XNYSADM
Market cap24bUSD
Dec 26, Last price
50.61USD
1D
-0.04%
1Q
-15.65%
Jan 2017
10.87%
Name
Archer-Daniels-Midland Co
Chart & Performance
Profile
Archer-Daniels-Midland Company procures, transports, stores, processes, and merchandises agricultural commodities, products, and ingredients in the United States, Switzerland, Cayman Islands, Brazil, Mexico, the United Kingdom, and internationally. The company operates through three segments: Ag Services and Oilseeds, Carbohydrate Solutions, and Nutrition. It procures, stores, cleans, and transports agricultural raw materials, such as oilseeds, corn, wheat, milo, oats, and barley. The company also engages in the agricultural commodity and feed product import, export, and distribution; and structured trade finance activities. In addition, it offers vegetable oils and protein meals; ingredients for the food, feed, energy, and industrial customers; crude vegetable oils, salad oils, margarine, shortening, and other food products; and partially refined oils to produce biodiesel and glycols for use in chemicals, paints, and other industrial products. Further, the company provides peanuts, peanut-derived ingredients, and cotton cellulose pulp; sweeteners, corn and wheat starches, syrup, glucose, wheat flour, and dextrose; alcohol and other food and animal feed ingredients; ethyl alcohol and ethanol; corn gluten feed and meal; distillers' grains; and citric acids. Additionally, the company provides natural flavors, flavor systems, natural colors, proteins, emulsifiers, soluble fiber, polyols, hydrocolloids, and natural health and nutrition products, including probiotics, prebiotics, enzymes, and botanical extracts; and other specialty food and feed ingredients; edible beans; formula feeds, and animal health and nutrition products; and contract and private label pet treats and foods. It also offers futures commission merchant; commodity brokerage services; cash margins and securities pledged to commodity exchange clearinghouses; and cash pledged as security under certain insurance arrangements. The company was founded in 1902 and is headquartered in Chicago, Illinois.
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 | 93,935,000 -7.77% | 101,848,000 19.47% | 85,249,000 32.47% | |||||||
Cost of revenue | 86,678,000 | 94,494,000 | 79,433,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 7,257,000 | 7,354,000 | 5,816,000 | |||||||
NOPBT Margin | 7.73% | 7.22% | 6.82% | |||||||
Operating Taxes | 828,000 | 868,000 | 578,000 | |||||||
Tax Rate | 11.41% | 11.80% | 9.94% | |||||||
NOPAT | 6,429,000 | 6,486,000 | 5,238,000 | |||||||
Net income | 3,483,000 -19.75% | 4,340,000 60.21% | 2,709,000 52.88% | |||||||
Dividends | (977,000) | (899,000) | (834,000) | |||||||
Dividend yield | 2.50% | 1.72% | 2.18% | |||||||
Proceeds from repurchase of equity | (2,673,000) | (1,450,000) | ||||||||
BB yield | 6.83% | 2.77% | ||||||||
Debt | ||||||||||
Debt current | 705,000 | 1,737,000 | 1,805,000 | |||||||
Long-term debt | 10,421,000 | 9,659,000 | 9,818,000 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 1,005,000 | 1,014,000 | 1,233,000 | |||||||
Net debt | (202,000) | 4,892,000 | 5,395,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 4,460,000 | 3,478,000 | 6,595,000 | |||||||
CAPEX | (1,494,000) | (1,319,000) | (1,169,000) | |||||||
Cash from investing activities | (1,496,000) | (1,400,000) | (2,669,000) | |||||||
Cash from financing activities | (4,604,000) | (2,499,000) | (1,118,000) | |||||||
FCF | (934,000) | 6,443,000 | 6,057,000 | |||||||
Balance | ||||||||||
Cash | 5,390,000 | 1,037,000 | 943,000 | |||||||
Long term investments | 5,938,000 | 5,467,000 | 5,285,000 | |||||||
Excess cash | 6,631,250 | 1,411,600 | 1,965,550 | |||||||
Stockholders' equity | 24,465,000 | 24,616,000 | 22,767,000 | |||||||
Invested Capital | 28,733,750 | 34,122,400 | 32,315,450 | |||||||
ROIC | 20.46% | 19.53% | 16.81% | |||||||
ROCE | 19.79% | 19.91% | 16.29% | |||||||
EV | ||||||||||
Common stock shares outstanding | 542,000 | 563,000 | 566,000 | |||||||
Price | 72.22 -22.22% | 92.85 37.37% | 67.59 34.08% | |||||||
Market cap | 39,143,240 -25.12% | 52,274,550 36.64% | 38,255,940 34.80% | |||||||
EV | 39,274,240 | 57,498,550 | 43,940,940 | |||||||
EBITDA | 8,316,000 | 8,382,000 | 6,812,000 | |||||||
EV/EBITDA | 4.72 | 6.86 | 6.45 | |||||||
Interest | 647,000 | 396,000 | 265,000 | |||||||
Interest/NOPBT | 8.92% | 5.38% | 4.56% |