Previous Close | $38.43 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
The Andersons, Inc. operates as a diversified agribusiness company with core operations spanning grain merchandising, ethanol production, plant nutrient distribution, and railcar leasing. The company generates revenue through a mix of commodity trading, value-added processing, and logistics services, positioning itself as a critical link in the agricultural supply chain. Its grain segment leverages extensive storage and transportation infrastructure to optimize margins, while the ethanol business benefits from integrated production capabilities. The rail segment provides stable, asset-based income, complementing the cyclicality of agricultural markets. Andersons maintains a strong regional presence in the Midwest, supported by long-standing farmer relationships and efficient distribution networks. Its diversified model mitigates sector-specific risks while capitalizing on synergies across business lines. The company competes with larger agribusiness players but differentiates through localized service, operational flexibility, and niche expertise in rail logistics.
Andersons reported $11.3 billion in revenue for FY 2023, with net income of $114 million, reflecting a 1% net margin. Diluted EPS stood at $3.32, while operating cash flow reached $331.5 million. Capital expenditures of $149.2 million indicate moderate reinvestment needs. The company's asset-intensive model requires efficient working capital management, particularly in grain inventories and receivables, to maintain profitability amid commodity price volatility.
The company demonstrates moderate capital efficiency, with ROIC influenced by commodity cycles and fixed asset utilization. Ethanol margins and grain merchandising volumes drive earnings variability, while the rail segment provides steadier cash flows. Operating cash flow coverage of capex (2.2x) suggests adequate internal funding capacity. Share count stability (34 million shares outstanding) reflects disciplined capital allocation.
Andersons maintains a solid liquidity position with $561.8 million in cash against $876.2 million of total debt, yielding a conservative net debt position. The balance sheet supports seasonal working capital needs in agriculture operations. Debt/EBITDA of approximately 2.5x (based on trailing figures) indicates manageable leverage within industry norms for commodity businesses.
Historical growth has been uneven due to agricultural market cycles, with recent performance benefiting from elevated crop prices. The $0.77 annual dividend (23% payout ratio) reflects a balanced capital return approach. Future growth may hinge on railcar leasing expansion and ethanol demand trends, with limited visibility on large-scale M&A.
Trading at ~12x trailing P/E, the market appears to price in normalized mid-cycle earnings rather than peak commodity conditions. EV/EBITDA multiples align with diversified agribusiness peers, discounting for smaller scale and higher earnings volatility compared to sector leaders.
Andersons' integrated supply chain capabilities and regional expertise provide defensive advantages during market dislocations. Near-term performance will depend on grain export volumes, renewable fuel policy impacts on ethanol, and rail utilization rates. The company is well-positioned for moderate growth but remains exposed to agricultural commodity swings and input cost inflation.
Company 10-K, Bloomberg financial data
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |