investorscraft@gmail.com

Intrinsic ValueHuadi International Group Co., Ltd. (HUDI)

Previous Close$1.25
Intrinsic Value
Upside potential
Previous Close
$1.25

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Huadi International Group Co., Ltd. operates in the industrial manufacturing sector, specializing in the production and distribution of high-performance stainless steel and carbon steel products. The company serves a diverse clientele, including construction, energy, and transportation industries, leveraging its vertically integrated supply chain to ensure cost efficiency and quality control. Huadi's market position is bolstered by its strategic focus on export markets, particularly in Asia and North America, where demand for durable steel products remains robust. The company differentiates itself through advanced manufacturing techniques and a commitment to meeting international quality standards, positioning it as a competitive player in niche steel segments. Despite operating in a cyclical industry, Huadi has maintained steady demand by catering to infrastructure and industrial projects requiring specialized steel solutions.

Revenue Profitability And Efficiency

Huadi reported revenue of $74.3 million for FY 2024, with net income of $137,422, reflecting thin margins in a competitive steel market. Diluted EPS stood at $0.0096, indicating modest earnings per share. Operating cash flow was $13.0 million, suggesting reasonable operational efficiency, while capital expenditures of $3.1 million highlight ongoing investments in production capacity.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained by industry-wide pricing pressures and input cost volatility. Operating cash flow of $13.0 million, against net income of $137,422, suggests non-cash charges or working capital adjustments. Capital expenditures represent 23.6% of operating cash flow, indicating a moderate reinvestment rate to sustain operations.

Balance Sheet And Financial Health

Huadi maintains a solid liquidity position with $18.1 million in cash and equivalents, against total debt of $14.6 million, yielding a conservative net cash position. The balance sheet appears stable, with no immediate solvency concerns, though the steel industry's cyclicality warrants monitoring of leverage and working capital trends.

Growth Trends And Dividend Policy

Revenue growth trends are not explicitly provided, but the company's focus on export markets and specialized steel products may offer niche expansion opportunities. Huadi does not currently pay dividends, retaining earnings for operational and strategic reinvestment, consistent with its growth-stage profile in a capital-intensive industry.

Valuation And Market Expectations

With a market capitalization not provided, valuation metrics cannot be calculated. The company's thin net margins and modest EPS suggest market expectations are likely tempered, reflecting the challenges of the steel sector. Investors may focus on Huadi's ability to improve profitability through cost controls or higher-margin product lines.

Strategic Advantages And Outlook

Huadi's vertically integrated model and export-oriented strategy provide competitive advantages in serving global infrastructure demand. However, the outlook remains tied to steel price cycles and regional economic conditions. Success will depend on operational efficiency, pricing power, and the ability to navigate raw material cost fluctuations in the coming fiscal year.

Sources

Company filings, CIK 0001791725

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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