Why is Harmonic, Inc. ?
1
With a fall in Net Sales of -42.56%, the company declared Very Negative results in Dec 25
- ROCE(HY) Lowest at 2.76%
- RAW MATERIAL COST(Y) Grown by 14.43% (YoY)
- DEBTORS TURNOVER RATIO(HY) Lowest at 3.82 times
2
With ROCE of 8.20%, it has a very expensive valuation with a 2.75 Enterprise value to Capital Employed
- The stock is trading at a discount compared to its peers' average historical valuations
- Over the past year, while the stock has generated a return of -13.38%, its profits have fallen by -78.5%
3
Consistent Underperformance against the benchmark over the last 3 years
- Along with generating -13.38% returns in the last 1 year, the stock has also underperformed S&P 500 in each of the last 3 annual periods
How much should you sell?
- All quantity irrespective of whether you are making profits or losses
(If sector exposure > 30%, please use optimiser tool to see which are the best stocks to hold in Telecom - Equipment & Accessories)
When to re-enter? - We will constantly monitor the company and review our call based on new data
Is Harmonic, Inc. for you?
Medium Risk, Low Return
Absolute
Risk Adjusted
Volatility
Harmonic, Inc.
-13.38%
-0.52
38.51%
S&P 500
14.9%
0.77
19.29%
Quality key factors
Factor
Value
Sales Growth (5y)
6.20%
EBIT Growth (5y)
40.26%
EBIT to Interest (avg)
6.40
Debt to EBITDA (avg)
1.71
Net Debt to Equity (avg)
-0.03
Sales to Capital Employed (avg)
1.12
Tax Ratio
30.81%
Dividend Payout Ratio
0
Pledged Shares
0
Institutional Holding
100.00%
ROCE (avg)
10.04%
ROE (avg)
10.69%
Valuation Key Factors 
Factor
Value
P/E Ratio
73
Industry P/E
Price to Book Value
2.73
EV to EBIT
33.58
EV to EBITDA
24.91
EV to Capital Employed
2.75
EV to Sales
2.03
PEG Ratio
NA
Dividend Yield
NA
ROCE (Latest)
8.20%
ROE (Latest)
3.72%
Technical key factors
Indicator
Weekly
Monthly
MACD
Bearish
Mildly Bullish
RSI
No Signal
No Signal
Bollinger Bands
Bearish
Bearish
Moving Averages
Mildly Bullish (Daily)
KST
Mildly Bearish
Mildly Bullish
Dow Theory
Mildly Bearish
Mildly Bearish
OBV
Bullish
Bullish
Technical Movement
4What is working for the Company
OPERATING CASH FLOW(Y)
Highest at USD 107.96 MM
DEBT-EQUITY RATIO
(HY)
Lowest at 2.37 %
-34What is not working for the Company
ROCE(HY)
Lowest at 2.76%
RAW MATERIAL COST(Y)
Grown by 14.43% (YoY
DEBTORS TURNOVER RATIO(HY)
Lowest at 3.82 times
NET SALES(Q)
Lowest at USD 98.23 MM
OPERATING PROFIT(Q)
Lowest at USD 6.33 MM
PRE-TAX PROFIT(Q)
Lowest at USD 3.32 MM
NET PROFIT(Q)
Lowest at USD 0.22 MM
EPS(Q)
Lowest at USD -0.49
Here's what is working for Harmonic, Inc.
Operating Cash Flow
Highest at USD 107.96 MM and Grown
In each year in the last three yearsMOJO Watch
The company has generated higher cash revenues from business operations
Operating Cash Flows (USD MM)
Debt-Equity Ratio
Lowest at 2.37 %
in the last five Semi-Annual periodsMOJO Watch
The company has been reducing its borrowing as compared to equity capital
Debt-Equity Ratio
Here's what is not working for Harmonic, Inc.
Net Sales
At USD 98.23 MM has Fallen at -55.78%
Year on Year (YoY)MOJO Watch
Near term sales trend is extremely negative
Net Sales (USD MM)
Pre-Tax Profit
At USD 3.32 MM has Fallen at -94.26%
Year on Year (YoY)MOJO Watch
Near term Pre-Tax Profit trend is very negative
Pre-Tax Profit (USD MM)
Net Profit
At USD 0.22 MM has Fallen at -99.44%
Year on Year (YoY)MOJO Watch
Near term Net Profit trend is very negative
Net Profit (USD MM)
Net Sales
Lowest at USD 98.23 MM
in the last five periodsMOJO Watch
Near term sales trend is negative
Net Sales (USD MM)
Operating Profit
Lowest at USD 6.33 MM
in the last five periodsMOJO Watch
Near term Operating Profit trend is negative
Operating Profit (USD MM)
Pre-Tax Profit
Lowest at USD 3.32 MM
in the last five periodsMOJO Watch
Near term Pre-Tax Profit trend is negative
Pre-Tax Profit (USD MM)
Net Profit
Lowest at USD 0.22 MM
in the last five periodsMOJO Watch
Near term Net Profit trend is negative
Net Profit (USD MM)
EPS
Lowest at USD -0.49
in the last five periodsMOJO Watch
Declining profitability; company has created lower earnings for shareholders
EPS (USD)
Debtors Turnover Ratio
Lowest at 3.82 times
in the last five Semi-Annual periodsMOJO Watch
Company's pace of selling Debtors has slowed
Debtors Turnover Ratio
Raw Material Cost
Grown by 14.43% (YoY)
MOJO Watch
The company's ability to pass on the cost of raw materials to customers has deteriorated; this may lead to a fall in profit margin
Raw Material Cost as a percentage of Sales






