ZYBERNO
Stock Report
Updated Jun 2, 2026

HILLENBRAND, INC. (HI)

NYSE

$31.98

Professional Investment Analysis

ZYBERNO SCORE
Is it a great business? Is it getting better?
34.0/100
WEAK BUSINESS
HILLENBRAND, INC. (HI) scores 34/100 — weak fundamentals with mixed indicators requiring careful analysis before acting.
📊 How is the Zyberno Score calculated? +
VALUATION SIGNAL
MARGIN OF SAFETY
Is this stock cheap or expensive relative to what the business has historically generated for owners?
-100.0%
Overvalued
Growth gap unavailable — insufficient data for reverse DCF calculation.
🎯 Expected Annual Return
-17.5%
5-year annualised assuming price converges to intrinsic value
💰 How is Margin of Safety calculated? +
📈 How is Brina Gap calculated? +

Critical Financial Health Indicators

Return on Equity (Profitability):CRITICAL (2.5%)
Debt-to-Equity (Solvency Risk):EXCELLENT (0.14x)
Operating Margin (Operational Efficiency):CRITICAL (-2.3%)
Return on Capital (Capital Efficiency):CRITICAL (-1.4%)
📊 Valuation Trilogy
Three interconnected metrics for complete valuation analysis
Click any metric for full methodology and detailed analysis
Zyberno's Verdict

HILLENBRAND, INC. (HI) stock report — Zyberno Score 34/100 (WEAK BUSINESS), Margin of Safety -100.0%, -18% expected annual return. Full financial analysis on Zyberno.

According to Zyberno's DCF model, HILLENBRAND, INC. (HI) trades at $31.98 against an estimated intrinsic value per share of $5.09 — a -100.0% Margin of Safety based on Owner Earnings of $7.80M TTM, projected at 19.1% growth for 10 years with a 2.5% terminal growth rate. Zyberno's model translates this into a 5-year expected return of -17.5% annually.

Over the trailing twelve months, HI generated $7.80M in Owner Earnings. Capital was deployed as follows: $63.70M paid as dividends, $32.30M invested in capital expenditures. Reinvestment rate: 418.9%. Owner Earnings have grown at 19.1% annually over the trailing five years using log-linear regression.

DIVISION I: EXECUTIVE SUMMARY
A. Market Valuation

Market Price & Capitalization (2)

Current Price:31.98
Market Cap:$2.27B

Valuation Multiples (4)

P/B Ratio:1.60x
P/S Ratio:0.90x
Peg Ratio:-999.00x

Enterprise Metrics (3)

Enterprise Value:$3.93B
Ev Ebitda Ratio:27.23x
Pfcf Ratio:290.69x
B. Profitability Assessment

Return Metrics (5)

ROA:0.7%
Reinvestment Rate:418.9%
Fundamental Growth Rate (g):-6.0%

Margin Analysis (3)

Operating Margin Ttm:-2.3%
Net Margin Ttm:1.4%
Ebitda Margin:5.7%

TTM Performance (3)

Gross Margin Ttm:33.7%
Operating Margin Ttm:-2.3%
Net Margin Ttm:1.4%

Yield Metrics (3)

Earnings Yield:$1.53
Owner Earnings Yield:$0.34
Dividend Yield:2.8%
C. Log-Linear Regression Growth Trends

Earnings Surprise (SUE) (3)

EPS Surprise vs Expected:61.9%
Latest Earnings Filed:2026-02-09

Revenue Growth (Linear) (1)

Revenue Growth Rate (Linear):-3.7%

Earnings Growth (Linear) (1)

Net Income Growth Rate (Linear):-45.9%

Cash Flow Growth (Linear) (2)

Free Cash Flow Growth Rate (Linear):19.1%
Operating Cash Flow Growth Rate (Linear):52.2%

Operating Growth (Linear) (1)

Operating Income Growth Rate (Linear):-38.6%
D. Financial Stability

Liquidity Ratios (3)

Current Ratio:0.17x
Quick Ratio:-0.17x
Cash Ratio:0.17x

Leverage Analysis (3)

Debt To Equity Ttm:0.14x
Debt-to-Equity Ratio:0.14x
Debt To Ebitda:12.72x

Coverage Ratios (2)

Interest Coverage Ratio:-0.03x
Times Interest Earned:-0.03

Capital Structure (4)

Working Capital:-847,600,000.00
Cash And Cash Equivalents:173,100,000.00
Long Term Debt:$1.56B
Net Debt:$1.66B
DIVISION II: FINANCIAL STATEMENTS ANALYSIS
A. Income Statement Analysis

Revenue Components (2)

Revenue TTM: $2.52B
Linear Growth: -3.7%
📊 Click to view full HI Revenue analysis & methodology →
Cost Of Revenue Ttm:$1.67B

Profitability Breakdown (2)

Gross profit TTM: $849.50M
Linear Growth: -2.6%
📊 Click to view full HI Gross Profit analysis & methodology →
Operating income TTM: -$58.60M
Linear Growth: -38.6%
📊 Click to view full HI Operating Income analysis & methodology →

Bottom Line Performance (3)

