Ethan Allen Interiors Inc.

Ethan Allen Interiors Inc.

ETDยทNYSE

$20.55

+0.54%
Consumer CyclicalFurnishings, Fixtures & Appliances

Ethan Allen Interiors Inc. operates as an interior design company, and manufacturer and retailer of home furnishings in the United States, Mexico, Honduras, and Canada. The company operates in two segments, Wholesale and Retail. Its products include case goods items, such as beds, dressers, armoires, tables, chairs, buffets, entertainment units, home office furniture, and wooden accents; upholstery items comprising sleepers, recliners and other motion furniture, chairs, ottomans, custom pillows, sofas, loveseats, cut fabrics, and leather; and home accent items consisting of window treatments and drapery hardware, wall decors, florals, lighting, clocks, mattresses, bedspreads, throws, pillows, decorative accents, area rugs, wall coverings, and home and garden furnishings. The company markets and sells its products under the Ethan Allen brand through home furnishing retail networks and independent retailers, as well as through ethanallen.com website. As of June 30, 2021, it operated a network of approximately 302 design centers. Ethan Allen Interiors Inc. was founded in 1932 and is headquartered in Danbury, Connecticut.

At a Glance

Live Snapshot
Market Cap$522.92M
EPS2.0300
P/E Ratio10.12
Earnings Date07/29/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is compressed (P/E 10.1).

Valuation inputs: P/E 10.1, earnings yield +9.9%, momentum +0.5%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is acceptable (ROE +10.7%, ROIC +7.6%).

Profitability stack: net margin +8.4%, ROE +10.7%, ROIC +7.6%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile looks controlled across current risk inputs.

Risk factors: liabilities/assets +34.6%, momentum +0.5%, net margin +8.4%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

etd

Ethan Allen Interiors Inc. Market vs Earnings Trajectory

ETD ยท NYSE

Loading price and EPS data...

Ethan Allen Interiors Inc.

Ethan Allen Interiors Inc. Fair Value Envelope

ETD ยท NYSE

Our analysis suggests that ETD has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $20.55, this represents a potential HIDDEN relative to our calculated worth for Ethan Allen Interiors Inc..

Intrinsic Value
Current Price: $20.55
3Y-50.0%
5Y+497.0%
10Y-
3Y-25.0%
5Y+4.0%
10Y-23.0%
3Y-50.0%
5Y+480.0%
10Y-9.0%
3Y-11.0%
5Y+17.0%
10Y+6.0%
3Y-10.0%
5Y+36.0%
10Y+42.0%
3Y+2.0%
5Y+18.0%
10Y+28.0%
Ethan Allen Interiors Inc.

Ethan Allen Interiors Inc. Profit Bridge

ETD ยท NYSE
Revenue614.65M
Cost of Goods Sold (242.53M)
Gross Profit372.12M
Operating Expenses (310.13M)
Operating Income61.99M
Interest Expense (243.00K)
Other Income/Expense7.03M
Pretax Income69.02M
Income Tax (17.42M)
Net Income51.60M
Net Income
51.60M

Profitability Analysis

Gross Margin

60.5%

Exceptional pricing power and cost management. The company retains over half of revenue after direct costs.

Operating Margin

10.1%

Acceptable margins but limited operational leverage. Operating expense control is important.

Net Profit Margin

8.4%

Moderate profitability with room for improvement. Monitor interest expenses and tax efficiency.

Effective Tax Rate

25.2%

Higher tax burden may reflect limited tax optimization or operations in high-tax jurisdictions.

Profitability Insight

High margin compression: Large gap between gross and net margins suggests operational inefficiencies or heavy debt burden. Focus on expense management and deleveraging.

60.54%
Gross Profit Margin
3Y+2.0%
5Y+11.0%
10Y+9.0%
10.09%
Operating Profit Margin
-16%
3Y-40.0%
5Y+306.0%
10Y-10.0%
8.39%
Net Profit Margin
-15%
3Y-34.0%
5Y+456.0%
10Y+18.0%
10.70%
Return on Equity
-19%
3Y-58.0%
5Y+294.0%
10Y-26.0%
7.00%
Return on Assets
-18%
3Y-51.0%
5Y+390.0%
10Y-29.0%
7.57%
Return on Invested Capital
-20%
3Y-61.0%
5Y+321.0%
10Y-40.0%
ETD

Ethan Allen Interiors Inc. Cash Conversion Engine

ETD ยท NYSE
Net Income51.60M
Depreciation & Amortization15.52M
Stock-Based Compensation1.53M
Change in Working Capital-39.41M
Others32.98M
Capital Expenditures-11.27M
Free Cash Flow50.43M

Cash Flow Quality Analysis

FCF Conversion Rate

97.7%

Strong cash conversion. Most reported earnings translate into actual cash flow, suggesting solid fundamentals.

