XNASSTKL
Market cap941mUSD
Dec 26, Last price
7.88USD
1D
0.64%
1Q
20.86%
Jan 2017
11.77%
Name
Sunopta Inc
Chart & Performance
Profile
SunOpta Inc. manufactures and sells plant-based and fruit-based food and beverage products to retail customers, foodservice distributors, branded food companies, and food manufacturers worldwide. The company operates through two segments, Plant-Based Foods and Beverages, and Fruit-Based Foods and Beverages. The Plant-Based Foods and Beverages segment provides plant-based beverages, and liquid and dry ingredients that utilizes almond, soy, coconut, oat, hemp, and other bases, as well as broths, teas, and nutritional beverages. This segment also packages dry- and oil-roasted in-shell sunflower and sunflower kernels; and processes and sells raw sunflower inshell and kernel for food and feed applications. The Fruit-Based Foods and Beverages segment offers individually quick frozen (IQF) fruits, such as strawberries, blueberries, mangos, pineapples, blends, and other berries for retail; and IQF and bulk frozen fruits, including purées, toppings, and smoothies for foodservice, and custom fruit preparations for industrial use. This segment also provides fruit snacks comprising bars, twists, ropes, and bite-sized products. The company was formerly known as Stake Technology Ltd. and changed its name to SunOpta Inc. in October 2003. SunOpta Inc. was founded in 1973 and is headquartered in Eden Prairie, Minnesota.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2022‑00 | 2021‑00 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2016‑00 | 2015‑00 | |
Income | ||||||||||
Revenues | 630,297 -22.44% | 934,662 18.43% | 812,624 2.97% | |||||||
Cost of revenue | 541,680 | 811,808 | 714,539 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 88,617 | 122,854 | 98,085 | |||||||
NOPBT Margin | 14.06% | 13.14% | 12.07% | |||||||
Operating Taxes | 3,269 | (2,340) | (3,366) | |||||||
Tax Rate | 3.69% | |||||||||
NOPAT | 85,348 | 125,194 | 101,451 | |||||||
Net income | (175,018) 4,123.41% | (9,518) -79.88% | (4,144) -91.24% | |||||||
Dividends | (1,732) | (2,436) | (5,247) | |||||||
Dividend yield | 0.28% | 0.27% | 0.73% | |||||||
Proceeds from repurchase of equity | (191) | (1,512) | (1,279) | |||||||
BB yield | 0.03% | 0.17% | 0.18% | |||||||
Debt | ||||||||||
Debt current | 40,154 | 51,565 | 21,963 | |||||||
Long-term debt | 454,895 | 438,181 | 305,102 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 2,241 | |||||||||
Net debt | 486,295 | 489,067 | 349,323 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 14,844 | 60,575 | (21,432) | |||||||
CAPEX | (46,125) | (128,626) | (83,370) | |||||||
Cash from investing activities | 44,032 | (106,824) | (94,450) | |||||||
Cash from financing activities | (50,801) | 46,701 | 115,858 | |||||||
FCF | 64,932 | (149,902) | (51,574) | |||||||
Balance | ||||||||||
Cash | 306 | 679 | 227 | |||||||
Long term investments | 8,448 | (22,485) | ||||||||
Excess cash | ||||||||||
Stockholders' equity | 148,000 | 314,085 | 309,889 | |||||||
Invested Capital | 554,673 | 745,427 | 602,945 | |||||||
ROIC | 14.75% | 21.15% | 19.48% | |||||||
ROCE | 15.96% | 16.48% | 15.68% | |||||||
EV | ||||||||||
Common stock shares outstanding | 114,226 | 107,659 | 104,098 | |||||||
Price | 5.47 -21.29% | 8.44 -27.68% | 6.95 -40.45% | |||||||
Market cap | 624,816 -13.64% | 908,642 -12.74% | 723,481 -30.53% | |||||||
EV | 1,125,620 | 1,425,771 | 1,100,949 | |||||||
EBITDA | 119,656 | 160,527 | 132,726 | |||||||
EV/EBITDA | 9.41 | 8.88 | 8.29 | |||||||
Interest | 25,820 | 14,734 | 8,769 | |||||||
Interest/NOPBT | 29.14% | 11.99% | 8.94% |