Loading...

Total Produce

DB:T7O
Snowflake Description

Established dividend payer and good value.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
T7O
DB
€634M
Market Cap
  1. Home
  2. DE
  3. Consumer Retailing
Company description

Total Produce plc engages in procuring, marketing, and distributing fresh produce, health foods, and consumer goods worldwide. The last earnings update was 45 days ago. More info.


Add to Portfolio Compare Print
T7O Share Price and Events
7 Day Returns
-3.1%
DB:T7O
0.3%
Europe Consumer Retailing
1.8%
DE Market
1 Year Returns
-34.3%
DB:T7O
1.5%
Europe Consumer Retailing
-6%
DE Market
T7O Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Total Produce (T7O) -3.1% -9.3% -4.9% -34.3% - -
Europe Consumer Retailing 0.3% -0.6% 2.2% 1.5% -4.6% -7.6%
DE Market 1.8% 4.6% 7.4% -6% 10.1% 15.3%
1 Year Return vs Industry and Market
  • T7O underperformed the Consumer Retailing industry which returned 1.5% over the past year.
  • T7O underperformed the Market in Germany which returned -6% over the past year.
Price Volatility
T7O
Industry
5yr Volatility vs Market
Related Companies

Sorry, no analysis for Total Produce's competitors could be found in our database.

Value

 Is Total Produce undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Total Produce to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Total Produce.

DB:T7O Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 1 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 5.9%
Perpetual Growth Rate 10-Year DE Government Bond Rate 0.2%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for DB:T7O
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate 0.2%
Equity Risk Premium S&P Global 7.1%
Consumer Retailing Unlevered Beta Simply Wall St/ S&P Global 0.47
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.465 (1 + (1- 12.5%) (50.82%))
0.78
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
0.8
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.23% + (0.8 * 7.14%)
5.94%

Discounted Cash Flow Calculation for DB:T7O using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Total Produce is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

DB:T7O DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (EUR, Millions) Source Present Value
Discounted (@ 5.94%)
2019 32.20 Analyst x1 30.39
2020 32.80 Analyst x1 29.22
2021 33.25 Est @ 1.36% 27.96
2022 33.58 Est @ 1.02% 26.66
2023 33.85 Est @ 0.78% 25.36
2024 34.06 Est @ 0.62% 24.09
2025 34.23 Est @ 0.5% 22.85
2026 34.37 Est @ 0.42% 21.66
2027 34.49 Est @ 0.36% 20.52
2028 34.60 Est @ 0.32% 19.43
Present value of next 10 years cash flows €248.16
DB:T7O DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= €34.60 × (1 + 0.23%) ÷ (5.94% – 0.23%)
€607.18
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= €607.18 ÷ (1 + 5.94%)10
€340.97
DB:T7O Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= €248.16 + €340.97
€589.13
Equity Value per Share
(EUR)
= Total value / Shares Outstanding
= €589.13 / 388.28
€1.52
DB:T7O Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in DB:T7O represents 0.95833x of ISE:T7O
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.95833x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (EUR) x Listing Adjustment Factor
= € 1.52 x 0.95833
€1.45
Value per share (EUR) From above. €1.45
Current discount Discount to share price of €1.56
= -1 x (€1.56 - €1.45) / €1.45
-7.6%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

  • The current share price of Total Produce is above its future cash flow value.
Often investors are willing to pay a premium for a company that has a high dividend or the potential for future growth.
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Total Produce's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Total Produce's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:T7O PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2018-12-31) in EUR €0.09
ISE:T7O Share Price ** ISE (2019-04-18) in EUR €1.63
Europe Consumer Retailing Industry PE Ratio Median Figure of 32 Publicly-Listed Consumer Retailing Companies 19.38x
Germany Market PE Ratio Median Figure of 424 Publicly-Listed Companies 19.59x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Total Produce.

DB:T7O PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= ISE:T7O Share Price ÷ EPS (both in EUR)

= 1.63 ÷ 0.09

17.41x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Total Produce is good value based on earnings compared to the Europe Consumer Retailing industry average.
  • Total Produce is good value based on earnings compared to the Germany market.
Price based on expected Growth
Does Total Produce's expected growth come at a high price?
Raw Data
DB:T7O PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 17.41x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 1 Analysts
17.5%per year
Europe Consumer Retailing Industry PEG Ratio Median Figure of 24 Publicly-Listed Consumer Retailing Companies 1.71x
Germany Market PEG Ratio Median Figure of 270 Publicly-Listed Companies 1.56x

*Line of best fit is calculated by linear regression .

DB:T7O PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 17.41x ÷ 17.5%

0.99x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Total Produce is good value based on expected growth next year.
Price based on value of assets
What value do investors place on Total Produce's assets?
Raw Data
DB:T7O PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2018-12-31) in EUR €1.12
ISE:T7O Share Price * ISE (2019-04-18) in EUR €1.63
Europe Consumer Retailing Industry PB Ratio Median Figure of 41 Publicly-Listed Consumer Retailing Companies 1.58x
Germany Market PB Ratio Median Figure of 574 Publicly-Listed Companies 1.84x
DB:T7O PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= ISE:T7O Share Price ÷ Book Value per Share (both in EUR)