CapEx Intensity

18.3%

Asset-light business model. Low capital requirements leave more cash available for shareholders and growth investments.

FCF Growth Trend

-28.6%

Significant FCF decline raises concerns. Urgent review needed of operational performance and capital allocation.

Working Capital Impact

-$39.41M

Significant working capital drain. Growth may be consuming cash through inventory buildup or receivables extensionโ€”monitor closely.

Cash Flow Quality Insight

Asset-light with strong cash conversion: Low capital requirements combined with efficient cash generation creates significant shareholder value through dividends, buybacks, or strategic investments.

etd

Ethan Allen Interiors Inc. Funding & Solvency Profile

ETD ยท NYSE
Cash & Cash Equivalents66.57M
Net Receivables5.17M
Inventory148.58M
Other Current Assets27.92M
Total Current Assets288 M
Property, Plant & Equipment313.81M
Goodwill & Intangible Assets45.13M
Long-Term Investments74.38M
Other Non-Current Assets1.49M
Total Non-Current Assets390 M
Total Assets
723.26M

Financial Health Analysis

Current Ratio

1.94x

Strong liquidity. The company has adequate resources to meet short-term liabilities.

Debt-to-Equity Ratio

0.53x

Balanced capital structure with moderate leverage. Equity exceeds debt, suggesting healthy financial stability.

Working Capital

140 M

Strong working capital position provides significant operational flexibility and financial cushion.

Asset Composition

40% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

Financial Health Insight

Strong financial foundation: Excellent liquidity combined with conservative leverage suggests the company is well-positioned to weather economic uncertainties and fund growth opportunities.

etd

Ethan Allen Interiors Inc. Street Expectations Map

ETD ยท NYSE

Wall Street analysts project that ETD stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 24.00, with estimates ranging from a low of 24.00 to a high of 24.00.

Lowest Target
24.00
16.79%
Consensus Target
24.00
16.79%
Highest Target
24.00
16.79%

The consensus 1-year price target stands at 24.00, with estimates ranging from a low of 24.00 to a high of 24.00.

Analyst Consensus Analysis

Upside Potential

+16.8%

Strong upside potential. Consensus indicates attractive return opportunity with favorable risk-reward profile.

Analyst Agreement

0.0% spread

High analyst agreement. Narrow target range indicates strong consensus on valuation, suggesting clear investment thesis and predictable outlook.

Analyst Conviction

Very High

Strong buy conviction: High upside with tight consensus suggests compelling investment opportunity backed by analyst confidence.

Market Sentiment Insight

Monitor and evaluate: Current analyst consensus suggests limited conviction or near-term catalysts. Stay informed on company developments and reassess positioning as new information emerges.

etd

Ethan Allen Interiors Inc. Insider Positioning

ETD ยท NYSE

During the last 12 months, insiders have sold $857K worth of ETD shares, with no buying activity reported.

3 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

3-6 Months

Bought

0

0.00

Sold

17.5K

436.96K

Net Activity

-437K

-$437K

6-9 Months

Bought

0

0.00

Sold

15.0K

420.15K

Net Activity

-420K

-$420K

9-12 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

Top Buyers

No buying activity

Top Sellers

1
KMF

Kathwari M Farooq

Director, Officer: Chairman, President & Ceo

32.5K sharesโ€ข4 transactions

$857K

Insider Activity Analysis

Net Insider Sentiment

Bearish

Strong bearish signal with $857K net selling. Heavy insider selling may indicate concerns about valuation or near-term prospects.

Buy/Sell Ratio

0.00:1

Very poor ratio. Heavy selling with minimal buying suggests insiders may be concerned about valuation or outlook.

Insider Participation

High Selling

1 insider sellers vs. 0 buyers. Widespread selling across multiple insiders may signal concerns.

1.75%
Dividend Yield
3%
3Y-25.0%
5Y+94.0%
10Y+239.0%
ย 

etd Dividend History

ETD
10Y CAGR +9%
Latest $0.39
Annual $2.2
5 year growth trend
Last Period: +0%