ADVFN Logo ADVFN

We could not find any results for:
Make sure your spelling is correct or try broadening your search.

Trending Now

Toplists

It looks like you aren't logged in.
Click the button below to log in and view your recent history.

Hot Features

Registration Strip Icon for tools Level up your trading with our powerful tools and real-time insights all in one place.
Leggett and Platt Inc

Leggett and Platt Inc (LEG)

12.08
0.21
(1.77%)
Closed June 23 4:00PM
12.10
0.02
(0.17%)
After Hours: 7:19PM

Calls

StrikeBid PriceAsk PriceLast PriceMidpointChangeChange %VolumeOPEN INTLast Trade
2.507.5011.509.209.50-5.66-38.09 %106/21/2024
5.005.009.007.787.000.000.00 %03-
7.502.606.803.584.700.000.00 %05-
10.001.052.402.081.7250.3822.35 %33276/21/2024
12.500.350.500.400.4250.000.00 %781,5836/21/2024
15.000.050.100.050.075-0.01-16.67 %171,0916/21/2024
17.500.080.150.080.1150.000.00 %0490-
20.000.110.100.110.1050.000.00 %0791-
22.500.180.750.180.4650.000.00 %0708-
25.000.200.200.200.200.000.00 %0922-
30.000.040.050.040.0450.000.00 %0496-

Empower your portfolio: Real-time discussions and actionable trading ideas.

Puts

StrikeBid PriceAsk PriceLast PriceMidpointChangeChange %VolumeOPEN INTLast Trade
2.500.060.750.060.4050.000.00 %01-
5.000.000.750.000.000.000.00 %00-
7.500.080.100.080.090.000.00 %053-
10.000.050.100.100.075-0.01-9.09 %617466/21/2024
12.500.750.900.940.825-0.01-1.05 %131,1306/21/2024
15.001.205.103.203.15-0.75-18.99 %1726/21/2024
17.503.207.605.705.400.000.00 %07-
20.005.8010.009.207.900.000.00 %05-
22.508.3012.5010.8710.400.000.00 %00-
25.0011.0015.3011.7513.150.000.00 %04-
30.0016.0020.3016.5018.150.000.00 %01-

Market Movers

View all
  • Most Active
  • % Gainers
  • % Losers
SymbolPriceVol.
AREBAmerican Rebel Holdings Inc
$ 0.76
(152.49%)
371.46M
SHCRSharecare Inc
$ 1.365
(76.27%)
56.33M
NXLNexalin Technologies Inc
$ 1.7499
(59.08%)
57.58M
FUFUBitFuFu Inc
$ 6.1209
(56.95%)
2.5M
SPECSpectaire Holdings Inc
$ 0.50
(47.06%)
65.27M
FLFVFeutune Light Acquisition Corporation
$ 2.5502
(-69.75%)
862.38k
FLFVUFeutune Light Acquisition Corporation
$ 2.75
(-66.83%)
16.5k
RWODRedwoods Acquisition Corporation
$ 2.34
(-60.34%)
155.96k
KAVLKaival Brands Innovations Group Inc
$ 1.23
(-57.14%)
4.92M
RWODURedwoods Acquisition Corporation
$ 3.24
(-56.28%)
1.47k
NVDANVIDIA Corporation
$ 126.57
(-3.22%)
658.13M
AREBAmerican Rebel Holdings Inc
$ 0.76
(152.49%)
371.46M
SIRISirius XM Holdings Inc
$ 2.94
(1.38%)
330.66M
AAPLApple Inc
$ 207.49
(-1.04%)
246.38M
NKLANikola Corporation
$ 0.3466
(5.16%)
193.36M

LEG Discussion

View Posts
bar1080 bar1080 2 months ago
Another example of why I never buy stocks for fat dividends. Prefer those that pay durable "market rate" payouts of around 1%-3%. Index funds sill doing well and paying nicely,

Strange that t LEG was still increasing its dividend until recently. They do a lot of business in auto interiors. including EV interiors. That surely hasn't gone well lately.
πŸ‘οΈ0
bar1080 bar1080 2 months ago
"Leggett (LEG) Lags on Q1 Earnings & Sales, Cuts Dividend by 89%." Been trimming my Leg holding for ages. Once about my largest holding several decades ago.

"Leggett significantly reduced its second-quarter dividend to 5 cents from the prior-year figure of 46 cents. The company noted that the move has been undertaken to free up capital to accelerate the deleveraging of its balance sheet and solidify long-held financial strength. The dividend will be paid on Jul 15, 2024, to shareholders of record on Jun 14.

