Seaboard Corporation

NYSE
SEB
Stock
Yield per half year: +0.1652%
Dividend yield: 0.3224%
Sector: Consumer Staples

Reporting Seaboard Corporation

Capitalization

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
3.46 4.2 3.79 4.84 4.56 4.78 3.69 4.39 4.51 3.68 4.21 -5.10
Выручка, млрд $
5.38 5.81 6.58 6.84 7.13 9.23 11.24 9.56 9.1 9.1 9.25 5.00
Чистая прибыль, млрд $
0.312 0.247 -0.017 0.283 0.283 0.57 0.58 0.226 0.088 0.088 0.3494 -20.83
EV, млрд $
4.35 5.42 4.98 6.3 4.86 6.29 5.74 5.61 2.67 2.67 5.03 -11.29
EBIT, млрд $
0.342 0.265 0.209 0.104 0.245 0.458 0.625 0.165 0.318 0.318 0.3622 5.35
EBITDA, млрд $
0.444 0.383 0.31 0.233 0.424 0.678 0.86 0.448 0.629 0.629 0.6078 8.21
OIBDA, млрд $
0.439 0.719 0.937 0.135 0.697 0.697 0.5854 9.69
Баланс стоимость, млрд $
3.16 3.4 3.32 3.54 3.82 4.42 5 4.62 4.73 4.73 4.52 4.37
FCF, млрд $
0.269 0.072 0.076 -0.178 0.032 -0.368 0.202 0.204 0.204 0.204 0.0548 44.84
Операционный денежный поток, млрд $
0.427 0.245 0.238 0.171 0.291 0.092 0.676 0.71 0.71 0.71 0.4958 19.53
Операционная прибыль, млрд $
0.222 0.232 0.209 0.104 0.245 0.458 0.657 -0.087 0.156 0.156 0.2858 -8.63
Операционные расходы, млрд $
0.275 0.317 0.314 0.336 0.329 0.36 0.373 0.403 0.42 0.42 0.3770 5.01
CAPEX, млрд $
0.158 0.173 0.162 0.349 0.259 0.46 0.474 0.506 0.511 0.511 0.4420 14.56


Balance sheet

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.077 0.116 0.194 0.125 0.076 0.075 0.199 0.056 0.098 0.098 0.1008 5.22
Short Term Investments $
1.28 1.58 1.34 1.43 1.47 1.42 1.09 0.973 1.08 1.08 1.21 -5.98
Long term investments $
0.7203 0.871 0.799 0.851 0.804 0.735 0.698 0.651 0.753 0.731 0.7136 -0.11
Total Receivables $
0.627 0.482 0.551 0.646 0.532 0.762 0.923 0.749 0.791 0.791 0.7514 8.26
Total Current Assets $
2.85 3.13 3.03 3.35 3.35 4.05 4.02 3.36 3.52 3.52 3.66 0.99
Чистые активы, млрд $
0.8468 0.831 1.01 1.08 1.16 1.43 1.97 2.39 2.69 2.69 1.93 18.32
Активы, млрд $
4.76 5.16 5.31 6.29 6.4 7.5 7.9 7.57 7.67 7.67 7.41 3.69
Short Term Debt $
0.138 0.215 0.187 0.412 0.388 0.695 0.613 0.372 0.134 0.134 0.4404 -19.15
Long Term Debt $
0.499 0.482 0.739 0.73 0.707 0.708 0.845 0.997 0.987 0.987 0.8488 6.90
Задолженность, млрд $
1.58 1.75 1.98 2.73 2.57 3.07 2.89 2.93 2.92 2.92 2.88 2.59
Чистый долг, млрд $
0.56 0.581 0.732 1.4 1.34 1.69 1.43 1.62 0.312 0.312 1.28 -25.28
Долг, млрд $
0.637 0.697 0.926 1.52 1.41 1.76 1.63 1.67 0.41 0.41 1.38 -21.89
Interest income $
0.113 0.039 0.037 0.014 0.03 0.022 0.165 0.032 0.056 0.0610 13.30
Расходы на обслуживание долга $
0.029 0.029 0.044 0.036 0.019 0.013 0.04 0.058 0.072 0.072 0.0404 30.53
Чист. проц. доходы, млрд $
0.01 0.008 0.014 0.03 0.022 0.165 0.032 0.056 0.056 0.0610 13.30
Goodwill $
0.0148 0.012 0.019 0.022 0.167 0.164 0.167 0.163 0.154 0.16 0.1616 -0.49
Амортизация, млрд $
0.102 0.118 0.134 0.129 0.179 0.22 0.235 0.283 0.311 0.311 0.2456 11.68
Себестоимость, млрд $
4.88 5.26 6.06 6.4 6.55 8.41 10.21 9.25 8.52 8.52 8.59 5.40
Товарно материальные запасы $
0.762 0.78 0.815 1.02 1.18 1.66 1.67 1.46 1.41 1.41 1.48 3.63


