investorscraft@gmail.com

Intrinsic ValueTootsie Roll Industries, Inc. (TR)

Previous Close$40.06
Intrinsic Value
Upside potential
Previous Close
$40.06

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

Tootsie Roll Industries, Inc. operates as a niche confectionery manufacturer with a diversified portfolio of iconic brands, including Tootsie Rolls, Tootsie Pops, and Junior Mints. The company primarily generates revenue through the production and sale of candy products, targeting both retail and wholesale markets. Its vertically integrated manufacturing model allows for cost control and operational efficiency, while its strong brand recognition ensures steady demand in a competitive industry. Tootsie Roll maintains a conservative yet resilient market position, focusing on long-term brand equity rather than aggressive expansion. The confectionery sector is characterized by high brand loyalty and moderate growth, with Tootsie Roll carving out a stable niche as a legacy player. Unlike larger competitors, the company avoids excessive marketing spend, relying instead on its century-old reputation and consistent product quality. Its market positioning is further reinforced by a disciplined approach to capital allocation and a focus on core product lines.

Revenue Profitability And Efficiency

In FY 2024, Tootsie Roll reported revenue of $723.2 million, with net income of $86.8 million, reflecting a net margin of approximately 12%. Operating cash flow stood at $138.9 million, demonstrating strong cash conversion efficiency. Capital expenditures were modest at $18 million, indicating a lean operational model with limited reinvestment needs. The company’s profitability metrics suggest disciplined cost management and stable pricing power in its niche.

Earnings Power And Capital Efficiency

Diluted EPS for the period was $1.22, supported by consistent earnings generation and a relatively stable share count of 73.5 million. The company’s capital efficiency is evident in its ability to sustain profitability without significant leverage, as total debt remains low at $14.8 million. Operating cash flow comfortably covers dividend obligations, underscoring the sustainability of its earnings power.

Balance Sheet And Financial Health

Tootsie Roll maintains a conservative balance sheet, with cash and equivalents of $138.8 million and minimal debt of $14.8 million. This liquidity position provides ample flexibility for operational needs and potential small-scale acquisitions. The absence of significant leverage reinforces the company’s financial stability, though its low debt may also reflect a cautious approach to growth capital deployment.

Growth Trends And Dividend Policy

Revenue growth has been modest, reflecting the mature nature of the confectionery market. The company’s dividend policy remains steady, with a dividend per share of $0.17738, aligning with its focus on returning capital to shareholders rather than pursuing aggressive expansion. Historical trends suggest a preference for stability over high-growth initiatives, consistent with its niche positioning.

Valuation And Market Expectations

The company’s valuation likely reflects its status as a low-growth, defensive consumer staples play. Market expectations appear aligned with its historical performance, emphasizing steady cash flows and dividend reliability rather than rapid earnings expansion. Its modest capital expenditures and conservative leverage suggest limited near-term catalysts for significant multiple expansion.

Strategic Advantages And Outlook

Tootsie Roll’s strategic advantages lie in its strong brand equity, vertical integration, and disciplined financial management. The outlook remains stable, with the company well-positioned to navigate inflationary pressures due to its pricing power and cost controls. However, its reluctance to pursue aggressive growth or innovation may limit upside potential in a dynamic consumer landscape.

Sources

10-K filing, company financial statements

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