Quarter in Details
Leggett reported adjusted earnings per share (EPS) of 23 cents, which lagged the consensus estimate of 25 cents by 8% and decreased 41% from 39 cents reported a year ago.

Net trade sales of $1.1 billion missed the consensus mark of $1.11 billion by 1.5% and declined 9.6% from the prior-year quarter’s level of $1.2 billion (all org

https://www.zacks.com/stock/news/2266176/leggett-leg-lags-on-q1-earnings-sales-cuts-dividend-by-89
πŸ‘οΈ0
leftovers leftovers 2 months ago
Wow now that's a hair cut. There goes the dividend.
πŸ‘οΈ0
bar1080 bar1080 3 months ago
LEG is the smallest company I own stock in. Normally I don't invest in firms with less than a $10 billion market cap. But Leg's cap is currently just $3.5 billion. So I certainly wouldn't add.

LEG's main business sectors, bedding and auto, are suffering to some degree. Note that my large holdings in index funds continue doing well and paying growing dividends. I'll continue to hold LEG.

🤡 1
leftovers leftovers 3 months ago
What the heck is going on with LEG? 60 down to 18 much like IEP. How much longer before a dividend cut?
πŸ‘οΈ0
bar1080 bar1080 11 months ago
"Q. Dividend Goes to $0.46"

" Date Dividend
Jun 14, 2023 0.46 Dividend
Mar 14, 2023 0.44 Dividend
Dec 14, 2022 0.44 Dividend
Sep 14, 2022 0.44 Dividend
Jun 14, 2022 0.44 Dividend
Mar 14, 2022 0.42 Dividend
Dec 14, 2021 0.42 Dividend
Sep 14, 2021 0.42 Dividend
Jun 14, 2021 0.42 Dividend
Mar 12, 2021 0.40 Dividend
Dec 14, 2020 0.40 Dividend
Sep 14, 2020 0.40 Dividend
Jun 12, 2020 0.40 Dividend
Mar 12, 2020 0.40 Dividend
Dec 12, 2019 0.40 Dividend
Sep 12, 2019 0.40 Dividend
Jun 13, 2019 0.40 Dividend
Mar 14, 2019 0.38 Dividend
Dec 13, 2018 0.38 Dividend
Sep 21, 2018 0.38 Dividend"
πŸ‘οΈ0
bar1080 bar1080 1 year ago
"Leggett & Platt's (NYSE:LEG) Dividend Will Be Increased To $0.46"

"The board of Leggett & Platt, Incorporated (NYSE:LEG) has announced that it will be paying its dividend of $0.46 on the 14th of July, an increased payment from last year's comparable dividend. This will take the annual payment to 5.7% of the stock price, which is above what most companies in the industry pay.

View our latest analysis for Leggett & Platt

Leggett & Platt's Payment Has Solid Earnings Coverage
A big dividend yield for a few years doesn't mean much if it can't be sustained. The last payment made up 88% of earnings, but cash flows were much higher. In general, cash flows are more important than earnings, so we are comfortable that the dividend will be sustainable going forward, especially with so much cash left over for reinvestment.

Over the next year, EPS is forecast to fall by 2.7%. Assuming the dividend continues along recent trends, we think the payout ratio could reach 93%, which is definitely on the higher side."

https://finance.yahoo.com/news/leggett-platts-nyse-leg-dividend-101503935.html
πŸ‘οΈ0
bar1080 bar1080 1 year ago
"LEG ANNOUNCES Q. DIVIDEND OF $.44"

*"First quarter dividend is $.44 per share, an increase of 4.8% versus 1Q 2022

* Indicated dividend yield is 5.2%

* Annual dividends have increased for 51 consecutive years"

https://finance.yahoo.com/news/leggett-platt-announces-quarterly-dividend-194100912.html
πŸ‘οΈ0
bar1080 bar1080 2 years ago
May 17, 2022: "LEGGETT & PLATT ANNOUNCES DIVIDEND_INCREASE AND ANNUAL MEETING RESULTS"

"Increased second quarter dividend by $.02, or 4.8%, to $.44 per share. The dividend will be paid on July 15, 2022 to shareholders of record on June 15, 2022.

