Westrock Coffee Co (NASDAQ: WEST)

Sector: Consumer Defensive Industry: Packaged Foods CIK: 0001806347
Market Cap 464.48 Mn
P/B 40.59
P/E -5.04
P/S 0.43
ROIC (Qtr) -6.61
Div Yield % 0.00
Rev 1y % (Qtr) 60.66
Total Debt (Qtr) 692.74 Mn
Debt/Equity (Qtr) 60.54
Add ratio to table...

About

Westrock Coffee Co. (WEST), a prominent player in the beverage industry, specializes in providing coffee sourcing, supply chain management, product development, roasting, packaging, and distribution services. The company's operations span across various sectors, including retail, food service and restaurant, convenience store and travel center, non-commercial account, consumer packaged goods (CPG), and hospitality industries. Westrock's revenue is primarily generated through its Beverage Solutions segment, which offers a wide range of products...

Read more

Investment thesis

Bull case

  • Robust tangible asset base of 952.89M provides 104.28x coverage of working capital 9.14M, indicating strong operational backing.
  • Tangible assets of 952.89M provide robust 8.81x coverage of other current liabilities 108.13M, indicating strong asset backing.
  • Cash reserves of 48.38M provide ample 12.33x coverage of acquisition spending 3.92M, enabling strategic growth opportunities.
  • Cash reserves of 48.38M provide solid 2.94x coverage of other non-current liabilities 16.44M, indicating strong liquidity.
  • Strong tangible asset base of 952.89M provides 242.84x coverage of acquisition spending 3.92M, enabling strategic growth.

Bear case

  • Operating cash flow of (52.92M) barely covers its investment activities of (83.72M), with a coverage ratio of 0.63, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • With cash reserves of 48.38M against inventory of 212.97M, the 0.23 cash-to-inventory ratio suggests potential liquidity risks if inventory turnover slows, particularly concerning given current supply chain volatilities.
  • The company's operating cash flow of (52.92M) shows concerning coverage of stock compensation expenses of 14.81M, with a -3.57 ratio indicating potential earnings quality issues.
  • Free cash flow of (138.12M) provides weak coverage of capital expenditures of 85.19M, with a -1.62 ratio suggesting additional external financing needs for growth initiatives.
  • Operating cash flow of (52.92M) provides minimal -13.89x coverage of tax expenses of 3.81M, suggesting potential tax planning inefficiencies or unsustainable tax positions.

Segments Breakdown of Revenue (2024)

Product and Service Breakdown of Revenue (2024)

Peer comparison

Companies in the Packaged Foods
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 KHC Kraft Heinz Co 28.20 Bn -4.82 1.13 21.22 Bn
2 GIS General Mills Inc 26.99 Bn 20.72 1.54 13.73 Bn
3 JBS Jbs N.V. 17.81 Bn 10.08 0.23 23.92 Bn
4 MKC Mccormick & Co Inc 16.10 Bn 44.21 3.77 4.00 Bn
5 HRL Hormel Foods Corp /De/ 12.37 Bn 18.03 1.34 2.86 Bn
6 SJM J M SMUCKER Co 11.08 Bn 19.60 1.97 7.91 Bn
7 PPC Pilgrims Pride Corp 10.32 Bn 9.54 0.56 3.29 Bn
8 MICC Magnum Ice Cream Co N.V. 9.71 Bn 28.17 1.04 4.02 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.92 1.47
EV to Cash from Ops. EV/CFO -20.58 29.75
EV to Debt EV to Debt 1.57 27.85
EV to EBIT EV/EBIT -29.43 86.88
EV to EBITDA EV/EBITDA 192.30 -156.20
EV to Free Cash Flow [EV/FCF] EV/FCF -7.88 -5.67
EV to Market Cap EV to Market Cap 2.34 1.15
EV to Revenue EV/Rev 1.01 7.32
Price to Book Value [P/B] P/B 40.59 8.48
Price to Earnings [P/E] P/E -5.04 14.45
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 265.54 4.58
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 3.76
Dividend per Basic Share Div per Share (Qtr) 0.00 0.65
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 22.76
Interest Coverage Int. cover (Qtr) -0.72 6.64
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 53.56 -118.07
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 48.05 43.48
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 0.66
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 17.11 -48.16
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 139.63 -152.35
EBIT Growth (1y) % EBIT 1y % (Qtr) 22.34 -50.79
EBT Growth (1y) % EBT 1y % (Qtr) -14.40 -54.94
EPS Growth (1y) % EPS 1y % (Qtr) -12.64 -28.10
FCF Growth (1y) % FCF 1y % (Qtr) 26.69 7.02
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -0.46 439.70
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.92 1.01
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.12
Cash Ratio Cash Ratio (Qtr) 0.13 0.86
Current Ratio Curr Ratio (Qtr) 1.02 2.60
Debt to Equity Ratio Debt/Equity (Qtr) 60.54 2.21
Interest Cover Ratio Int Coverage (Qtr) -0.72 6.64
Times Interest Earned Times Interest Earned (Qtr) -0.72 6.64
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 1.40 -919.13
EBIT Margin % EBIT Margin % (Qtr) -3.43 -1,474.87
EBT Margin % EBT Margin % (Qtr) -8.22 -1,537.76
Gross Margin % Gross Margin % (Qtr) 13.90 26.98
Net Profit Margin % Net Margin % (Qtr) -8.50 -1,538.60