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 290.46 306.7 -14.52 242.76 243.64 491.05 499.66 202.21 90.62 90.62 305.44 -17.95
Цена акции ао 4135 3903.4 4104.17 3181.62 3782.71 3775.21 3570.1 2429.66 2566 2566 3224.74 -7.47
Число акций ао, млн 1.2 1.17 1.17 1.17 1.16 1.16 1.16 1.12 0.9711 0.9711 1.11 -3.49
FCF/акцию 224.17 61.51 64.93 -152.69 27.55 -317.03 174.02 182.53 210.08 210.08 55.43 50.12


Efficiency

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 9.87 7.27 -0.5063 8.25 7.69 13.85 12.32 4.7 1.88 1.88 98.20 8.09 -24.55
ROA, % 6.56 4.79 -0.3248 4.88 4.46 8.2 7.53 2.92 1.16 1.16 11.88 4.85 -23.61
ROIC, % 7.8 5.03 8.4 6.2 -0.2356 6.25 5.96 9.97 8.9 5.45 15.92 7.31 -2.70
ROS, % 4.25 -0.2582 4.14 3.97 6.18 5.16 2.36 0.967 0.967 0.967 14.77 3.13 -30.99
ROCE, % 7.78 4.62 2.04 4.6 7.7 9.81 2.65 5.08 6.7 6.7 158.33 6.39 -2.74
Ebit margin, % 1.52 4.28 7.08 5.56 1.73 3.49 3.49 3.49 4.27 -13.19
Рентаб EBITDA, % 6.59 4.71 3.41 5.95 7.35 7.65 4.69 6.91 6.91 6.91 27.27 6.70 -1.23
Чистая рентаб, % 5.8 4.25 -0.26 4.14 3.97 6.18 5.16 2.36 0.967 0.967 14.77 3.73 -24.61
Operation Margin, % 3.99 3.17 1.52 3.44 4.96 5.84 -0.9099 1.71 1.71 1.71 21.27 2.66 -19.18
Доходность FCF, % 7.32 6.59 7.1 1.49 1.67 -3.73 0.8665 -8.38 4.48 5.55 -0.2427 -208.27


Coefficients

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
12.15 19.6 -268.05 17.33 12.44 8.07 7.43 17.66 26.81 26.81 30.29 14.48 16.60
P/BV
1.2 1.42 1.28 1.38 0.9197 1.04 0.8589 0.861 0.4968 0.4968 28.90 0.8353 -11.59
P/S
0.7046 0.8333 0.6458 0.717 0.494 0.4986 0.383 0.4173 0.2593 0.2593 3.90 0.4104 -12.09
P/FCF
67.23 59.96 -26.84 115.41 -11.93 22.31 0 0 0 0 19.09 31.78 -17.94
E/P
0.051 -0.0037 0.0592 0.0766 0.1298 0.1287 0.0615 0 0 0 0.15 0.0912 0.77
EV/EBIT
60.58 15.93 9.58 9.18 33.98 8.4 8.4 8.4 13.91 -2.59
EV/EBITDA
9.8 14.16 16.07 27.04 11.46 9.28 6.68 12.52 4.25 4.25 15.78 8.84 -17.99
EV/S
0.9333 0.8034 0.8471 0.6613 0.6197 0.5106 0.5864 0.2936 0.2936 0.2936 4.43 0.4608 -13.88
EV/FCF
75.3 69.59 -32.55 147.26 -15.54 28.42 27.49 13.09 13.09 13.09 38.00 13.31 -196.63
Debt/EBITDA
1.82 2.99 6.53 3.33 2.6 1.9 3.73 0.6518 0.6518 0.6518 2.55 1.91 -24.17
Netdebt/Ebitda
1.52 2.36 5.99 3.15 2.49 1.67 3.61 0.496 0.496 0.496 1.73 1.75 -27.58
Debt/Ratio
0.1351 0.1745 0.1817 0.1711 0.187 0.2067 0.2211 0.0535 0.0535 0.0535 0.45 0.1444 -22.14
Debt/Equity
0.2052 0.2791 0.3222 0.2869 0.3177 0.3269 0.3624 0.0867 0.614 0.614 5.34 0.3415 14.09
Debt/Net Income
2.82 -54.47 4.04 3.87 2.46 2.82 7.4 4.66 4.66 4.66 6.41 4.40 13.63
PEG
0.6134 0.6134 0.6134 0.00
Бета
-0.2218 -2.79 -0.3314 -0.3314 -0.55 -1.1144 14.32
Индекс Альтмана
3.68 3.41 2.8 2.97 3.19 3.79 2.78 2.41 6.58 6.58 5.47 3.75 15.58


Dividends

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.007 0.007 0.007 0.007 0.01 0.01 0.01 0.01 0.01 0.117 0.0314 63.54
Дивиденд
6 6 9 9 9 9 9 9 2.25 9 7.65 -24.21
Див доход, ао, %
0.1348 0.1612 0.2189 0.2807 0.2356 0.2314 0.2713 0.3212 0.35 0.3224 3.34 0.2819 8.24
Дивиденды / прибыль, %
2.24 2.83 -41.18 3.53 3.53 1.75 1.72 4.42 132.95 132.95 74.34 28.87 106.62


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2020 2021 2022 2023 2024 LTM CAGR 5
CAPEX/Выручка, %
3.63 4.98 4.22 5.29 5.62 5.62 9.14
Персонал, чел
13 000 12 847 -0.59