Indicated dividend yield is 4.7%

"Leggett & Platt has increased its annual dividend for 51 consecutive years and possesses one of the highest yields among the Dividend Kings."

https://finance.yahoo.com/news/leggett-platt-announces-dividend-increase-150900247.html
πŸ‘οΈ0
bar1080 bar1080 2 years ago
I've owned tons of LEG for decades. If I need a chunk of cash, I'll often sell off some of those shares. It was a huge winner in the 1990s with several splits, but those days are gone. Yields a pretty safe 4.5% with a bit of inflation protection, but offers little more.
πŸ‘οΈ0
Porterhouse10 Porterhouse10 2 years ago
Looking interesting here
πŸ‘οΈ0
bar1080 bar1080 2 years ago
LEG Quarterly Dividend History (corrected)
Mar 14, 2022 0.42 Dividend
Dec 14, 2021 0.42 Dividend
Sep 14, 2021 0.42 Dividend
Jun 14, 2021 0.42 Dividend
Mar 12, 2021 0.40 Dividend
Dec 14, 2020 0.40 Dividend
Sep 14, 2020 0.40 Dividend
Jun 12, 2020 0.40 Dividend
Mar 12, 2020 0.40 Dividend
Dec 12, 2019 0.40 Dividend
Sep 12, 2019 0.40 Dividend
Jun 13, 2019 0.40 Dividend
Mar 14, 2019 0.38 Dividend
Dec 13, 2018 0.38 Dividend
Sep 21, 2018 0.38 Dividend
Jun 14, 2018 0.38 Dividend
Mar 14, 2018 0.36 Dividend
Dec 14, 2017 0.36 Dividend
Sep 14, 2017 0.36 Dividend
Jun 13, 2017 0.36 Dividend
πŸ‘οΈ0
bar1080 bar1080 3 years ago
March of 7 years ago! The report wasn't that bad, but this market is demanding beats, and often gets them.

πŸ‘οΈ0
conix conix 3 years ago
Back to where we were in March
πŸ‘οΈ0
bar1080 bar1080 3 years ago
Now that 9% drop was ugly.
πŸ‘οΈ0
bar1080 bar1080 3 years ago
Dividend Correction from SA, which seems to make a lot of errors regarding dividends:

There will only one dividend raise in 2021, an increase of $.02 per share or 5%.

"In May, we increased the quarterly dividend by $0.02 to $0.42 per share. At an annual indicated dividend of $1.68, the yield is 3.5% based upon Friday's closing price of $48.03, one of the higher yields among the S&P 500 Dividend Aristocrats. This year marks our 50th consecutive year of annual increases. We're proud of our dividend record and we plan to extend it."

https://seekingalpha.com/news/3729061-leggett-and-platt-incorporated-declares-0_42-dividend
πŸ‘οΈ0
bar1080 bar1080 3 years ago
Better than nice. That's the 2nd increase this year!
πŸ‘οΈ0
bar1080 bar1080 3 years ago
Nice! "LEG declares $0.44/share quarterly dividend, 4.8% increase from prior dividend of $0.42."

https://seekingalpha.com/news/3729061-leggett-and-platt-incorporated-declares-0_42-dividend
πŸ‘οΈ0
Spicknspan Spicknspan 3 years ago
LEG looks poised to breakout out to the upside--looking at the charts.
πŸ‘οΈ0
Spicknspan Spicknspan 3 years ago
"Leggett & Platt Reports Record 2Q Results"

β€’ 2Q sales were a quarterly record1 $1.27 billion, a 50% increase vs 2Q20
β€’ 2Q EBIT was $172 million, an increase of $149 million vs 2Q20
β€’ 2Q record adjusted2 EBIT was $144 million, up $94 million vs 2Q20
β€’ 2Q EPS was $.82, up $.87 vs 2Q20; 2Q adjusted2 EPS was $.66, up $.51 vs 2Q20 adjusted2 EPS
β€’ Acquired Kayfoam, an Ireland-based provider of specialty foam and finished mattresses
β€’ Increasing 2021 guidance: sales of $4.9–$5.1 billion; EPS of $2.86–$3.06; adjusted2 EPS of $2.70–$2.90
πŸ‘οΈ0
bar1080 bar1080 3 years ago
LEG June 14, 2021 payout rose to $0.42 from 0.40. Nice increase, but its been awhile.
πŸ‘οΈ0
bar1080 bar1080 3 years ago
SA: "Leggett & Platt: The Dividend King Has Risen"

"* Leggett & Platt just posted strong results and raised its dividend for the 50th consecutive year.

* It should continue to benefit from the stay-at-home environment, has a healthy backlog, and could benefit from the favorable trade ruling.

