XTSELAS.A
Market cap836mUSD
Dec 24, Last price
176.80CAD
1D
0.00%
1Q
0.45%
Jan 2017
-20.72%
Name
Lassonde Industries Inc
Chart & Performance
Profile
Lassonde Industries Inc., together with its subsidiaries, develops, produces, and markets a range of ready-to-drink fruit juices and drinks, and frozen juice concentrates in Canada, the United States, and internationally. The company offers pure juices, fruit drinks, cranberry sauces, fruit-based snacks, pasta sauces, bruschetta toppings, tapenades, and pestos. In addition, it produces apple cider and cider-based beverages; and imports and markets selected wines. The company sells its products in various packages under various trademarks, including Antico, Apple & Eve, Arte Nova, Bombay, Canton, Double Vie, Dublin's Pub, Everfresh, Fairlee, Fruité, Grown Right, Kiju, Mont-Rouge, Northland, Oasis, Old Orchard, Orange Maison, Rougemont, Ruby Kist, Sun-Rype, The Switch, Tropical Grove, Allen's, Arizona, Del Monte, Graves, Nature's Best, and Tetley. It serves supermarket chains, independent grocers, superstores, warehouse clubs, pharmacy chains, restaurants, hotels, hospitals, schools, and wholesalers, as well as sells online. The company was founded in 1918 and is headquartered in Rougemont, Canada.
Valuation
Title CAD 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 | 2,314,949 7.62% | 2,150,975 13.64% | 1,892,862 -4.45% | |||||||
Cost of revenue | 1,728,141 | 1,628,428 | 1,371,677 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 586,808 | 522,547 | 521,185 | |||||||
NOPBT Margin | 25.35% | 24.29% | 27.53% | |||||||
Operating Taxes | 33,248 | 17,268 | 27,562 | |||||||
Tax Rate | 5.67% | 3.30% | 5.29% | |||||||
NOPAT | 553,560 | 505,279 | 493,623 | |||||||
Net income | 87,531 62.28% | 53,938 -30.41% | 77,511 -20.76% | |||||||
Dividends | (15,003) | (20,496) | (22,811) | |||||||
Dividend yield | 1.57% | 2.68% | 2.09% | |||||||
Proceeds from repurchase of equity | (14,075) | 41,994 | ||||||||
BB yield | 1.84% | -3.85% | ||||||||
Debt | ||||||||||
Debt current | 22,555 | 105,209 | 89,415 | |||||||
Long-term debt | 239,826 | 183,588 | 132,381 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 6,153 | 1,965 | 1,281 | |||||||
Net debt | 242,465 | 278,680 | 213,138 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 224,857 | 23,999 | 93,732 | |||||||
CAPEX | (95,881) | (47,377) | (37,642) | |||||||
Cash from investing activities | (115,392) | (48,047) | (40,401) | |||||||
Cash from financing activities | (91,669) | 27,650 | (64,881) | |||||||
FCF | 501,206 | 375,477 | 445,457 | |||||||
Balance | ||||||||||
Cash | 19,842 | 2,678 | 305 | |||||||
Long term investments | 74 | 7,439 | 8,353 | |||||||
Excess cash | ||||||||||
Stockholders' equity | 994,542 | 936,207 | 864,132 | |||||||
Invested Capital | 1,216,605 | 1,193,315 | 1,041,610 | |||||||
ROIC | 45.94% | 45.22% | 48.13% | |||||||
ROCE | 44.59% | 40.46% | 46.00% | |||||||
EV | ||||||||||
Common stock shares outstanding | 6,822 | 6,875 | 6,933 | |||||||
Price | 140.25 26.03% | 111.28 -29.27% | 157.34 -9.07% | |||||||
Market cap | 956,786 25.06% | 765,050 -29.87% | 1,090,838 -9.08% | |||||||
EV | 1,272,582 | 1,104,131 | 1,361,068 | |||||||
EBITDA | 650,075 | 582,060 | 580,690 | |||||||
EV/EBITDA | 1.96 | 1.90 | 2.34 | |||||||
Interest | 15,987 | 8,815 | 8,970 | |||||||
Interest/NOPBT | 2.72% | 1.69% | 1.72% |