investorscraft@gmail.com

Intrinsic ValueRogers Sugar Inc. (RSI.TO)

Previous Close$6.17
Intrinsic Value
Upside potential
Previous Close
$6.17

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Rogers Sugar Inc. is a leading player in the sugar and maple products industry, operating primarily in Canada with a presence in the U.S. and international markets. The company refines, packages, and markets a diverse range of sugar products, including granulated, organic, and specialty sugars, as well as maple syrups and sweetener blends. Its operations are divided into two key segments: Sugar and Maple Products, catering to industrial, consumer, and liquid product markets. Under the Lantic brand in Eastern Canada and Rogers brand in Western Canada, the company has established strong regional recognition. The sugar industry is characterized by steady demand, given its essential role in food production, but faces challenges from health trends and alternative sweeteners. Rogers Sugar maintains a competitive edge through its vertically integrated operations, ensuring control over quality and supply chain efficiency. Its market position is further reinforced by long-standing customer relationships and a reputation for reliability in both retail and industrial segments.

Revenue Profitability And Efficiency

For FY 2024, Rogers Sugar reported revenue of CAD 1.23 billion, reflecting its stable demand base. Net income stood at CAD 53.7 million, with diluted EPS of CAD 0.41, indicating moderate profitability. Operating cash flow was CAD 79.8 million, supporting ongoing operations and capital investments. Capital expenditures of CAD 65.9 million suggest continued focus on maintaining and upgrading production infrastructure.

Earnings Power And Capital Efficiency

The company demonstrates consistent earnings power, driven by its entrenched market position and operational efficiency. With a beta of 0.74, Rogers Sugar exhibits lower volatility compared to the broader market, appealing to risk-averse investors. The balance between revenue growth and cost management underscores its ability to generate sustainable returns, though margins are influenced by commodity price fluctuations.

Balance Sheet And Financial Health

Rogers Sugar maintains a balanced financial structure, with CAD 19.1 million in cash and equivalents against total debt of CAD 380.9 million. The debt level is manageable given its stable cash flows, but investors should monitor leverage ratios. The company’s ability to fund operations and dividends is supported by its operating cash flow, though capital expenditures remain a significant outlay.

Growth Trends And Dividend Policy

Growth is steady rather than explosive, aligned with the mature nature of the sugar industry. The company pays a dividend of CAD 0.36 per share, offering a yield that may appeal to income-focused investors. While dividend sustainability appears reasonable, future increases will likely depend on earnings stability and minimal debt pressure.

Valuation And Market Expectations

With a market capitalization of CAD 710.8 million, Rogers Sugar trades at a valuation reflective of its defensive sector and predictable cash flows. The stock’s lower beta suggests it is viewed as a stable holding, though growth expectations remain modest given industry dynamics.

Strategic Advantages And Outlook

Rogers Sugar benefits from its established brands, regional dominance, and diversified product portfolio. The outlook remains stable, with potential growth from organic and specialty sugar demand. However, the company must navigate commodity price risks and shifting consumer preferences toward healthier alternatives. Strategic investments in efficiency and product innovation will be key to maintaining competitiveness.

Sources

Company filings, Toronto Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount