HF Foods Group Inc. (NASDAQ: HFFG)

Sector: Consumer Defensive Industry: Food Distribution CIK: 0001680873
Market Cap 76.21 Mn
P/B 0.32
P/E -1.66
P/S 0.06
ROIC (Qtr) -4.01
Div Yield % 0.00
Rev 1y % (Qtr) 2.88
Total Debt (Qtr) 237.87 Mn
Debt/Equity (Qtr) 0.99
Add ratio to table...

About

HF Foods Group Inc., known by its stock symbol HFFG, is a prominent player in the foodservice distribution industry, specifically catering to Asian restaurants across the United States. The company's operations are rooted in a comprehensive merger between HF Foods and B&R Global Holdings in November 2019. HF Foods boasts an extensive distribution network, encompassing 18 distribution centers and cross-docks, a fleet of over 400 refrigerated vehicles, and spanning 46 states, covering approximately 95% of the contiguous United States. HF Foods generates...

Read more

Investment thesis

Bull case

  • Operating cash flow of 30.42M provides strong 17.43x coverage of stock compensation 1.75M, indicating sustainable incentive practices.
  • Robust tangible asset base of 400.83M provides 12.03x coverage of working capital 33.32M, indicating strong operational backing.
  • Tangible assets of 400.83M provide robust 26.56x coverage of other current liabilities 15.09M, indicating strong asset backing.
  • Operating cash flow of 30.42M fully covers other non-current liabilities 28.28M by 1.08x, showing strong long-term stability.
  • Strong tangible asset base of 400.83M provides 2.06x coverage of intangibles 194.25M, indicating robust asset quality.

Bear case

  • Operating cash flow of 30.42M barely covers its investment activities of (12.99M), with a coverage ratio of -2.34, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • With cash reserves of 12.33M against inventory of 135.50M, the 0.09 cash-to-inventory ratio suggests potential liquidity risks if inventory turnover slows, particularly concerning given current supply chain volatilities.
  • Operating earnings of (34.01M) show weak coverage of depreciation charges of 32.80M, with a -1.04 ratio indicating high capital intensity and potential reinvestment needs.
  • Free cash flow of 17.48M represents just -1.10x of debt issuance (15.89M), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • High depreciation of 32.80M relative to operating cash flow of 30.42M, which is 1.08x suggests significant maintenance capital requirements affecting free cash flow.

Product and Service Breakdown of Revenue (2024)

Related and Nonrelated Parties Breakdown of Revenue (2024)

Peer comparison

Companies in the Food Distribution
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 SYY Sysco Corp 52.49 Bn 48.75 1.21 14.97 Bn
2 USFD US Foods Holding Corp. 22.03 Bn 32.59 0.56 5.37 Bn
3 PFGC Performance Food Group Co 15.24 Bn 44.17 0.23 7.99 Bn
4 CHEF Chefs' Warehouse, Inc. 2.62 Bn 35.11 0.65 0.95 Bn
5 UNFI United Natural Foods Inc 2.38 Bn -23.56 0.07 3.47 Bn
6 ANDE Andersons, Inc. 1.88 Bn 20.94 0.34 0.77 Bn
7 AVO Mission Produce, Inc. 1.03 Bn 27.23 0.74 0.20 Bn
8 CVGW Calavo Growers Inc 0.45 Bn -33.31 0.43 0.02 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.50 1.05
EV to Cash from Ops. EV/CFO 9.79 34.23
EV to Debt EV to Debt 1.25 13.37
EV to EBIT EV/EBIT -8.75 164.56
EV to EBITDA EV/EBITDA -99.35 4.40
EV to Free Cash Flow [EV/FCF] EV/FCF 17.03 22.08
EV to Market Cap EV to Market Cap 3.91 1.45
EV to Revenue EV/Rev 0.24 0.53
Price to Book Value [P/B] P/B 0.32 2.85
Price to Earnings [P/E] P/E -1.66 13.20
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.00 0.57
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 21.05
Dividend per Basic Share Div per Share (Qtr) 0.00 0.44
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 8.21
Interest Coverage Int. cover (Qtr) -3.04 7.20
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -55.09 -12.24
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 7.72 35.81
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 32.53
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -57.18 65.49
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -106.68 -8.59
EBIT Growth (1y) % EBIT 1y % (Qtr) -372.89 21.40
EBT Growth (1y) % EBT 1y % (Qtr) -5,626.28 -278.84
EPS Growth (1y) % EPS 1y % (Qtr) -2,766.67 -67.04
FCF Growth (1y) % FCF 1y % (Qtr) 166.24 82.95
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 1.63 1.59
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 2.06 2.79
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.07
Cash Ratio Cash Ratio (Qtr) 0.07 0.34
Current Ratio Curr Ratio (Qtr) 1.19 2.65
Debt to Equity Ratio Debt/Equity (Qtr) 0.99 1.41
Interest Cover Ratio Int Coverage (Qtr) -3.04 7.20
Times Interest Earned Times Interest Earned (Qtr) -3.04 7.20
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) -0.10 4.45
EBIT Margin % EBIT Margin % (Qtr) -2.78 8.39
EBT Margin % EBT Margin % (Qtr) -3.69 4.17
Gross Margin % Gross Margin % (Qtr) 17.00 24.60
Net Profit Margin % Net Margin % (Qtr) -3.70 3.22