* I also highlight the balance sheet, valuation, and other points worth considering."

https://seekingalpha.com/article/4424734-leggett-platt-dividend-king-risen?mail_subject=leg-leggett-platt-the-dividend-king-has-risen
πŸ‘οΈ0
bar1080 bar1080 3 years ago
Yes, that's an *intelligent* way to get secure and growing dividends. I believe every one of my stocks increased its payout in the last year with the exception of my small Boeing holding, which remains troubled, and Berkshire Hathaway which has never paid one. (and BRK has soared this year!)

Great that you're not using the usual short-sighted IHUB method, with gimmicky and likely scammy junk that attracts unsophisticated, desperate retirees by displaying unsustainably high yields. Heck, any corp can pay ridiculously high dividends for a time by loading its balance sheet with debt.

Now if you'd buy higher quality issues and trade less often you'd do better yet.
πŸ‘οΈ0
conix conix 3 years ago
Still own LEG. Part of my dividend income portfolio and will be as long as they find a way to increase dividends periodically.

LEG was a good way to have a high dividend last year and not just be in energy and banks.

πŸ‘οΈ0
bar1080 bar1080 3 years ago
Do you still own it?
πŸ‘οΈ0
conix conix 3 years ago
I am very happy with LEG. Wish I bought more last year--but I wished I had more money to buy everything last year, lol.
πŸ‘οΈ0
bar1080 bar1080 3 years ago
$55, a record high, plus 3% dividend.

πŸ‘οΈ0
bar1080 bar1080 3 years ago
Surprise! LEG "Reports Record 1Q EBIT and EPS; Increases 2Q Dividend"

* "1Q sales increased 10% vs 1Q20, to $1.151 billion

* 1Q EPS was a first quarter record $.64, an increase of $.31 vs 1Q20 and an increase of $.24 vs adjusted1 EPS in 1Q20

* Board of Directors increased second quarter dividend $.02 to $.42 per share

* Increased 2021 guidance: sales of $4.8–$5.0 billion and EPS of $2.55–$2.75"

https://finance.yahoo.com/news/leggett-platt-reports-record-1q-201400123.html
πŸ‘οΈ0
bar1080 bar1080 3 years ago
LEG 5-year Q div history
Mar 12, 2021 0.4 Dividend
Dec 14, 2020 0.4 Dividend
Sep 14, 2020 0.4 Dividend
Jun 12, 2020 0.4 Dividend
Mar 12, 2020 0.4 Dividend
Dec 12, 2019 0.4 Dividend
Sep 12, 2019 0.4 Dividend
Jun 13, 2019 0.4 Dividend
Mar 14, 2019 0.38 Dividend
Dec 13, 2018 0.38 Dividend
Sep 21, 2018 0.38 Dividend
Jun 14, 2018 0.38 Dividend
Mar 14, 2018 0.36 Dividend
Dec 14, 2017 0.36 Dividend
Sep 14, 2017 0.36 Dividend
Jun 13, 2017 0.36 Dividend
Mar 13, 2017 0.34 Dividend
Dec 13, 2016 0.34 Dividend
Sep 13, 2016 0.34 Dividend
Jun 13, 2016 0.34 Dividend
πŸ‘οΈ0
bar1080 bar1080 3 years ago
LEG nudged thru 52-week high today at $47.55. All time high set in late 2019 was $54.50. Dividend will likely be increased to $0.42 next payout or the one after that.

Current yield 3.5%
πŸ‘οΈ0
conix conix 3 years ago
Leggett & Platt: The Specialty Foam Potential

Feb. 22, 2021 Leggett & Platt, Incorporated (LEG)

Summary

Leggett & Platt Inc. may be more appropriately analyzed as comprising a Specialty Foam division and the rest of the LEG business units (Classic LEG division).
The Classic LEG division is a "steady" business with a 2.2 % CAGR in revenue and a 4.9% CAGR in EBIT from 2010 to 2019.
The Specialty Foam division is a growth business with double-digit growth in 2019. In 2019, it contributed an additional 17% to the group average EBIT (5 years average).
I valued LEG at USD 50 per share based on a sum of part valuation model. There is a sufficient margin of safety at the current market price.
Investment thesis
The past two years' performance of Leggett & Platt (LEG) does not present an accurate picture of the long-term prospects of the business. Not only has the 2020 performance been distorted by the Covid-19 pandemic but the potential of the Specialty Foam business that was acquired in 2019 has yet to be seen.

