XNASBCPC
Market cap5.43bUSD
Dec 24, Last price
167.17USD
1D
1.11%
1Q
-3.78%
Jan 2017
99.20%
Name
Balchem Corp
Chart & Performance
Profile
Balchem Corporation develops, manufactures, and markets specialty performance ingredients and products for the nutritional, food, pharmaceutical, animal health, medical device sterilization, plant nutrition, and industrial markets in the United States and internationally. It operates through three segments: Human Nutrition & Health, Animal Nutrition & Health, and Specialty Products. The Human Nutrition & Health segment supplies ingredients in the food and beverage industry. Its products include spray dried and emulsified powders, extrusion and agglomeration, blended lipid systems, liquid flavor delivery systems, juice and dairy bases, chocolate systems, and cereal systems, as well as ice cream bases and variegates. This segment also offers microencapsulation solutions for various applications; and human grade choline nutrients and mineral amino acid chelated products for nutrition and health applications. The Animal Nutrition & Health segment provides microencapsulated products to enhance health and milk production, and delivering nutrient supplements in ruminant animals; chelation technology, which offers enhanced nutrient absorption for various species of production and companion animals; and choline chloride, a nutrient for monogastric animal health. The Specialty Products segment offers ethylene oxide primarily for use in the health care industry; and single use canisters with ethylene oxide for sterilizing re-usable devices. This segment also markets and sells propylene oxide, a fumigant to aid in the control of insects and microbiological spoilage, as well as to reduce bacterial and mold contamination in shell and processed nut meats, processed spices, cacao beans, cocoa powder, raisins, figs, and prunes; and chelated minerals for high value crops. The company sells its products through sales force, independent distributors, and sales agents. Balchem Corporation was incorporated in 1967 and is headquartered in New Hampton, New York.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 922,439 -2.11% | 942,358 17.94% | 799,023 13.56% | |||||||
Cost of revenue | 765,563 | 797,172 | 671,521 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 156,876 | 145,186 | 127,502 | |||||||
NOPBT Margin | 17.01% | 15.41% | 15.96% | |||||||
Operating Taxes | 28,718 | 28,382 | 29,129 | |||||||
Tax Rate | 18.31% | 19.55% | 22.85% | |||||||
NOPAT | 128,158 | 116,804 | 98,373 | |||||||
Net income | 108,543 3.01% | 105,367 9.64% | 96,104 13.57% | |||||||
Dividends | (22,872) | (20,713) | (18,723) | |||||||
Dividend yield | 0.47% | 0.52% | 0.34% | |||||||
Proceeds from repurchase of equity | (4,469) | (32,211) | (28,296) | |||||||
BB yield | 0.09% | 0.81% | 0.51% | |||||||
Debt | ||||||||||
Debt current | 8,442 | 4,022 | 2,361 | |||||||
Long-term debt | 346,878 | 460,610 | 118,044 | |||||||
Deferred revenue | 2,658 | |||||||||
Other long-term liabilities | 68,623 | 42,833 | 20,826 | |||||||
Net debt | 286,797 | 393,777 | 63,621 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 183,761 | 138,536 | 160,514 | |||||||
CAPEX | (37,892) | (50,290) | (37,449) | |||||||
Cash from investing activities | (34,813) | (416,014) | (35,300) | |||||||
Cash from financing activities | (153,321) | 246,679 | (102,178) | |||||||
FCF | 141,552 | 17,151 | 100,748 | |||||||
Balance | ||||||||||
Cash | 64,447 | 66,560 | 103,239 | |||||||
Long term investments | 4,076 | 4,295 | (46,455) | |||||||
Excess cash | 22,401 | 23,737 | 16,833 | |||||||
Stockholders' equity | 908,331 | 809,478 | 729,299 | |||||||
Invested Capital | 1,434,761 | 1,399,691 | 993,262 | |||||||
ROIC | 9.04% | 9.76% | 9.78% | |||||||
ROCE | 10.77% | 9.77% | 12.07% | |||||||
EV | ||||||||||
Common stock shares outstanding | 32,448 | 32,393 | 32,672 | |||||||
Price | 148.75 21.82% | 122.11 -27.57% | 168.60 46.33% | |||||||
Market cap | 4,826,640 22.02% | 3,955,509 -28.19% | 5,508,499 47.09% | |||||||
EV | 5,113,437 | 4,349,286 | 5,572,120 | |||||||
EBITDA | 211,811 | 197,034 | 176,381 | |||||||
EV/EBITDA | 24.14 | 22.07 | 31.59 | |||||||
Interest | 22,613 | 10,268 | 2,456 | |||||||
Interest/NOPBT | 14.41% | 7.07% | 1.93% |