2023 | 2024 | ||||||
Price: | 38.72 | EPS | 1.74 | 2.18 | |||
Shares Out. (in M): | 232 | P/E | 22.2 | 17.7 | |||
Market Cap (in $M): | 8,979 | P/FCF | 0 | 0 | |||
Net Debt (in $M): | 4,774 | EBIT | 791 | 904 | |||
TEV (in $M): | 13,753 | TEV/EBIT | 17.4 | 15.2 | |||
Borrow Cost: | Available 0-15% cost |
Sign up for free guest access to view investment idea with a 45 days delay.
US Foods Holdings Corp. (“US Foods” or the “Company”) is the second largest food broadline distributor in the United States. USFD supplies ~250,000 customers, has more than 400,000 SKUs and sources its products from more than 6,000 suppliers. USFD has been a constant number 2 in the market where M&A is the main driver of growth. After a failed merger in 2015 with Sysco (SYY) that was blocked by the FTC, the Company was taken public. As stand-alone operator, US Foods has maintained its 2nd place position in the market, however Sysco has extended the gap, being almost twice as large, and Performance Food Group (PFGC), who was thought of as a far-out 3rd player, has caught up and has almost the same market share as USFD.
An activist campaign in 2022 by Sachem Head focused on low shareholder returns vs. peers, management’s poor execution using the Sysco margin gap as an example and poor acquisitions. After threatening a proxy fight, Sachem Head got 3 seats on the board and Pietro Satriano stepped down from the Chairman and CEO position. Since this announcement in May 2022, USFD stock has risen 11% ahead of its closest peer Sysco declining -11%, and USFD has risen ~6% since the new CEO appointment in November 2022.
After Sachem Head’s proxy fight and a new management, the Street believes that the issues can be solved and that US Foods can catch up or at least be competitive with Sysco. Following my research, however, I believe that US Foods bull thesis is flawed as 1) the margin gap with Sysco can’t be closed in the timeframe expected: the majority of the improvements would have to come from the supply chain/operations side, and any impact there takes at least 3-5 years, 2) Independent restaurant penetration is key for growth and margin expansion: the majority of private label customers come from independent restaurant, which is the most competitive segment of them all and where large broadliners are not liked as a first option and 3) The cash & carry acquisition was not only poorly timed, but the business is not a great asset: USFD took a highly expensive financing from KKR to purchase what competitors consider a poor asset.
The Potential
As a perennial underperformer, US Foods has traded between 11.0x and 15.0x EV/EBIT, which historically has been ~3.0x-4.0x turns below its closest peer, Sysco. As the new CEO has not issued any new guidance, the Street still believes that USFD is going to have 3% EBIT margins in 2023, which is 50%+ what they did in 2022, and a number they have never achieved. Any adjustment from the Company in the next earnings call will probably lead to a rerating. In my base case, I expect USFD to still trade a few turns below its peers at and no major margin expansion as the Street implies for a downside of 31% as the stock rerates lower.
The Industry
The food distribution industry, as with any distribution business, is one where route density matters a lot. We can see examples in the uniform rental business, where Cintas, the number 1 player, has EBIT margins and ROICs that are double its competitors. This also happens in the waste management business, where Waste Management and Republic Services have margins that are almost double and an ROIC that is significantly higher than smaller players.
Therefore scale, represented by warehouse count, customer count and route density are major differentiators. In the food distribution industry, Sysco is the clear leader, followed by USFD and PFGC. The advantage of scale is evident in this industry as well, where Sysco has ROICs that are double those of its peers and its margins are constantly 2-3% higher throughout the years.
Independent Restaurant Opportunity: Despite still being a fragmented industry, where the top 3 players control ~35% of the market, many of the larger broadliners are looking into independent restaurants as the new engine of growth as the chains get saturated with competition. Independent restaurants are those single unit or few unit operators, while chains range from QSRs to restaurants like Outback, Olive Garden, etc. In 2019, there were about 768,000 restaurants and bars in the US, post-covid that number dropped to 685,000, and is expected to grow back to 703,000 by 2025, still below the 2019 figure[1]. Within the major 3 players, independent restaurants represent an important part of their business. For Sysco it is estimated that it is about ~43%, for US Foods is about 35% and for PFGC is about 22%. Additionally, the independent channel is where most of the private label gets sold and is a key aspect of the margin expansion strategy. Sysco has about 37% of private label penetration, US Foods about 34% and Performance Food about 24%.
Expansion into complementary businesses: In addition, several food distributors have expanded into the cash & carry business as a complimentary business. For some, like Gordon Food Service, it has become an important part of their business, while for others is a minor part. It is an overall good business with 7%-8% EBIT margins and a positive growth outlook. As a constant acquirer USFD felt it fell behind on this business and acquired a large cash & carry business in 2020, right before the pandemic, for what people in the industry considered to be a rich price.