While the Classic LEG division is a 'steady" business, the Specialty Foam is a growth one.

To assess the fundamental value of LEG you have to look at the pre-Covid-19 performance. At the same time, the valuation of LEG should be based on a sum of parts value as the Specialty Foam business prospects are different from those of the Classic LEG division.

LEG is currently under-priced based on a sum of parts value of USD 50 per share. There is a buying opportunity with a sufficient margin of safety.

Rationale
1. LEG can be considered as a USD 4.8 billion Total Assets group comprising 2 divisions:

The Specialty Foam division employing about USD 1.3 billion of total assets.
The Classic LEG division employing about USD 3.5 billion of total assets.
2. The Specialty Foam division achieved double-digit growth in 2019 and added 17 % to the group's past 5 years average annual EBIT. This division provides LEG with another growth path into the polyfoam sector.

3. From 2010 to 2019, the revenue and EBIT of the Classic LEG division grew at 2.2 % CAGR and 4.9 % CAGR respectively. While not exciting, it provides "steady" earnings.

4. I valued LEG at USD 50 per share based on a sum of part valuation with the Specialty Foam division modeled as a growth business and the Classic LEG division modeled as a "steady" business.

LEG Total Assets Profile
As of the end of 2020, LEG had USD 4.8 billion of Total Assets. I estimated that USD 1.3 billion of these was deployed in the Specialty Foam division with the balance in the Classic LEG division. About 64 % of LEG 2020 Total Assets comprises goodwill and intangibles. The breakdown of the Total Assets into the Specialty Foam and Classic LEG divisions are shown in the chart below.

You will note that a very significant portion of the Specialty Foam division's Total Assets comprises goodwill and intangibles. In its 2019 SEC Filings, Note S, LEG stated that of the USD 1.24 billion purchase price of the Specialty Foam division:

USD 0.59 billion was for goodwill.
USD 0.37 billion was for customer relationships.
USD 0.17 billion was for technology.
LEG Total Assets ProfileSource: Author(A) The Specialty Foam tangible assets were derived from the 2018 SEC Filing for the ECS Performa financials after deducting 2 years of depreciation and amortization as per the said Performa. The Specialty Foam goodwill/intangibles were assumed to be the same as that in the 2018 Performa(B) The Classic LEG data were based on the unaudited FY 2020 financials after deducting the relevant amount for the Specialty Foam division

This high level of goodwill and intangibles mean that the actual reinvestment to fund its growth is relatively low as compared to the situation where the majority of the Total Assets are tangible assets. This low reinvestment rate "boosts" the free cash flow and hence the value of the business.

Specialty Foam division
In Jan 2019, LEG acquired Elite Comfort Solutions Inc (ECS) for USD 1.24 billion. This became the Specialty Foam business unit under the LEG organization structure.

Using the very best in custom design polyurethane foam technology, ECS is a leader in the proprietary specialized foam technology for the bedding and furniture industries. Its products included finished mattresses sold through both traditional and online channels, mattress components, mattress toppers, pillows, and furniture foam.

In 2018, about 65 % of ECS sales were to the bedding sector with 25 % to the furniture sector.

ECS sales profile

Source: LEG Nov 2018 Investors Presentation

What is the Specialty Foam division's potential contribution to LEG? I estimated this based on the information provided by LEG in its SEC Filings and summarized it as shown in the table below.

ESC parametersSource: Author from LEG SEC Filings on ESC Performa financial statements

In its Nov 2018 presentation to investors, LEG represented that ECS is expected to generate double digits revenue growth.

Then in its 2019 Highlights of its SEC Filings, LEG reported that ECS added 14 % to its 2019 revenue. This is equivalent to about USD 665 million. Considering that the acquisition of ECS was in Jan 2019, I estimated that a full year Specialty Foam division revenue to be 725 million i.e. about 19 % growth compared to the 2018 Performa revenue.

Assuming the ECS 2018 gross profit margin and SGA, this works out to be about USD 79 million EBIT. This is equivalent to about 17 % of LEG group 2015 to 2019 average annual EBIT of USD 471 million.

To give you a sense of the contribution of the Specialty Foam division from an enterprise perspective, this 17 % EBIT contribution was generated from 27 % (USD 1.3 billion) of the group Total Assets in 2020.

While LEG has focussed on ECS's contribution to its bedding business in announcing the acquisition, I believe that the Specialty Foam division opens up a new growth possibility for LEG i.e. into the polyfoam market.

