original equipment manufacturers. Established in 1964, the corporation is headquartered in Cincinnati, Ohio.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
No price history available.
Consensus from external analysts. Not Kvantra's opinion.
Based on consensus from external analysts. Not Kvantra's opinion.
Hillman Solutions Corp., through its subsidiaries, delivers a broad spectrum of hardware products and associated merchandising solutions throughout North America. The company's extensive offerings include essential hardware components like anchor shackles, door hinges, garage door accessories, safety hasps, gate hooks and latches, and various storage and organizational items, alongside structural elements such as corner braces and springs. It also provides a comprehensive array of fasteners, encompassing anchors, bolts, nails, nuts, rivets, screws, washers, and specialized kits. Beyond core hardware, their catalog extends to practical items like driveway markers, numbering and lettering solutions, signs, stencils, and safety supplies. Construction materials like threaded rods and aluminum profiles are also available, as are wall-hanging systems, frame hardware, adhesives, and mirrors. The company further supplies personal protective equipment, including face masks, gloves, and glasses, in addition to offering key cutting and engraving services, and electrical, plumbing, and automotive accessories. These products are marketed under a variety of established brands, including DECK PLUS, GORILLA GRIP, HILLMAN, HARDWARE Essentials, minute key, POWERPRO, OOK, Fas.n.Tite, Distinctions, AWP, OZCO, The Steel Works, and Digz. Hillman Solutions reaches a diverse clientele, selling to independent hardware stores, large home centers, mass merchants, pet supply retailers, other retail outlets, and industrial original equipment manufacturers. Established in 1964, the corporation is headquartered in Cincinnati, Ohio.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free