Saputo Inc Valuation – July 2018 $TSE-SAP

Company Profile (excerpt from Reuters): Saputo Inc. produces, markets and distributes dairy products, including cheese, fluid milk, extended shelf-life milk and cream products, cultured products and dairy ingredients. The Company has three geographic sectors. The Canada Sector consists of Dairy Division (Canada). The USA Sector aggregates the Cheese Division (USA) and the Dairy Foods Division (USA). The International Sector combines the Dairy Division (Argentina), the Dairy Ingredients Division and the Dairy Division (Australia). The Dairy Ingredients Division includes national and export ingredients sales from the North American divisions, as well as cheese exports from these same divisions. The Company’s products are sold under brand names, such as Saputo, Alexis de Portneuf, Armstrong, COON, Cracker Barrel, Dairyland, DairyStar, Friendship Dairies, Frigo Cheese Heads, La Paulina, Milk2Go/Lait’s Go, Neilson, Nutrilait, Scotsburn, Stella, Sungold, Treasure Cave and Woolwich Dairy.


Downloadable PDF version of this valuation:

ModernGraham Valuation of TSE-SAP – July 2018

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $16,908,291,352 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 1.87 Fail
3. Earnings Stability Positive EPS for 10 years prior Pass
4. Dividend Record Dividend Payments for 10 years prior Pass
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end 105.14% Pass
6. Moderate PEmg Ratio PEmg < 20 22.82 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 3.55 Fail
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 1.87 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 1.26 Fail
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Pass


Stage 2: Determination of Intrinsic Value

EPSmg $1.91
MG Growth Estimate 6.92%
MG Value $42.65
Opinion Fairly Valued
MG Grade C+
MG Value based on 3% Growth $27.69
MG Value based on 0% Growth $16.23
Market Implied Growth Rate 7.16%
Current Price $43.58
% of Intrinsic Value 102.18%

Saputo Inc. is suitable for the Enterprising Investor but not the more conservative Defensive Investor. The Defensive Investor is concerned with the low current ratio, high PEmg and PB ratios. The Enterprising Investor is only concerned with the level of debt relative to the net current assets. As a result, all Enterprising Investors following the ModernGraham approach should feel comfortable proceeding with the analysis.

As for a valuation, the company appears to be Fairly Valued after growing its EPSmg (normalized earnings) from $1.31 in 2015 to an estimated $1.91 for 2019. This level of demonstrated earnings growth supports the market’s implied estimate of 7.16% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value within a margin of safety relative to the price.

At the time of valuation, further research into Saputo Inc. revealed the company was trading above its Graham Number of $23.43. The company pays a dividend of $0.63 per share, for a yield of 1.4% Its PEmg (price over earnings per share – ModernGraham) was 22.82, which was below the industry average of 25.4, which by some methods of valuation makes it one of the most undervalued stocks in its industry. Finally, the company was trading above its Net Current Asset Value (NCAV) of $-2.01.

Saputo Inc. receives an average overall rating in the ModernGraham grading system, scoring a C+.

Stage 3: Information for Further Research

Net Current Asset Value (NCAV) -$2.01
Graham Number $23.43
PEmg 22.82
Current Ratio 1.87
PB Ratio 3.55
Current Dividend $0.63
Dividend Yield 1.45%
Number of Consecutive Years of Dividend Growth 19

Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Balance Sheet Information 3/1/2018
Total Current Assets $2,422,400,000
Total Current Liabilities $1,292,800,000
Long-Term Debt $1,420,900,000
Total Assets $8,003,000,000
Intangible Assets $3,240,400,000
Total Liabilities $3,205,300,000
Shares Outstanding (Diluted Average) 390,431,000

Earnings Per Share History

EPS History
Next Fiscal Year Estimate $1.97
Mar2018 $2.18
Mar2017 $1.84
Mar2016 $1.51
Mar2015 $1.53
Mar2014 $1.35
Mar2013 $1.21
Mar2012 $0.93
Mar2011 $1.08
Mar2010 $0.92
Mar2009 $0.67
Mar2008 $0.69
Mar2007 $0.57
Mar2006 $0.46
Mar2005 $0.55
Mar2004 $0.51
Mar2003 $0.42
Mar2002 $0.39
Mar2001 $0.27
Mar2000 $0.25
Mar1999 $0.20

Earnings Per Share – ModernGraham History

EPSmg History
Next Fiscal Year Estimate $1.91
Mar2018 $1.81
Mar2017 $1.58
Mar2016 $1.40
Mar2015 $1.31
Mar2014 $1.16
Mar2013 $1.03
Mar2012 $0.92
Mar2011 $0.87
Mar2010 $0.73
Mar2009 $0.62
Mar2008 $0.58
Mar2007 $0.52
Mar2006 $0.48
Mar2005 $0.47
Mar2004 $0.41
Mar2003 $0.34

Recommended Reading:

Other ModernGraham posts about the company

Saputo Inc Valuation – Initial Coverage $SAP

Other ModernGraham posts about related companies

B&G Foods Inc Valuation – July 2018 $BGS
Tyson Foods Inc Valuation – June 2018 $TSN
Mondelez International Inc Valuation – June 2018 $MDLZ
Hormel Foods Corp Valuation – June 2018 $HRL
J M Smucker Co Valuation – May 2018 $SJM
Kraft Heinz Co Valuation – May 2018 $KHC
Dr Pepper Snapple Group Inc Valuation – May 2018 $DPS
Sysco Corp Valuation – May 2018 $SYY
General Mills Inc Valuation – May 2018 $GIS
Archer-Daniels Midland Co Valuation – May 2018 $ADM


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.