According to Grand View Research, the global polymer foam market size was valued at USD 113.89 billion in 2019 and is projected to expand at a CAGR of 3.8% from 2020 to 2027. Growing applications in various industries, such as packaging, furniture and bedding, and automotive industries, are expected to drive the type demand.

I believe that the Specialty Foam division can provide benefits to the Classic LEG business units beyond the bedding business.

US Foam industrySource: Grand View Research

Classic LEG division
Excluding the Specialty Foam division, I estimated that the Classic LEG division generated revenue of USD 4.1 billion in 2019. Over the period from 2010 to 2019, the Classic LEG division revenue grew at 2.2 % CAGR.

The Classic LEG business model appears to be one where there is annual closure or sale of business units as well as new acquisitions. The revenue growth is the net effect of these acquisitions and business closure. From 2010 to 2019

13 business units were discontinued or sold
There were 28 (excluding ECS) acquisitions. Except for ECS, all these were within the existing Classic LEG businesses and/or products.
Due to the discontinuation and acquisition program, the Classic LEG division EBIT has an uptrend with a CAGR of 4.9 % from 2010 to 2019 as illustrated by the Performance Index chart.

Nevertheless, its EBIT dipped in 2013 and 2014 due to the following:

The results in 2013 were due to a USD 63 million impairment of goodwill and intangibles for assets related to the Commercial Vehicle Products.
In 2014, there was a loss of USD 124 million following the sale and discontinuation of the Store Fixtures unit
Gross profitability which had some improvement from 2014 to 2016 has declined since then. You should not be surprised to see the link between EBIT and gross profitability.

Classic LEG division Performance IndexSource: Author(a) The 2019 metrics were estimated by deducting the portion attributable to the Specialty Foam division. The Specialty Foam division parameters were based on USD 665 million of revenue with the 2018 Performa margins

The Classic LEG division is organized into three segments as of Jan 2020. The chart below shows how the three segments have performed over the past 10 years.

The Bedding segment accounted for 39 % of the 2019 group revenue. But it only achieved 0.5 % CAGR between 2010 and 2019
The Furniture, Flooring & Textile segment is the next biggest revenue contributor. It achieved a 1.3 % CAGR.
The Speciality Foam segment accounted for about 26 % of the 2019 group revenue. However, this is the fastest-growing segment with a 7.4 % CAGR. This is despite the complete closure of the Commercial Vehicle Business in 2017. In the first half of the decade, the Commercial Vehicle Business contributed about USD 120 million annual revenue.
Classic LEG division segment revenueSource: Author from SEC Filings. Note that the 2010 to 2016 segment figures were estimated based on the business unit's revenue and may not be the same as those if they were recast by LEG. However, it should provide a picture of the trend over the years.

Even without taking into account any synergy from the Specialty Foam division, you can see that the Classic LEG division is a "steady" business.

While LEG has extolled the benefits to the Classic LEG division in its announcement about the ECS acquisition, there is not enough information at this stage to understand the scale of this contribution. Thus, in my valuation of the Classic LEG division, I will not cover any synergy impact.

Valuation
I value LEG based on a sum of part valuation with:

Classic LEG division valued based on a single-stage low growth model.
Specialty Foam division valued as a high growth business. I use a 2-stage growth model for this.
The equity value of LEG based on the sum of parts model is USD 50 per share computed as per the table below.

LEG Sum of Parts valuationSource: Author

The Classic LEG division accounted for slightly more than ¾ of the value with the balance from the Specialty Foam division. This appears to be in line with the Total Assets deployment where the Classic LEG division accounted for slightly less than ¾ of the Total Assets.

Single-stage growth model for the Classic LEG division
The enterprise value was derived based on a Free Cash Flow to the Firm (FCFF) model as per Damodaran.

FCFF = EBIT X (1-tax rate) X (1-Reinvestment rate)

Value = [ FCFF X (1+growth rate) ] / [ WACC - growth rate ]

The key inputs and assumptions used in the valuation are shown below.

Classic LEG valuation imputsSource: Author(a) The EBIT was derived by adding net interests to the PBT. Thus, it included all the impairments and gain from the sale of businesses. This is appropriate as business closures and acquisitions (except for ECS) are not a one-off event.(b) The actual reinvestment rate over the past 5 years was about 5.4 %

2-stage valuation model for the Specialty Foam division
I adopted a 2-stage valuation model for the Speciality Foam division with the following additional assumptions.

