Compoundeer Logo
COMPOUNDEER
Uncovering Potential
RankingCompaniesDCF
MKC Logo

Mccormick & Co Inc

MKC

Miscellaneous Food Preparations & Kindred Products

Mkt Cap

$17.32B

PE

25.45

Debt

$4.939B

Cash

$166.6M

EV

$22.1B

FCF

$973.4M

Market Cap

$17.32B

P/E Ratio

25.45

Debt

$4.939B

Cash

$166.6M

EV

$22.1B

FCF

$973.4M
Charts data: {"Earnings":[{"time":"2014-11-29","value":437900000},{"time":"2015-11-29","value":401600000},{"time":"2016-11-29","value":472300000},{"time":"2017-11-29","value":477400000},{"time":"2018-11-29","value":933400000},{"time":"2019-11-29","value":702700000},{"time":"2020-11-29","value":747400000},{"time":"2021-11-29","value":755300000},{"time":"2022-11-29","value":682000000},{"time":"2023-11-29","value":680600000}],"Sales":[{"time":"2014-11-29","value":4243200000},{"time":"2015-11-29","value":4296300000},{"time":"2016-11-29","value":4411500000},{"time":"2017-11-29","value":4834100000},{"time":"2018-11-29","value":5408900000},{"time":"2019-11-29","value":5347400000},{"time":"2020-11-29","value":5601300000},{"time":"2021-11-29","value":6317900000},{"time":"2022-11-29","value":6350500000},{"time":"2023-11-29","value":6662200000}],"Net Margins":[{"time":"2014-11-29","value":0.10320041478129713},{"time":"2015-11-29","value":0.09347578148639527},{"time":"2016-11-29","value":0.10706109033208659},{"time":"2017-11-29","value":0.09875674892948015},{"time":"2018-11-29","value":0.17256743515317347},{"time":"2019-11-29","value":0.13140965702958446},{"time":"2020-11-29","value":0.1334333101244354},{"time":"2021-11-29","value":0.11954921730321784},{"time":"2022-11-29","value":0.10739311865207464},{"time":"2023-11-29","value":0.10215844615892648}],"Assets":[{"time":"2014-11-29","value":4414300000},{"time":"2015-11-29","value":4507800000},{"time":"2016-11-29","value":4635900000},{"time":"2017-11-29","value":10385800000},{"time":"2018-11-29","value":10256400000},{"time":"2019-11-29","value":10362100000},{"time":"2020-11-29","value":12089700000},{"time":"2021-11-29","value":12905800000},{"time":"2022-11-29","value":13124900000},{"time":"2023-11-29","value":12862300000}],"Stockholders Equity":[{"time":"2014-11-29","value":1809400000},{"time":"2015-11-29","value":1686900000},{"time":"2016-11-29","value":1638100000},{"time":"2017-11-29","value":2570900000},{"time":"2018-11-29","value":3182200000},{"time":"2019-11-29","value":3456700000},{"time":"2020-11-29","value":3940000000},{"time":"2021-11-29","value":4425500000},{"time":"2022-11-29","value":4699200000},{"time":"2023-11-29","value":5083500000}],"ROE":[{"time":"2014-11-29","value":0.24201392726870785},{"time":"2015-11-29","value":0.2380698322366471},{"time":"2016-11-29","value":0.28832183627373176},{"time":"2017-11-29","value":0.1856937259325528},{"time":"2018-11-29","value":0.29331908742379487},{"time":"2019-11-29","value":0.20328637139468278},{"time":"2020-11-29","value":0.1896954314720812},{"time":"2021-11-29","value":0.17066998079313073},{"time":"2022-11-29","value":0.1451310861423221},{"time":"2023-11-29","value":0.1338841349463952}],"ROA":[{"time":"2014-11-29","value":0.13685068980359286},{"time":"2015-11-29","value":0.1218998180930831},{"time":"2016-11-29","value":0.13917470178390387},{"time":"2017-11-29","value":0.06763080359721928},{"time":"2018-11-29","value":0.0893003393003393},{"time":"2019-11-29","value":0.0950000482527673},{"time":"2020-11-29","value":0.08412946557813676},{"time":"2021-11-29","value":0.07999504098932263},{"time":"2022-11-29","value":0.07328817743373282},{"time":"2023-11-29","value":0.07828304424558594}]}

