Boston Beer Co Inc (NYSE: SAM)

Sector: Consumer Defensive Industry: Beverages - Brewers CIK: 0000949870
Market Cap 2.47 Bn
P/B 2.72
P/E 26.82
P/S 1.25
ROIC (Qtr) 9.19
Div Yield % 0.00
Rev 1y % (Qtr) -11.23
Total Debt (Qtr) 40.90 Mn
Debt/Equity (Qtr) 0.04
Add ratio to table...

About

The Boston Beer Company, Inc., commonly known as SAM, is a prominent player in the beverage industry, specializing in the production and distribution of flavored malt beverages, hard seltzer, beer, and hard cider. Established in 1984, the company's headquarters are located in Boston, Massachusetts, where it has been a pioneer in the craft beer industry, recognized for its commitment to innovation and quality. SAM's primary business activities revolve around the production and distribution of a diverse range of beverages. The company's offerings...

Read more

Investment thesis

Bull case

  • Strong operating cash flow of 272.12M provides robust 6.65x coverage of total debt 40.90M, indicating excellent debt servicing capability and financial flexibility.
  • Healthy cash reserves of 250.45M provide 19.92x coverage of short-term debt 12.58M, demonstrating strong liquidity position and minimal refinancing risk.
  • Operating cash flow of 272.12M provides strong 14.57x coverage of stock compensation 18.68M, indicating sustainable incentive practices.
  • Strong tangible asset base of 1.12B provides 27.36x coverage of total debt 40.90M, indicating robust asset backing and low credit risk.
  • Robust free cash flow of 211.94M exceeds capital expenditure of 60.18M by 3.52x, indicating strong organic growth funding capability.

Bear case

  • Operating cash flow of 272.12M barely covers its investment activities of (60.18M), with a coverage ratio of -4.52, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating earnings of 130.42M show weak coverage of depreciation charges of 90.81M, with a 1.44 ratio indicating high capital intensity and potential reinvestment needs.
  • Free cash flow of 211.94M represents just -124.60x of debt issuance (1.70M), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Retained earnings of 220.77M provide limited buffer against comprehensive income items of (463000), which is -476.83x, indicating elevated exposure to market risks.
  • Operating cash flow of 272.12M is outpaced by equity issuance of (212.94M) (-1.28 ratio), indicating concerning reliance on equity markets for funding operations.

Peer comparison

Companies in the Beverages - Brewers
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 BUD Anheuser-Busch InBev SA/NV 158.47 Bn 22.27 2.71 -
2 STZ Constellation Brands, Inc. 28.38 Bn 15.19 6.64 10.66 Bn
3 TAP Molson Coors Beverage Co 9.41 Bn 18.31 2.27 6.29 Bn
4 SAM Boston Beer Co Inc 2.47 Bn 26.82 1.25 0.04 Bn
5 FMX Mexican Economic Development Inc 0.00 Bn 0.00 0.00 -
6 CCU United Breweries Co Inc 0.00 Bn 0.00 0.00 -
7 ABEV Ambev S.A. 0.00 Bn 0.00 0.00 -

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.85 1.27
EV to Cash from Ops. EV/CFO 8.47 19.25
EV to Debt EV to Debt 56.37 16.13
EV to EBIT EV/EBIT 17.68 15.87
EV to EBITDA EV/EBITDA 10.84 23.75
EV to Free Cash Flow [EV/FCF] EV/FCF 10.88 23.14
EV to Market Cap EV to Market Cap 0.93 1.21
EV to Revenue EV/Rev 1.16 4.04
Price to Book Value [P/B] P/B 2.72 2.95
Price to Earnings [P/E] P/E 26.82 20.65
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 -0.52
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 11.63
Dividend per Basic Share Div per Share (Qtr) 0.00 1.48
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 18.09
Interest Coverage Int. cover (Qtr) 0.00 -0.01
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 11.58 17.53
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -2.01 23.68
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 2.69
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 14.84 -54.03
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 7.13 -28.53
EBIT Growth (1y) % EBIT 1y % (Qtr) 9.55 -35.16
EBT Growth (1y) % EBT 1y % (Qtr) 9.55 -31.28
EPS Growth (1y) % EPS 1y % (Qtr) 25.95 -55.71
FCF Growth (1y) % FCF 1y % (Qtr) 23.45 9.67
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 7.34 -0.97
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.59 0.70
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.14
Cash Ratio Cash Ratio (Qtr) 0.99 0.36
Current Ratio Curr Ratio (Qtr) 1.83 1.10
Debt to Equity Ratio Debt/Equity (Qtr) 0.04 0.74
Interest Cover Ratio Int Coverage (Qtr) 0.00 -0.01
Times Interest Earned Times Interest Earned (Qtr) 0.00 -0.01
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 11.20 15.42
EBIT Margin % EBIT Margin % (Qtr) 6.58 8.80
EBT Margin % EBT Margin % (Qtr) 6.58 4.90
Gross Margin % Gross Margin % (Qtr) 47.70 48.53
Net Profit Margin % Net Margin % (Qtr) 4.70 2.52