First Time Loading...

Rogers Sugar Inc
TSX:RSI

Watchlist Manager
Rogers Sugar Inc Logo
Rogers Sugar Inc
TSX:RSI
Watchlist
Price: 5.21 CAD 0.39% Market Closed
Updated: Apr 26, 2024

Intrinsic Value

Rogers Sugar, Inc. engages in the refining, packaging, and marketing of sugar products. [ Read More ]

The intrinsic value of one RSI stock under the Base Case scenario is 8.62 CAD. Compared to the current market price of 5.21 CAD, Rogers Sugar Inc is Undervalued by 40%.

Key Points:
RSI Intrinsic Value
Base Case
8.62 CAD
Undervaluation 40%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Rogers Sugar Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Run backtest to discover the historical profit from buying and selling RSI stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Rogers Sugar Inc

Provide an overview of the primary business activities
of Rogers Sugar Inc.

What unique competitive advantages
does Rogers Sugar Inc hold over its rivals?

What risks and challenges
does Rogers Sugar Inc face in the near future?

Summarize the latest earnings call
of Rogers Sugar Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Rogers Sugar Inc.

Provide P/S
for Rogers Sugar Inc.

Provide P/E
for Rogers Sugar Inc.

Provide P/OCF
for Rogers Sugar Inc.

Provide P/FCFE
for Rogers Sugar Inc.

Provide P/B
for Rogers Sugar Inc.

Provide EV/S
for Rogers Sugar Inc.

Provide EV/GP
for Rogers Sugar Inc.

Provide EV/EBITDA
for Rogers Sugar Inc.

Provide EV/EBIT
for Rogers Sugar Inc.

Provide EV/OCF
for Rogers Sugar Inc.

Provide EV/FCFF
for Rogers Sugar Inc.

Provide EV/IC
for Rogers Sugar Inc.

Show me price targets
for Rogers Sugar Inc made by professional analysts.

What are the Revenue projections
for Rogers Sugar Inc?

How accurate were the past Revenue estimates
for Rogers Sugar Inc?

What are the Net Income projections
for Rogers Sugar Inc?

How accurate were the past Net Income estimates
for Rogers Sugar Inc?

What are the EPS projections
for Rogers Sugar Inc?

How accurate were the past EPS estimates
for Rogers Sugar Inc?

What are the EBIT projections
for Rogers Sugar Inc?

How accurate were the past EBIT estimates
for Rogers Sugar Inc?

Compare the revenue forecasts
for Rogers Sugar Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Rogers Sugar Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Rogers Sugar Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Rogers Sugar Inc compared to its peers.

Compare the P/E ratios
of Rogers Sugar Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Rogers Sugar Inc with its peers.

Analyze the financial leverage
of Rogers Sugar Inc compared to its main competitors.

Show all profitability ratios
for Rogers Sugar Inc.

Provide ROE
for Rogers Sugar Inc.

Provide ROA
for Rogers Sugar Inc.

Provide ROIC
for Rogers Sugar Inc.

Provide ROCE
for Rogers Sugar Inc.

Provide Gross Margin
for Rogers Sugar Inc.

Provide Operating Margin
for Rogers Sugar Inc.

Provide Net Margin
for Rogers Sugar Inc.

Provide FCF Margin
for Rogers Sugar Inc.

Show all solvency ratios
for Rogers Sugar Inc.

Provide D/E Ratio
for Rogers Sugar Inc.

Provide D/A Ratio
for Rogers Sugar Inc.

Provide Interest Coverage Ratio
for Rogers Sugar Inc.

Provide Altman Z-Score Ratio
for Rogers Sugar Inc.

Provide Quick Ratio
for Rogers Sugar Inc.

Provide Current Ratio
for Rogers Sugar Inc.

Provide Cash Ratio
for Rogers Sugar Inc.

What is the historical Revenue growth
over the last 5 years for Rogers Sugar Inc?

What is the historical Net Income growth
over the last 5 years for Rogers Sugar Inc?

What is the current Free Cash Flow
of Rogers Sugar Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Rogers Sugar Inc.