McCormick & Company, Incorporated manufactures, markets, and distributes spices, seasoning mixes, condiments, and other flavorful products to the food industry. It operates in two segments, Consumer and Flavor Solutions. The Consumer segment offers spices, herbs, and seasonings, as well as condiments and sauces, and desserts. This segment markets its products under the McCormick, French's, Frank's RedHot, Lawry's, Cholula Hot Sauce, Gourmet Garden, Club House, and OLD BAY brands in the Americas; Ducros, Schwartz, Kamis, and LA Drogheria, and Vahiné brands in Europe, the Middle East, and Africa; McCormick and DaQiao brands in China; and McCormick, Aeroplane, and Gourmet Garden brands in Australia, as well as markets regional and ethnic brands, such as Zatarain's, Stubb's, Thai Kitchen, and Simply Asia. It also supplies its products under the private labels. This segment serves retailers comprising grocery, mass merchandise, warehouse clubs, discount and drug stores, and e-commerce retailers directly and indirectly through distributors and wholesale foodservice suppliers. The Flavor Solutions segment offers seasoning blends, spices and herbs, condiments, coating systems, and compound flavors to multinational food manufacturers and foodservice customers. It serves foodservice customers directly and indirectly through distributors. McCormick & Company, Incorporated was founded in 1889 and is headquartered in Hunt Valley, Maryland.

Sector

  • MED Logo

    MED

Growth

%

%

Discount

%

%

Multiple

g\r+10%+11%+12%+13%+14%
0%109887
+1%1110988
+2%13111098
+3%141311109
+4%1714121110
Years012345678910TV
FCF$973.4M$1.018B$1.065B$1.114B$1.166B$1.22B$1.276B$1.335B$1.397B$1.461B$1.528B$15.28B
DCF$885.5M$805.5M$732.8M$666.6M$606.4M$551.7M$501.9M$456.5M$415.3M$377.8M$3.778B
Value$9.778B

In the chart Earnings are multiplied by this value.

Earnings Growth 7%
Earnings Stability 49%


Competitiveness and MOAT

High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.

Years11-201511-201611-201711-201811-201911-202011-202111-202211-2023TTM
Net Margin9.3%11%9.9%17%13%13%12%11%10%10%
ROA12%14%6.8%8.9%9.5%8.4%8%7.3%7.8%7.8%
ROE24%29%19%29%20%19%17%15%13%13%

What is the average Net Margin?

The average Net Margin over the past 5 years is +12.78%.

What is the trend of Net Margin?

The trend of Net Margin over the past 5 years is -1.25%.

What is the average Return on Assets (ROA)?

The average ROA over the past 5 years is +8.33%.

What is the trend of Return on Assets (ROA)?

The trend of ROA over the past 5 years is -0.36%.

What is the average Return on Equity (ROE)?

The average ROE over the past 5 years is +18.93%.

What is the trend of Return on Equity (ROE)?

The trend of ROE over the past 5 years is -2.83%.


Safety & Stabiliy

Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.

Years11-201511-201611-201711-201811-201911-202011-202111-202211-2023TTM
Debt FCF3.162.878.057.205.596.0110.0213.225.075.07
Debt Equity0.870.881.981.481.251.241.251.100.970.97
MIN
Graham Stability--100%100%100%100%95%93%93%93%

What is the Debt/FCF?

The Debt/FCF trailing twelve month is 5.07.

What is the trend of Debt/FCF?

The trend of Debt/FCF over the past 5 years is 0.46.

What is the Graham’s Stability?

Graham’s Stability measure stands at 0.93.


Growth

Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.

Years11-201611-201811-202011-2022Trend
Revenue6.1%4.3%6%4.9%0.12%
Net Income5.4%-6.1%-3.1%-0.21%-2.3%
Stockholders Equity18%9.8%8.9%8.2%-0.2%
FCF9.9%8.3%6.1%150%4.5%

What is the 5 year Revenue CAGR?

The Revenue CAGR over the past 5 years is +4.26%.

What is the trend of Revenue growth?

The trend of Revenue growth rate over the past 5 years is +0.12%.

What is the 5 year Earnings CAGR?

The Earnings CAGR over the past 5 years is -6.12%.

What is the trend of Earnings growth?

The trend of Earnings growth rate over the past 5 years is -2.31%.

What is the 5 year Equity CAGR?

The Equity CAGR over the past 5 years is +9.82%.

What is the trend of Equity growth?

The trend of Equity growth rate over the past 5 years is -0.2%.

What is the 5 year FCF CAGR?

The FCF CAGR over the past 5 years is +8.34%.

What is the trend of FCF growth?

The trend of FCF growth rate over the past 5 years is +4.55%.