Net income TTM: $34.50M
Linear Growth: -45.9%
📊 Click to view full HI Net Income analysis & methodology →
Income Before Tax:-$58.60M
Ebitda Ttm:144,300,000.00

Operating Expenses (5)

Operating Expenses:628,100,000.00
R And D Expense:34,100,000.00
Sga Expense:0.00
Income Tax Expense:-$73.80M
Interest Expense:89,600,000.00

Expense Ratios (3)

R And D To Revenue Percentage:6.2%
Sga To Revenue Percentage:0.0%
Ebitda Margin:5.7%
B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$4.47B
Current Assets:$173.10M
Ppe Net:233,900,000.00
Goodwill:1,607,500,000.00
Intangible Assets:$1.12B

Liability Structure (4)

Total Liabilities:3,042,900,000.00
Current Liabilities:1,020,700,000.00
Long Term Debt:$1.56B
Short Term Debt:$279.00M

Equity & Capital (3)

Equity:$1.42B
Retained Earnings:$1.01B
Common Stock:0.00

Working Capital Items (3)

Accounts Receivable:0.00
Inventory:349,400,000.00
Accounts Payable:342,500,000.00

Special Items (2)

Contract Liabilities:238,900,000.00
Stock Based Compensation:4,700,000.00
C. Cash Flow Analysis

Operating Activities (2)

Operating cash flow TTM: $40.10M
Linear Growth: 52.2%
Free cash flow TTM: $7.80M
Linear Growth: 19.1%
📊 Click to view full HI Free Cash Flow analysis & methodology →

Investment Activities (2)

Investing Cash Flow:-$95.20M
Capital Expenditures Ttm:32,300,000.00

Financing Activities (3)

Financing Cash Flow:$31.20M
Dividends Paid Ttm:63,700,000.00
Stock Repurchase:0.00

Capital Transactions (3)

Common Stock Issuance:0.00
Long Term Debt Issuance:$500.00M
Long Term Debt Repayments:$5.70M

Non-Cash Items (1)

Depreciation Amortization Ttm:202,900,000.00
DIVISION III: OPERATIONAL METRICS
A. Per Share Analysis

Earnings Per Share (3)

EPS (Basic TTM):0.49
Eps diluted TTM: $0.49
Linear Growth: -44.9%
📊 Click to view full HI EPS analysis & methodology →
Earnings Per Share Ttm:$0.49

Revenue & Cash Per Share (3)

Sales Per Share Ttm:35.50
Operating Cash Flow Per Share:$0.79
Fcf Per Share Ttm:0.11

Book Value & Capital (2)

Book Value Per Share:$20.03
Cash Per Share:2.44

Dividend Policy (1)

Dividend Payout Ratio:381.93x
B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:0.55x
Working Capital Turnover Ttm:-999.00x

Receivables Management (2)

Receivables Turnover Ttm:-999.00x
Days Sales Outstanding Ttm:-999.00

Inventory Management (2)

Inventory Turnover Ttm:4.77x
Days Inventory Outstanding Ttm:76.48

Payables & Cash Cycle (2)

Days Payable Outstanding:74.97
Cash Conversion Cycle:-997.49
C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:0.00
Quality Score:65.00

Market Metrics (2)

Beta:0.00x
Volatility Category:unknown
DIVISION IV: INVESTMENT ANALYSIS
A. Value Investment Framework

Owner Earnings Analysis (3)

Owner earnings TTM: $7.80M
Linear Growth: 19.1%
📊 Click to view full HI Owner Earnings analysis & methodology →
Owner Earnings Per Share:$0.11
Owner Earnings Yield:$0.34

Growth Assessment (1)

Owner Earnings Growth Rate:$19.13

Damodaran Growth Analysis (2)

Reinvestment Rate:418.9%
Fundamental Growth Rate (g):-6.0%

Intrinsic Value Models (1)

Return Scenarios (1)

Investment Assessment (1)

Buffett Assessment:Overvalued
B. Log-Linear Regression Growth Analysis

Growth Rates (Log-Linear Regression) (3)

Revenue Growth Rate (Linear):-3.7%
Net Income Growth Rate (Linear):-45.9%
Operating Income Growth Rate (Linear):-38.6%

Cash Flow Growth Rates (2)

Free Cash Flow Growth Rate (Linear):19.1%
Operating Cash Flow Growth Rate (Linear):52.2%

Other Growth Rates (3)

Gross Profit Growth Rate (Linear):-2.6%
Book Value Growth Rate (Linear):2.4%
Owner Earnings Growth Rate:$19.13
C. Company Profile & Context

Corporate Information (6)

Symbol:HI
Company Name:HILLENBRAND, INC.
Sector:Unknown
Industry:Miscellaneous Manufacturing Industries
Exchange:NYSE
Country:United States

Market Classification (3)

Market Cap Category:N/A
Price Category:medium
Volume Category:N/A

Share Structure (3)

Shares Outstanding:70.90M
Shares Outstanding Basic:70.90M
Shares Outstanding Diluted:70.90M

Data Processing Info (3)

Processing Version:v3.0
Last Updated:2026-06-02 05:37:10 UTC
Data Timestamp:2026-06-02T05:37:10.703856
Scroll to Top