Financials

Balance Sheet Decomposition
Rogers Sugar Inc

Current Assets 371.8m
Cash & Short-Term Investments 5.8m
Receivables 93.5m
Other Current Assets 272.5m
Non-Current Assets 562.9m
PP&E 306.4m
Intangibles 253.1m
Other Non-Current Assets 3.4m
Current Liabilities 204.7m
Accounts Payable 132.7m
Other Current Liabilities 72m
Non-Current Liabilities 423.9m
Long-Term Debt 375.6m
Other Non-Current Liabilities 48.3m
Efficiency

Earnings Waterfall
Rogers Sugar Inc

Revenue
1.1B CAD
Cost of Revenue
-962.7m CAD
Gross Profit
169.2m CAD
Operating Expenses
-74.4m CAD
Operating Income
94.8m CAD
Other Expenses
-43.8m CAD
Net Income
51.1m CAD

Free Cash Flow Analysis
Rogers Sugar Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
Fundamental Scores

RSI Profitability Score
Profitability Due Diligence

Rogers Sugar Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive 3-Years Revenue Growth
Positive ROE
Positive Gross Profit
Positive Free Cash Flow
50/100
Profitability
Score

Rogers Sugar Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

RSI Solvency Score
Solvency Due Diligence

Rogers Sugar Inc's solvency score is 37/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
Average D/E
Average Altman Z-Score
37/100
Solvency
Score

Rogers Sugar Inc's solvency score is 37/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

RSI Price Targets Summary
Rogers Sugar Inc

Wall Street analysts forecast RSI stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for RSI is 6.18 CAD with a low forecast of 6.06 CAD and a high forecast of 6.56 CAD.

Lowest
Price Target
6.06 CAD
16% Upside
Average
Price Target
6.18 CAD
19% Upside
Highest
Price Target
6.56 CAD
26% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Shareholder Return

RSI Price
Rogers Sugar Inc

1M 1M
-4%
6M 6M
+3%
1Y 1Y
-16%
3Y 3Y
+5%
5Y 5Y
+10%
10Y 10Y
+93%
Annual Price Range
5.21
52w Low
4.99
52w High
6.37
Price Metrics
Average Annual Return 5.27%
Standard Deviation of Annual Returns 19.12%
Max Drawdown -34%
Shares Statistics
Market Capitalization 547.6m CAD
Shares Outstanding 105 148 000
Percentage of Shares Shorted 6.6%

RSI Return Decomposition
Main factors of price return

What is price return decomposition?

Company Profile

Rogers Sugar Inc Logo
Rogers Sugar Inc

Country

Canada

Industry

Food Products

Market Cap

547.6m CAD

Dividend Yield

6.94%

Description

Rogers Sugar, Inc. engages in the refining, packaging, and marketing of sugar products. The company is headquartered in Vancouver, British Columbia and currently employs 884 full-time employees. The firm operates through two segments: Sugar, which includes refined sugar and by-products and Maple, which includes maple syrup and maple-derived products. The firm operates through its wholly owned subsidiaries, Lantic Inc. (Lantic) and The Maple Treat Corporation (TMTC). Lantic’s sugar products include granulated, icing, cube, yellow and brown sugars, liquid sugars and specialty syrups. Lantic operates cane sugar refineries in Montreal, Quebec, Vancouver, British Columbia, as well as the only Canadian sugar beet processing facility in Taber, Alberta. TMTC products include maple syrup and derived maple syrup products supplied under retail private label brands sold under various brand names, such as L.B. Maple Treat, Great Northern, Decacer and Highland Sugarworks. TMTC operates bottling plants in Granby, Degelis, St-Honore-de-Shenley, Quebec and Websterville, Vermont.

Contact

BRITISH COLUMBIA
Vancouver
123 Rogers Street, PO Box 2150 Stn Terminal
+16042531131.0
https://www.lanticrogers.com/

IPO

1998-10-08

Employees

884

Officers

President & CEO
Mr. Michael M. Walton
VP of Finance, CFO & Corporate Secretary
Mr. Jean-Sebastien Couillard
Vice President of Operations Services, Supply Chain & Sustainability
Mr. Patrick Dionne
Vice President of Sales & Marketing
Mr. Roderick Terence Kirwan
Vice President of Human Resources
Mr. Jean-Francois Khalil

See Also

Discover More
What is the Intrinsic Value of one RSI stock?

The intrinsic value of one RSI stock under the Base Case scenario is 8.62 CAD.

Is RSI stock undervalued or overvalued?

Compared to the current market price of 5.21 CAD, Rogers Sugar Inc is Undervalued by 40%.