The idea behind the business is that it complements but also attracts a new customer base to the distribution business. However, it is estimated that only 20% of people that shop at cash & carry businesses become distribution customers and that many of the customers that shop at cash & carry will never be big enough to join the distribution business. Additionally, in this segment they are now competing with Costco, Sam’s Club and other big warehouse grocers.
Key Thesis Points
The Margin Gap With Sysco Can’t Be Closed Within 1 to 2 Years
The market has always looked at closing the margin gap with Sysco as the main goal of the business, and thus previous management pursued it without any success. One of the issues with this goal is that it is a moving goal post. As Sysco grows it becomes more efficient thus the margin gap increases unless USFD can execute and deliver, which has not been the case historically. Still, based on conversations with people in the industry, it is estimated that the average 2% gap between both can be split 1% in COGS and 1% in SG&A/operating expenses. Still, the advantage on the COGS side comes from private label penetration in independent restaurants (further discussed in the report later) as they both carry the same product mix and a very similar customer mix, while the opex difference comes from logistics. Historically, Sysco has spent 6% of its revenue on shipping and handling vs. 7% of US Foods. Though there are some levers that can be pulled to close this, Sysco’s scale (300+ warehouses vs. 170 for USFD) give it a massive advantage that is hard to replicate. Thus, leaving US Foods to focus on improvements in operations that industry experts estimate would take at least 3 to 5 years to be implemented and not 1 to 2 years as the Street estimates based on their immediate margin improvement.
Independent Restaurant Penetration Is Key For Growth and Margin Expansion
As the largest segment in the restaurant industry, all food distributors are looking into this segment for growth. Not only for its size, but most importantly as they are the biggest users of private label products. Private label products margins are higher than regular products and estimates of the gross margin of private label range from 20% higher to 2x higher than regular products. There is value in it as once a customer is hooked to a distributor’s private label it is very hard for them to switch, thus turning this into a retention tool.
Key to success in this segment is route density, but it is hard to combine with customer service. Also, based on my contacts many independent restaurants use local distributors as they get better product selection, reliability and customer service and switching providers is extremely easy and not sticky at all.
The Cash & Carry Acquisition Was Not Only Poorly Timed, But The Business Is Not A Great Asset
In early 2020, USFD entered into an acquisition agreement with Apollo Global Management to acquire Smart Foodservice Warehouse Stores, a group of cash & carry stores in the West Coast for $970mm. Unfortunately, the acquisition was announced days before the pandemic started and thus USFD encountered itself without financing to close the deal. Instead of walking away from the deal, the Company took a very expensive financing from KKR (its previous owner) to close the acquisition. Additionally, all the assets of this business were in the West Coast, a market that USFD had just entered the year before through its acquisition of SGA. Based on conversations with people in the industry, it seems that USFD overpaid for this asset and that the cash & carry stores are in terrible locations, which might force them to relocate them to be competitive.
Besides the above, since the Company’s new CEO came in, they stopped announcing every cash & carry store opening through press releases. Though it might mean nothing, as a new CEO, David Flitman might be looking to start with a clean slate and a potential sale of the business might be in order. If that is the case, the sale of this business would imply a ~$1.3bn loss in revenue, ~$100mm in EBITDA and a potential impairment of $40mm, providing further downside kicker in of $0.35 earnings per share. (Based on an estimated 2023 EBITDA of $103mm for the cash & carry business and a 9.0x multiple. This is 2.0x turns below what Restaurant Depot, the market leader, is valued at).
Lastly, as part of this deal, the KKR financing was not only extremely expensive, but also very restrictive. US Foods not only gave KKR 10% of the Company for ~$500mm with 7% rate and a low conversion price of $21.5, but also gave KKR a board seat and USFD can’t raise any capital senior to the preferred without KKR’s approval, basically putting its entire financing strategy on KKR!
Valuation
As the new management has decided not to change guidance in its during its initial months, the Street estimates are still fixed on previous goals, which based on my research seem hard to attain. Thus, any new guidance given by management in the next earnings call or event, will force Wall Street to adjust estimates to more realistic figures.
In my base case I assume that US Foods can grow its revenue at 1.3x the restaurant market vs. its goal of 1.5x as every player in the segment is targeting the independent restaurant business as a growth driver and USFD has also to battle local players which are very entrenched in the independent restaurant segment. Then expect some gross margin recovery as inflation eases, but then assume that shipping & handling and sales & marketing costs remain high as staffing issues remain and as US Foods must spend more on marketing to keep its growth rate and battle strong competition. Therefore, I don’t see 2024 EBIT margins hitting the ~3.4% rate consensus estimates, specially as USFD has never had those margins in its history.
USFD has historically traded 3.0x-4.0x turns below Sysco, due to being the perennial underperformer. Overall, I believe that this issue will remain over the next two years as any potential changes will take longer than expected, therefore valuing USFD at 11.0x FW EV/EBIT vs. Sysco’s 14.0x.
New guidance released by new management next earnings call might lower Street expectations
show sort by |
Are you sure you want to close this position US FOODS HOLDING CORP?
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 US FOODS HOLDING CORP 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, "".