investorscraft@gmail.com

Intrinsic ValueHardwoods Distribution Inc. (HDI.TO)

Previous Close$27.70
Intrinsic Value
Upside potential
Previous Close
$27.70

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Hardwoods Distribution Inc. operates as a leading wholesale distributor of architectural building products across North America, catering to residential, commercial, and industrial construction markets. The company specializes in high-demand materials such as hardwood lumber, veneers, laminates, and composite panels, which are essential for cabinetry, millwork, and specialty interiors. Its diversified product portfolio serves a broad customer base, including manufacturers, contractors, and designers, reinforcing its role as a critical supplier in the construction value chain. With 86 strategically located distribution facilities, Hardwoods leverages its extensive network to ensure timely delivery and competitive pricing, positioning itself as a preferred partner in a fragmented industry. The company’s focus on high-margin decorative surfaces and specialty products enhances its resilience against commodity price fluctuations, while its strong relationships with suppliers and customers underpin its market leadership. Operating in a cyclical sector, Hardwoods benefits from long-term trends in housing demand and commercial refurbishment, though it remains exposed to macroeconomic sensitivities.

Revenue Profitability And Efficiency

In FY 2021, Hardwoods reported revenue of CAD 1.62 billion, reflecting robust demand across its end markets. Net income stood at CAD 103.1 million, with diluted EPS of CAD 4.77, demonstrating strong profitability despite operational challenges. The negative operating cash flow of CAD 65.4 million, partly due to working capital adjustments, contrasts with disciplined capital expenditures of CAD 7.5 million, indicating efficient asset utilization.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate substantial net income relative to its asset base. With a focus on high-margin specialty products, Hardwoods maintains healthy gross margins, though its capital efficiency is tempered by cyclical demand patterns. The balance between growth investments and profitability remains a key focus area.

Balance Sheet And Financial Health

Hardwoods’ balance sheet shows CAD 7.8 million in cash and equivalents against total debt of CAD 570.6 million, suggesting moderate leverage. The debt load is manageable given the company’s stable cash flows, but investors should monitor liquidity trends, especially in light of the negative operating cash flow reported for FY 2021.

Growth Trends And Dividend Policy

The company has demonstrated growth through both organic demand and strategic acquisitions, supported by its expansive distribution network. A dividend of CAD 2.79 per share signals commitment to shareholder returns, though payout sustainability depends on maintaining earnings stability amid industry cyclicality.

Valuation And Market Expectations

With a beta of 1.71, Hardwoods’ stock exhibits higher volatility relative to the market, reflecting its sensitivity to construction sector dynamics. Valuation metrics would benefit from clearer market cap data, but the company’s profitability and dividend yield suggest investor confidence in its niche positioning.

Strategic Advantages And Outlook

Hardwoods’ competitive edge lies in its specialized product mix, geographic reach, and supplier relationships. While near-term performance may hinge on construction activity levels, its long-term outlook remains favorable due to urbanization trends and demand for premium building materials. Prudent capital allocation and cost control will be critical to navigating macroeconomic headwinds.

Sources

Company description, financial data from disclosed filings (FY 2021), and market metrics.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount