SunOpta Inc. (NASDAQ: STKL)

Sector: Consumer Defensive Industry: Beverages - Non-Alcoholic CIK: 0000351834
Market Cap 17.95 Mn
P/B 0.11
P/E 641.00
P/S 0.02
ROIC (Qtr) 5.47
Div Yield % 0.00
Rev 1y % (Qtr) 16.81
Total Debt (Qtr) 391.24 Mn
Debt/Equity (Qtr) 2.40
Add ratio to table...

About

SunOpta Inc., a leading manufacturer in the food and beverage industry, operates under the ticker symbol STKL. The company's primary business activities involve the production and distribution of plant-based beverages, protein shakes, teas, broths, and fruit snacks, among others. With a diverse product portfolio, SunOpta caters to health-conscious consumers, foodies, and environmentally aware consumers across various market segments. The company generates revenue mainly through the sale of its products to retailers, foodservice providers, and other...

Read more

Investment thesis

Bull case

  • Operating cash flow of 67.24M provides strong 10.78x coverage of stock compensation 6.24M, indicating sustainable incentive practices.
  • Tangible assets of 668.59M provide robust 37.88x coverage of other current liabilities 17.65M, indicating strong asset backing.
  • Operating cash flow of 67.24M fully covers other non-current liabilities 325000 by 206.90x, showing strong long-term stability.
  • Operating cash flow of 67.24M provides strong 169.38x coverage of tax liabilities 397000, showing excellent fiscal position.
  • Cash reserves of 10.45M provide solid 32.15x coverage of other non-current liabilities 325000, indicating strong liquidity.

Bear case

  • Operating cash flow of 67.24M barely covers its investment activities of (31.38M), with a coverage ratio of -2.14, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • With cash reserves of 10.45M against inventory of 116.73M, the 0.09 cash-to-inventory ratio suggests potential liquidity risks if inventory turnover slows, particularly concerning given current supply chain volatilities.
  • Operating earnings of 23.56M show weak coverage of depreciation charges of 39.16M, with a 0.60 ratio indicating high capital intensity and potential reinvestment needs.
  • Free cash flow of 35.86M represents just -0.99x of debt issuance (36.05M), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • High depreciation of 39.16M relative to operating cash flow of 67.24M, which is 0.58x suggests significant maintenance capital requirements affecting free cash flow.

Geographical Breakdown of Revenue (2024)

Peer comparison

Companies in the Beverages - Non-Alcoholic
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 KO Coca Cola Co 359.59 Bn 41.22 7.57 47.42 Bn
2 PEP Pepsico Inc 221.63 Bn 26.90 2.36 49.18 Bn
3 MNST Monster Beverage Corp 80.88 Bn 46.84 10.14 0.11 Bn
4 CCEP COCA-COLA EUROPACIFIC PARTNERS plc 48.53 Bn 20.84 1.97 12.58 Bn
5 COKE Coca-Cola Consolidated, Inc. 15.28 Bn 534.08 9.79 1.92 Bn
6 CELH Celsius Holdings, Inc. 10.33 Bn 399.18 4.86 0.86 Bn
7 KDP Keurig Dr Pepper Inc. 5.72 Bn 8.07 0.94 15.85 Bn
8 FIZZ National Beverage Corp 3.42 Bn 18.34 2.85 0.07 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.59 3.00
EV to Cash from Ops. EV/CFO 6.14 25.34
EV to Debt EV to Debt 1.05 82.79
EV to EBIT EV/EBIT 17.51 35.67
EV to EBITDA EV/EBITDA 5.84 24.62
EV to Free Cash Flow [EV/FCF] EV/FCF 11.50 40.15
EV to Market Cap EV to Market Cap 22.99 2.70
EV to Revenue EV/Rev 0.52 3.95
Price to Book Value [P/B] P/B 0.11 15.38
Price to Earnings [P/E] P/E 641.00 112.66
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.09 -230.19
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 -1.98
Dividend per Basic Share Div per Share (Qtr) 0.00 0.88
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 30.31
Interest Coverage Int. cover (Qtr) 1.09 3.00
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 0.86 -59.79
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -1.75 125.83
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 -6.02
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 87.09 -5.50
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 40.98 4.45
EBIT Growth (1y) % EBIT 1y % (Qtr) 1,000.93 70.95
EBT Growth (1y) % EBT 1y % (Qtr) 108.30 3.85
EPS Growth (1y) % EPS 1y % (Qtr) 105.00 5.85
FCF Growth (1y) % FCF 1y % (Qtr) 447.80 19.77
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 5.28 12.14
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.14 1.15
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.16
Cash Ratio Cash Ratio (Qtr) 0.05 0.76
Current Ratio Curr Ratio (Qtr) 0.98 1.78
Debt to Equity Ratio Debt/Equity (Qtr) 2.40 1.22
Interest Cover Ratio Int Coverage (Qtr) 1.09 3.00
Times Interest Earned Times Interest Earned (Qtr) 1.09 3.00
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 7.90 9.71
EBIT Margin % EBIT Margin % (Qtr) 2.97 6.85
EBT Margin % EBT Margin % (Qtr) 0.26 5.02
Gross Margin % Gross Margin % (Qtr) 13.00 40.60
Net Profit Margin % Net Margin % (Qtr) 0.00 2.49