2010 | 2011 | ||||||
Price: | 5.36 | EPS | $0.10 | $0.80 | |||
Shares Out. (in M): | 7 | P/E | 6.7x | 6.7x | |||
Market Cap (in $M): | 36 | P/FCF | 8.9x | 5.6x | |||
Net Debt (in $M): | -20 | EBIT | 1 | 10 | |||
TEV (in $M): | 17 | TEV/EBIT | 15.4x | 1.5x |
Sign up for free guest access to view investment idea with a 45 days delay.
Thesis
Friedman Industries (FRD) is a quiet, thinly-traded microcap (36 million) steel processer that is a slam-dunk play on already-expanding oil and natural gas pipelines. FRD currently trades around a conservative liquidation value and has the potential for a capital-appreciation return of between 20% - 65% in the near term (under 1 year) with potential to return over 100% in the long term (1 year plus), plus dividends received in between.
The thesis is very simple: FRD operates an essential service for US Steel that was paused in 2009 because US Steel temporarily idled a nearby facility. That facility is now back online and orders have resumed at near previous paces, but the stock price has not responded accordingly. We believe that the market has not yet priced a) the nature and b) the value of this relationship into the stock, which we think will change as the company continues to report higher sales volume quarter-over-quarter in its Tubular segment. In addition, FRD now trades around a conservative estimation of liquidation value (net-net) which limits downside risk. So far, we have one quarter of confirmation. We expect to get another around the mid-August Q2 10-Q release.
We argue that a mispricing has occurred here due mainly to the size of the company. The company 1) has no analysts following 2) has hardly any institutional interest 3) doesn't hold earnings calls and 4) doesn't release 8-ks announcing its earnings and providing guidance. The only information gleaned about the company is that reported in 10-Qs and 10-Ks four times a year (and what we can guess from dividend payouts).
Company Details
The FRD story is pretty straightforward. The company has existed for 45 years as a family-owned/operated corporation doing pretty much the same thing - processing hot-rolled coils into sheet and plate (Coil Segment) and cutting and finishing tubular steel goods (Tubular Segment), both of which it sells wholesale. FRD owns three factories - hot-rolled processors in Hickman, Arkansas and Decatur, Alabama and a Tubular Goods processor in Lone Star, Texas. The business as a whole is a good one and run impeccably well, as witnessed by the length of time in operations. The company has been profitable every year of record (since 1990) and likewise has paid a dividend every quarter, corresponding to profitability.
FRD also has a sort-of-hidden third business, which is the focus of our report. From the most recent 10-k: "In recent years, the Company has manufactured and sold substantially all of its line and oil country pipe to US Steel Tubular Products .... Historically, USS has been our primary supplier of tubular products." These quotes suggest that FRD buys (a type of) pipe from US Steel, processes it, and sells it back for a profit. This is a servicing business, and one with little competition, substitutes, or threats of new entrants. This is not a commodity business as the market / company reports could lead one to believe.
In other words, this third business - and 30% of the company's revenues in FYE 2009 - is FRD's relationship with US Steel (which is accounted for in the Tubular segment). FRD can do this because its plants are a) capable (obviously) and b) very close to the US Steel facilities, providing US Steel with a lower cost alternative than building the plant itself or purchasing the pipe from another supplier farther away. Most significantly, it is likely that the low-cost nature of this relationship is vital to the relative cost position and / or quality of the US Steel product, and it is precisely the resumption of this relationship that we think the market has a) discounted completely or b) not yet recognized.
The following chart shows tonnage sold and total revenues for the past 12 quarters:
|
|
Tons Sold (Ms) |
|
||
Calendar |
Fiscal |
Coil |
Tubular |
Total |
Revs (MM USD) |
|
|
|
|
|
|
Mar-10 |
Q4/2010A |
18 |
19 |
37 |
$ 23.3 |
Dec-09 |
Q3/2010A |
13 |
9 |
22 |
$ 13.5 |
Sep-09 |
Q2/2010A |
19 |
9 |
28 |
$ 16.1 |
Jun-09 |
Q1/2010A |
13 |
8 |
21 |
$ 12.2 |
Mar-09 |
Q4/2009A |
13 |
17 |
30 |
$ 21.9 |
Dec-08 |
Q3/2009A |
15 |
38 |
53 |
$ 56.2 |
Sep-08 |
Q2/2009A |
21 |
47 |
68 |
$ 71.1 |
Jun-08 |
Q1/2009A |
31 |
47 |
78 |
$ 59.6 |
Mar-08 |
Q4/2008A |
35 |
44 |
79 |
$ 49.0 |
Dec-07 |
Q3/2008A |
31 |
32 |
63 |
$ 38.1 |
Sep-07 |
Q2/2008A |
30 |
36 |
66 |
$ 41.2 |
Jun-07 |
Q1/2008A |
31 |
45 |
76 |
$ 50.5 |
Clearly we can see a recovery in the Tubular segment from the FY 2010 lows and a corresponding recovery in revenues. We attribute this 10,000 ton bump Q-to-Q entirely to the resumption of the relationship with US Steel. As a reminder, FRD reported that the plant was idled in February 2009 and reopened in February 2010.
