ATD-A.TO  Alimentation Couche-tard Inc M...

Exchange

TSX

Sector

Diversified Industries

Industry

Market Cap.

36.92B

Vuru Grade

36.72/100

Current Price

$65.00
+0.72 (+1.12%)

Growth Price

$29.26
Overvalued by 54.98%

Stability Price

$53.91
Overvalued by 17.06%

Company Metrics

  • P/E 32.44
  • P/S 1.02
  • P/B 6.28
  • EPS 2.00
  • Cash ROIC 12.71%
  • Cash Ratio 0.22
  • Dividend 0.36 / 0.58 %
  • Avg. Vol. 1,948.00
  • Shares 568.00M
  • Market Cap. 36.92B

Company Description

Alimentation Couche-Tard Inc. engages in the operation of convenience stores. The company offers its customers approximately 3,200 products that include traditional convenience store items, such as tobacco products, beer/wine, frozen beverages, candy and snacks, coffee, and dairy items, as well as fresh food and foodservice. It also provides services, including automatic teller machines, lottery t... more


Download 10 Years of Financial Statements:
Income Statement   Balance Sheet   Cash Flow

News

There is no news available at this time.
Growth Rate Assumed by Market

We did a reverse valuation to calculate the growth rate the market is assuming for ATD-A.TO to be considered fairly valued at its current market price. It's useful to compare this to the growth rate we're assuming for the Growth Price.

Future Free Cash Flow Growth Rate

This is the annual growth rate we've applied to calculate ATD-A.TO's Free Cash Flow for the next 10 years. To calculate it, we looked at several time periods of the last 10 years. Feel free to adjust it, but we limit the initial growth rate to 20% and slow it down over the years. Otherwise, long-term sustainability issues come into play.

Discount Rate

The discount rate is the annual rate of return an investor requires to take the risk of investing in a single stock. To account for that risk, this should be above 8-10%, as this is the avg. annual rate of return for the S&P500 over the past 100 years.

$65.00 Current Price

$29.26 Growth Price (DCF)

Overvalued by 54.98%


Growth Rate Assumed by Market: 38.99%


Future Free Cash Flow Growth Rate: 15.0%


Discount Rate: 15.0%


Show Free Cash Flow numbers

$53.91 Stability Price (EPV)

Overvalued by 17.06%


Discount Rate: 15.0%

$67.69 Book Price

Fairly valued


Satisfactory Cash Return on Invested Capital over the past 5 years

ATD-A.TO has somewhat efficiently invested its financial resources in buildings, projects, and equipment. If CROIC is inconsistent, it's likely ATD-A.TO could be benefiting from a one-time event or has a mixed history of investing capital productively. Read the company's Annual Report to determine whether this can improve.

ATD-A.TO has created $12.71 of cash for every $100 invested.
Figures in USD. Fiscal year ends in April
20122013201420152016
Free Cash Flow 447.20M 624.10M 899.90M 1.08B 982.20M
divided by
Invested Capital 2.56B 6.75B 7.37B 7.85B 9.00B
Cash ROIC 17.44% 9.25% 12.21% 13.76% 10.91%

Excellent Return on Equity over the past 5 years

Over the past 5 years, ATD-A.TO has generated strong profits with money shareholders have invested. This is considered one of the best indicators of quality management. Beware of extremely high Return on Equity (> 50%) as this is often unsustainable.

ATD-A.TO has generated $21.40 of Earnings for every $100 of Shareholders' Equity.
Figures in USD. Fiscal year ends in April
20122013201420152016
Net Income 457.60M 572.80M 812.20M 933.50M 1.19B
divided by
Stockholders' Equity 2.17B 3.22B 3.96B 3.89B 5.04B
Return on Equity 21.04% 17.81% 20.50% 23.98% 23.67%

Excellent Business Performance over the past 10 years

ATD-A.TO has been able to maintain profitability in good times and bad. This could mean ATD-A.TO has an extremely strong business or has the ability to scale down costs when needed. This should be a fairly resilient business, but double check for future sustainability by looking at its Risk Factors in the Annual Report.

ATD-A.TO has created positive free cash flow for 9 or more of the past 10 years.
Figures in USD. Fiscal year ends in April
2007200820092010201120122013201420152016
Free Cash Flow 29.75M 79.50M 264.60M 259.90M 394.10M 447.20M 624.10M 899.90M 1.08B 982.20M

Weak Balance Sheet

ATD-A.TO's financial position is not ideal. The key is to check whether ATD-A.TO is using debt to fuel its growth and the sustainability of that tendency. Highly capital intensive businesses (see Economic Moat) follow this route, which can deeply impact the future prospects of the business.
Figures in USD. Fiscal year ends in April
2007200820092010201120122013201420152016
Cash 141.53M 216.00M 173.30M 220.90M 320.40M 321.50M 658.30M 511.10M 575.80M 599.40M
Current Assets 759.04M 945.20M 844.50M 1.03B 1.29B 1.34B 3.28B 3.21B 2.71B 2.93B
Total Assets 3.04B 3.32B 3.26B 3.70B 4.00B 4.45B 10.55B 10.55B 10.84B 12.30B
Current Liabilities 787.88M 862.50M 789.00M 882.90M 1.02B 1.57B 3.14B 2.66B 2.42B 2.71B
Total Liabilities 1.90B 2.07B 1.93B 2.08B 2.06B 2.28B 7.33B 6.58B 6.95B 7.26B
Stockholder' Equity 1.15B 1.25B 1.33B 1.61B 1.94B 2.17B 3.22B 3.96B 3.89B 5.04B
Current Ratio 0.96 1.10 1.07 1.17 1.26 0.85 1.05 1.21 1.12 1.08
TL-to-TA 0.62 0.62 0.59 0.56 0.52 0.51 0.69 0.62 0.64 0.59