Specialty Foam valuation

The challenge with valuing the Specialty Foam division is that there is not sufficient historical data. As such, I have referred to other sources for the 2 key parameters in the 2-stage model - the high growth rate and the reinvestment rates.

Can growth be justified?
The high growth rate of 9.1 % that I have assumed would increase the Specialty Foam division revenue in 10 years by 2.4 times to about USD 1.9 billion. To give you a sense of scale, the 2019 revenue of a number of the Classic LEG furniture businesses (Bedding, Adjustable Beds, Home Furniture, Work Furniture) was USD 1.9 billion.

My assumed high revenue growth rate is realistic as:

The US bedding industry had grown at a 9.1 % CAGR for the past 10 years. An online retailer like Amazon doubled its revenue from 2018 to 2019. If you want more background on the US bedding industry and its potential, refer to my Seeking Alpha article "Tempur-Sealy: Time to exit" (TPX)
In 2019, the Specialty Foam division revenue grew by 19 %.
Note that at the assumed growth rate, the Specialty Foam division would just maintain its market share of the US bedding sector. At the same time, this growth rate is looking at just the bedding industry without taking into account the other poly foam sectors.

Can the reinvestment rates be justified?

The 26.4 % reinvestment rate was based on the average of

The Specialty Foam division 2018 Performa reinvestment rate of 47.3 %.
The Classic LEG division past 5 years average reinvestment rate of 5.4 %
It is obvious that with a lower reinvestment rate, you would get a higher valuation. My view is that the Specialty Foam division rate is not sustainable whereas the Classic LEG division rate looks very low. I cite the following to support my reinvestment assumption.

In my TPX article, I estimated that the TPX reinvestment rate to be about 17%.

The Furniture/Furnishing sector had a [ Net Capex / EBIT (1-t) ] of 20.8%. (Source: Damodaran Jan 2021). This is a reinvestment rate before accounting for the increase in working capital related to the growth.
In LEG 2021 Guidance, capital expenditure for the group was estimated at USD 150 million. This is similar to the past 5 years' capital expenditure. There did not seem to any significant change to the historical capital expenditure even with the Specialty Foam division.
I have earlier mentioned that the tangible assets employed by the Specialty Foam division are actually very small relative to the Total Assets. I estimated it to be currently under USD 200 million. A 26.4 % reinvestment rate would result in about USD 15 million reinvestment compared to the USD 200 million tangible assets.
Are there other boosters to the margin of safety?
My valuation has resulted in a 20 % margin of safety. I believe this is conservative for the following reasons.

Firstly, I have assumed a 1% growth rate for the Classic LEG division compared to its past 10 years growth rate of 2.2 %. A valuation based on a 2 % growth rate would add another USD 8.84 per share to the value of LEG and increase the margin of safety to 41 %.

Secondly, over the past 10 years, LEG has spent about USD 1.5 billion to repurchase about 45 million shares. LEG currently has USD 349 million of cash. If I assumed that it spends part of the cash eg USD 150 million to buy back shares at the current price, it would reduce the average number of shares by 3.6 million. This would boost the value by USD 0.23 per share. This is the impact of a buyback for one year.

Valuation risk

It is clear that the margin of safety comes from modeling the Specialty Foam division as a high-growth business. Over the 10 years' high revenue growth period, the cumulative EBIT for the Specialty Foam division amounted to USD 1.2 billion. Assuming a 25 % tax rate, this is equivalent to an after-tax payback period of about 13 years based on the USD 1.24 billion acquisition price. They may those who would argue that the payback period is too long and that my assumptions were "conservative".

While LEG has not shared the financial projections for the acquisition, I would think that LEG would have to assume that it was a high growth business for the acquisition to make financial sense. Therein lies the risk. If the Specialty Foam division does not deliver double-digit growth over the coming decade, it would have been an expensive acquisition. And of course, the sum of part valuation would not make sens
πŸ‘οΈ0
bar1080 bar1080 3 years ago
Last Q was nice. 7 Qs in a row paying 40 cents. Overdue for an increase in March.
πŸ‘οΈ0
conix conix 3 years ago
Leggett & Platt Reports 4Q And Full Year 2020 Results And Announces 1Q Dividend