Downside protection
The company's balance sheet is rock-solid, leaning towards cash-heavy. The company has $2.91 per share in gross cash and $1.64 per share in cash less liabilities. Our liquidation analysis is as follows:
Liquidation recovery model (in millions USD) |
|
|
|
||
|
|
31-Mar-10 |
|
Cash |
|
Assets |
|
|
Recovery |
|
Notes |
|
|
|
|
|
|
Cash & equivalents |
19.81 |
100% |
19.81 |
|
|
Gross accounts receivable |
8.72 |
|
- |
|
|
Less: allowance for bad debts & cash discounts |
(0.04) |
|
- |
|
|
Net accounts receivable |
8.69 |
80% |
6.95 |
|
|
Prime coil inventories |
4.64 |
90% |
4.18 |
Lower of cost/mkt |
|
Non-standard coil inventories |
0.50 |
90% |
0.45 |
Lower of cost/mkt |
|
Tubular raw materials |
3.70 |
90% |
3.33 |
Lower of cost/mkt |
|
Tubular finished goods |
11.28 |
90% |
10.15 |
Lower of cost/mkt |
|
Total inventories |
20.12 |
|
- |
|
|
Prepaid income taxes |
- |
0% |
- |
|
|
Other |
|
0.09 |
0% |
- |
|
Total current assets |
48.71 |
92% |
44.87 |
Total liquidated current assets |
|
Land |
|
1.08 |
|
|
|
Buildings & yard improvements |
7.00 |
|
- |
|
|
Machinery and equipment |
29.37 |
|
- |
|
|
Less: accumulated depreciation |
(21.96) |
|
- |
|
|
Total PP&E, net |
15.49 |
10% |
1.55 |
Total liquidated LT assets |
|
Cash value of officers' life insurance & other |
0.83 |
0% |
- |
|
|
Total assets |
|
65.04 |
71% |
46.42 |
Total liquidated assets |
|
|
|
|
|
|
Liquidated assets |
46.42 |
|
|
|
|
Total liabilities |
|
(8.67) |
|
|
|
Run-off to equity |
37.75 |
|
|
|
|
Per share value |
5.55 |
|
|
|
|
Current price discount to liquidation value |
3.5% |
|
|
|
And, since the company books inventory at the lower of cost or market, it is possible that the market value of the inventory is higher than book value, but not the other way around. In addition, this liquidation value ascribes hardly any value to the property under liquidation. Ultimately, this suggests that our liquidation value is conservative.
Projections and Valuation
We project three cases:
In our valuation, we average the price according to the historical average PE ex-cash (8) (plus gross cash) and historical average EV/sales (.27) to each of these scenarios and weight them accordingly.
In an equal weighted scenario, this stock should trade at about $7 per share, providing 20% upside to the share price. In an overweight positive scenario (50% best, 50% base, 0% worst), the stock should trade at about $8 per share today. At the current share price of 5.4, it seems that the market expects a significantly higher percentage chance of the worst case scenario than we do, especially considering what we know about nature of the relationship with US Steel (and its previous resumption).
In addition, US Steel recently reported excellent results and positive guidance for their Tubular segment, mostly due to strong demand and a continuing decrease in supply from Chinese steel manufacturers (got to love protectionist trade rulings). US Steel did suggest that the market will be maturing soon (1 to 2 quarters out), suggesting that there's still a bit of growth before a run rate is appropriate.
Additional upside
The stock has additional upside in two things: 1) dividend payments and 2) general economic recovery.
Risks to the investment
Disclosure:
We own stock in FRD. Do your own due diligence.
show sort by |
Are you sure you want to close this position FRIEDMAN INDUSTRIES INC?
By closing position, I’m notifying VIC Members that at today’s market price, I no longer am recommending this position.
Are you sure you want to Flag this idea FRIEDMAN INDUSTRIES INC for removal?
Flagging an idea indicates that the idea does not meet the standards of the club and you believe it should be removed from the site. Once a threshold has been reached the idea will be removed.
You currently do not have message posting privilages, there are 1 way you can get the privilage.
Apply for or reactivate your full membership
You can apply for full membership by submitting an investment idea of your own. Or if you are in reactivation status, you need to reactivate your full membership.
What is wrong with message, "".