Consistent Reinvestment of Profits over the past 10 years

ATD-A.TO has consistently retained profits. This may put ATD-A.TO in a strong position to invest for the future, by buying new machinery, investing in R&D or a number of other options. By effectively using these earnings, ATD-A.TO can greatly improve their long-term economic picture.
Figures in USD. Fiscal year ends in April
2007200820092010201120122013201420152016
Retained Earnings - 775.00M 932.60M 1.17B 1.44B 1.83B 2.34B 3.08B 3.92B 5.02B
Retained Earnings Growth - - 20.34% 25.13% 23.78% 26.47% 28.31% 31.29% 27.49% 28.01%

Highly Competitive Industry over the past 10 years

It's likely that ATD-A.TO is in an industry with low barriers to entry, spurring high competition. If Gross Margins are at least satisfactory, it's likely ATD-A.TO invests heavily in R&D and Sales, General & Administrative expenses.

Only $2.02 of every $100 of Revenue have been profit, on average over the past 10 years.
Figures in USD. Fiscal year ends in April
2007200820092010201120122013201420152016
Net Income 195.62M 189.30M 253.90M 302.90M 370.10M 457.60M 572.80M 812.20M 933.50M 1.19B
divided by
Revenue 12.09B 15.37B 15.78B 16.44B 18.97B 23.00B 35.54B 37.96B 34.53B 34.14B
Net Profit Margin 1.62% 1.23% 1.61% 1.84% 1.95% 1.99% 1.61% 2.14% 2.70% 3.50%

Inconsistent Gross Profit Margins over the past 10 years

ATD-A.TO has good gross profit margins, however inconsistency of these margins is a cause for concern. Look at reasons for this inconsistency to determine the likelihood of future sustainability.

$23.59 of every $100 worth of sales have been Gross Profit, on average over the past 10 years.
Figures in USD. Fiscal year ends in April
2007200820092010201120122013201420152016
Gross Profit 2.00B 2.22B 2.44B 2.55B 2.79B 23.00B 4.61B 4.99B 5.27B 6.08B
divided by
Revenue 12.09B 15.37B 15.78B 16.44B 18.97B 23.00B 35.54B 37.96B 34.53B 34.14B
Gross Margin 16.59% 14.47% 15.44% 15.53% 14.69% 100.00% 12.97% 13.15% 15.26% 17.81%

High Capital Intensity over the past 10 years

ATD-A.TO spends large amounts of capital buying new equipment or investing in new facilities to stay competitive. Over the long term, those costs may have to be fuelled by debt. Look at the growth of Shareholders' Equity to see if this strategy is having a positive or negative impact.

94.17% of Profits are being spent on Capital Expenditures, like Property, Plant, & Equipment, required to run the business.
Figures in USD. Fiscal year ends in April
2007200820092010201120122013201420152016
Capital Expenditure 373.21M 280.30M 238.20M 230.90M 224.80M 316.60M 537.30M 529.40M 634.50M 905.70M
divided by
Net Income 195.62M 189.30M 253.90M 302.90M 370.10M 457.60M 572.80M 812.20M 933.50M 1.19B
Capital Expenditure Ratio 190.78% 148.07% 93.82% 76.23% 60.74% 69.19% 93.80% 65.18% 67.97% 75.87%

Very Strong Dividend History over the past 10 years

ATD-A.TO has consistently distributed a dividend for at least the past 10 years. Such a long dividend history suggests ATD-A.TO is very established in its market and that its dividend distribution is likely to continue for a significant period of time.
Figures in USD. Fiscal year ends in April
2007200820092010201120122013201420152016
Dividend Paid 19.83M 25.60M 24.10M 25.10M 32.80M 49.80M 55.60M 64.60M 86.90M 104.10M
divided by
Shares Outstanding 208.11M 206.48M 197.47M 188.74M 188.15M 183.58M 560.57M 568.14M 568.71M 569.20M
Dividend Paid Per Share 0.10 0.12 0.12 0.13 0.17 0.27 0.10 0.11 0.15 0.18
Price at Year End - - - - - 48.15 80.00 49.02 62.80 62.35
Dividend Yield - - - - - 0.56% 0.12% 0.23% 0.24% 0.29%

History of Stock Buybacks over the past 10 years

ATD-A.TO has some history of delivering increased value for shareholders in the form of stock buybacks. These have helped improve financial metrics and increase each shareholders' relative ownership stake in the company, due to fewer shares outstanding and holding the same number of shares.
Figures in USD. Fiscal year ends in April
2007200820092010201120122013201420152016
Shares Outstanding 208.11M 206.48M 197.47M 188.74M 188.15M 183.58M 560.57M 568.14M 568.71M 569.20M
Stock Bought Back - 0.79% 4.56% 4.62% 0.32% 2.49% -67.25% -1.33% -0.10% -0.09%
Share your thoughts about ATD-A.TO

Sign Up or Log In to start contributing!


Discussion

Nothing here yet. Be the first to post!