β€’ 4Q sales grew 3% vs 4Q19, to $1.182 billion

β€’ 4Q EPS was a fourth quarter record $.76, an increase of $.12 vs 4Q19

β€’ 2020 sales decreased 10% vs 2019, to $4.28 billion

β€’ 2020 EPS was $1.82 and 2020 adjusted(1) EPS was $2.13, decreases vs 2019

β€’ 2020 cash flow from operations was $603 million

β€’ Board of Directors declared first quarter dividend of $.40 per share

β€’ 2021 guidance: sales of $4.6–$4.9 billion and EPS of $2.30–$2.60
πŸ‘οΈ0
bar1080 bar1080 4 years ago
Another of my stocks that fell sharply after a good earning report.
πŸ‘οΈ0
conix conix 4 years ago
LEG chart the power of a healthy dividend


πŸ‘οΈ0
conix conix 4 years ago
LEGGETT & PLATT QUARTERLY EARNINGS

News Release: Monday, November 2, 2020 after market close

Conference Call: Tuesday, November 3, 2020- 8:30 a.m. ET

CONFERENCE CALL DETAILS

Phone: 201/689-8341
Internet: Investor Relations section of www.leggett.com

Future conference call information will be available on the Investor Relations page of Leggett's website (www.leggett.com).
πŸ‘οΈ0
conix conix 4 years ago
I am earning a nice dividend while I wait for even more capital appreciation. LEG may not be a high tech stock, but the price strength and the nice dividend is nice.
πŸ‘οΈ0
bar1080 bar1080 4 years ago
LEG's powerful price action suggests better earnings may be announced and an overdue dividend increase. I can't find any news to account for the recent strength.

Next div declaration date is around 11/3/2020. Next earnings announcement due aftermarket on 11/2/2020.
πŸ‘οΈ0
conix conix 4 years ago
LEG has been a great performer since March. Very happy here.
πŸ‘οΈ0
bar1080 bar1080 4 years ago
LEG up 13% in last 30 days. Current yield 3.8%
πŸ‘οΈ0
bar1080 bar1080 4 years ago
Market seems to expect an overdue dividend increase this week. LEG is quite strong.
πŸ‘οΈ0
conix conix 4 years ago
I agree that trading is not advisable in most situations. This volatility in such a unique time like now makes trading a risk mitigation move.
πŸ‘οΈ0
bar1080 bar1080 4 years ago
Jeesh, do you hold anything more than a few weeks? There's VERY reliable data showing that high portfolio turnover equates to low portfolio returns.
πŸ‘οΈ0
conix conix 4 years ago
LOL

Already sold all of them. Did very well, thank you.
πŸ‘οΈ0
bar1080 bar1080 4 years ago
Not so much if you're talking year to date or longer.

"My BA, WFC, LUV and ET have been great."
πŸ‘οΈ0
conix conix 4 years ago
Congrats. My BA, WFC, LUV and ET have been great.
πŸ‘οΈ0
bar1080 bar1080 4 years ago
Stifel Nicolaus certainly blew that $20 call. LEG has mostly recovered, along with virtually all of my blue chips. Several have smashed thru all-time highs (for example ROK and SWKS). Only one of my 20 stocks cancelled its payout, Boeing.

I recently received two spinoffs from Raytheon, CARRier Group and OTIS elevator. Both are doing nicely. Carrier, the air conditioning company, is up 65% in two months and at record high, as is OTIS.

Great things happen when investors own a portfolio of great stocks... and keep their mitts off them!
πŸ‘οΈ0
conix conix 4 years ago
Leggett & Platt (NYSE:LEG) had its price target lowered by analysts at Stifel Nicolaus from $49.00 to $20.00. They now have a "hold" rating on the stock. 12.0% downside from the current price of $22.72.
πŸ‘οΈ0
conix conix 4 years ago
LEG Chart

πŸ‘οΈ0
bar1080 bar1080 4 years ago
This discussion prompted me to review the history of my LEG holding.

I rarely sell stocks except to grab a rare tax loss, but I sold about 15% of my LEG in 2014 and another 15% early 2017. In both cases the sale occurred around $45, the current market price. LEG has done almost nothing in the past 5 years although its div increased impressively every year.

Years ago LEG was my largest stock holding. My goal in selling twice was simply to bring that holding more in line with the rest of my investments. Meanwhile most of my other blue chips have soared, as have my various funds.

Why don't I like to sell winners? Consider this. Just a few months ago I sold off some of my outsized long-held position in Cintas Corp at $230. Friday it closed at $300. As a general rule, "The More You Trade, The More You Lose." Several academic studies have shown that.
πŸ‘οΈ0

Your Recent History

Delayed Upgrade Clock