Financials Agostini's Limited

Equities

AGL

TTP0096N1076

Food Processing

End-of-day quote Trinidad and Tobago S.E. 06:00:00 2024-04-29 pm EDT 5-day change 1st Jan Change
69.5 TTD -.--% Intraday chart for Agostini's Limited +0.72% +1.47%

Valuation

Fiscal Period: September 2018 2019 2020 2021 2022 2023
Capitalization 1 1,586 1,658 1,624 1,690 3,110 4,699
Enterprise Value (EV) 1 1,865 1,866 1,912 2,012 3,559 5,654
P/E ratio 13.8 x 13.6 x 12.9 x 11.8 x 15.4 x 15 x
Yield 2.66% 3.29% 3.4% 3.68% 2.89% 2.21%
Capitalization / Revenue 0.49 x 0.51 x 0.47 x 0.47 x 0.76 x 1 x
EV / Revenue 0.57 x 0.57 x 0.56 x 0.56 x 0.87 x 1.21 x
EV / EBITDA 7.26 x 6.44 x 5.91 x 5.7 x 7.41 x 10.6 x
EV / FCF -41.8 x 25 x 10.3 x 26.2 x 118 x -44.9 x
FCF Yield -2.39% 4% 9.75% 3.81% 0.85% -2.23%
Price to Book 1.48 x 1.45 x 1.39 x 1.33 x 2.22 x 2.77 x
Nbr of stocks (in thousands) 69,104 69,104 69,104 69,104 69,104 69,104
Reference price 2 22.95 24.00 23.50 24.45 45.00 68.00
Announcement Date 12/28/18 12/21/19 11/26/20 12/22/21 12/22/22 11/29/23
1TTD in Million2TTD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: September 2018 2019 2020 2021 2022 2023
Net sales 1 3,252 3,272 3,425 3,608 4,097 4,684
EBITDA 1 256.9 289.8 323.3 353.3 480.1 535.9
EBIT 1 212.9 238 270.1 301.2 426.4 470.6
Operating Margin 6.54% 7.27% 7.89% 8.35% 10.41% 10.05%
Earnings before Tax (EBT) 1 200.9 218.6 239.6 278 397.3 515.9
Net income 1 114.7 122 126.2 143.1 201.4 313.4
Net margin 3.53% 3.73% 3.68% 3.97% 4.92% 6.69%
EPS 2 1.660 1.766 1.826 2.071 2.914 4.535
Free Cash Flow 1 -44.65 74.6 186.4 76.67 30.15 -125.8
FCF margin -1.37% 2.28% 5.44% 2.12% 0.74% -2.69%
FCF Conversion (EBITDA) - 25.74% 57.65% 21.7% 6.28% -
FCF Conversion (Net income) - 61.14% 147.72% 53.58% 14.97% -
Dividend per Share 2 0.6100 0.7900 0.8000 0.9000 1.300 1.500
Announcement Date 12/28/18 12/21/19 11/26/20 12/22/21 12/22/22 11/29/23
1TTD in Million2TTD
Estimates

Balance Sheet Analysis

Fiscal Period: September 2018 2019 2020 2021 2022 2023
Net Debt 1 279 208 288 323 449 955
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.087 x 0.7166 x 0.8898 x 0.9139 x 0.9357 x 1.782 x
Free Cash Flow 1 -44.7 74.6 186 76.7 30.1 -126
ROE (net income / shareholders' equity) 11.6% 11.4% 11.2% 12.1% 15.7% 19.6%
ROA (Net income/ Total Assets) 5.7% 5.93% 6.44% 6.65% 8.47% 7.8%
Assets 1 2,011 2,058 1,961 2,150 2,377 4,019
Book Value Per Share 2 15.50 16.50 17.00 18.40 20.30 24.60
Cash Flow per Share 2 3.150 3.390 4.560 4.070 3.790 3.240
Capex 1 78.1 102 61.3 68.5 107 82.7
Capex / Sales 2.4% 3.12% 1.79% 1.9% 2.6% 1.76%
Announcement Date 12/28/18 12/21/19 11/26/20 12/22/21 12/22/22 11/29/23
1TTD in Million2TTD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. AGL Stock
  4. Financials Agostini's Limited