= 1.63 ÷ 1.12

1.46x

* Primary Listing of Total Produce.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Total Produce is good value based on assets compared to the Europe Consumer Retailing industry average.
X
Value checks
We assess Total Produce's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Consumer Retailing industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Consumer Retailing industry average (and greater than 0)? (1 check)
  5. Total Produce has a total score of 4/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is Total Produce expected to perform in the next 1 to 3 years based on estimates from 1 analyst?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
17.5%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Total Produce expected to grow at an attractive rate?
  • Total Produce's earnings growth is expected to exceed the low risk savings rate of 0.2%.
Growth vs Market Checks
  • Total Produce's earnings growth is expected to exceed the Germany market average.
  • Unable to compare Total Produce's revenue growth to the Germany market average as no estimate data is available.
Annual Growth Rates Comparison
Raw Data
DB:T7O Future Growth Rates Data Sources
Data Point Source Value (per year)
DB:T7O Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 1 Analysts 17.5%
Europe Consumer Retailing Industry Earnings Growth Rate Market Cap Weighted Average 12%
Europe Consumer Retailing Industry Revenue Growth Rate Market Cap Weighted Average 3.8%
Germany Market Earnings Growth Rate Market Cap Weighted Average 11.6%
Germany Market Revenue Growth Rate Market Cap Weighted Average 4.8%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
DB:T7O Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below
All numbers in EUR Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:T7O Future Estimates Data
Date (Data in EUR Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2020-12-31 3,877 51 1
2019-12-31 46
DB:T7O Past Financials Data
Date (Data in EUR Millions) Revenue Cash Flow Net Income *
2018-12-31 3,728 45 36
2018-09-30 3,718 41 44
2018-06-30 3,708 37 53
2018-03-31 3,691 42 50
2017-12-31 3,674 47 48
2017-09-30 3,507 51 42
2017-06-30 3,340 55 36
2017-03-31 3,223 50 32
2016-12-31 3,105 44 29
2016-09-30 3,069 60 29
2016-06-30 3,033 75 30
2016-03-31 2,954 68 30

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Total Produce's earnings are expected to grow by 17.5% yearly, however this is not considered high growth (20% yearly).
  • Unable to determine if Total Produce is high growth as no revenue estimate data is available.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
DB:T7O Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below

All data from Total Produce Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:T7O Future Estimates Data
Date (Data in EUR Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2020-12-31 0.14 0.15 0.12 2.00
2019-12-31 0.11 0.11 0.11 1.00
DB:T7O Past Financials Data
Date (Data in EUR Millions) EPS *
2018-12-31 0.09
2018-09-30 0.12
2018-06-30 0.15
2018-03-31 0.15
2017-12-31 0.15
2017-09-30 0.13
2017-06-30 0.11
2017-03-31 0.10
2016-12-31 0.09
2016-09-30 0.09
2016-06-30 0.09
2016-03-31 0.09

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Total Produce is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess Total Produce's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Europe market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Europe market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Total Produce has a total score of 2/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has Total Produce performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Total Produce's growth in the last year to its industry (Consumer Retailing).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Total Produce's year on year earnings growth rate has been positive over the past 5 years.
  • Total Produce's 1-year earnings growth is negative, it can't be compared to the 5-year average.
  • Total Produce's 1-year earnings growth is negative, it can't be compared to the Europe Consumer Retailing industry average.
Earnings and Revenue History
Total Produce's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Total Produce Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:T7O Past Revenue, Cash Flow and Net Income Data
Date (Data in EUR Millions) Revenue Net Income * G+A Expenses R&D Expenses
2018-12-31 3,727.59 35.79 412.70
2018-09-30 3,717.72 44.19 412.25
2018-06-30 3,707.86 52.59 414.22
2018-03-31 3,691.08 50.21 414.10
2017-12-31 3,674.29 47.83 413.97
2017-09-30 3,507.20 41.75 399.35
2017-06-30 3,340.10 35.68 382.30
2017-03-31 3,222.79 32.11 379.79
2016-12-31 3,105.48 28.54 377.28
2016-09-30 3,069.47 29.13 371.02
2016-06-30 3,033.47 29.72 364.76
2016-03-31 2,954.43 29.87 355.67
2015-12-31 2,875.39 30.03 346.58
2015-09-30 2,825.21 29.59 348.45
2015-06-30 2,775.03 29.15 350.32
2015-03-31 2,721.02 29.18 338.92
2014-12-31 2,667.01 29.22 327.52
2014-09-30 2,627.12 31.23 323.46
2014-06-30 2,587.23 33.25 319.41
2014-03-31 2,612.46 32.09 320.61
2013-12-31 2,637.69 30.94 321.82
2013-09-30 2,614.56 26.67 320.21
2013-06-30 2,591.43 22.40 318.61
2013-03-31 2,511.63 21.76 311.25
2012-12-31 2,431.83 21.13 303.88
2012-09-30 2,359.23 21.51 299.02
2012-06-30 2,286.63 21.89 294.16

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Total Produce has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Total Produce used its assets less efficiently than the Europe Consumer Retailing industry average last year based on Return on Assets.
  • Total Produce has improved its use of capital last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Total Produce's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Consumer Retailing industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Total Produce has a total score of 2/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is Total Produce's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Total Produce's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Total Produce is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Total Produce's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of Total Produce's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • Low level of unsold assets.
  • Debt is covered by short term assets, assets are 1.9x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Total Produce Company Filings, last reported 3 months ago.

DB:T7O Past Debt and Equity Data
Date (Data in EUR Millions) Total Equity Total Debt Cash & Short Term Investments
2018-12-31 515.61 322.04 108.91
2018-09-30 515.61 322.04 108.91
2018-06-30 503.78 255.19 231.62
2018-03-31 503.78 255.19 231.62
2017-12-31 339.58 213.44 100.25
2017-09-30 339.58 213.44 100.25
2017-06-30 308.91 250.85 97.36
2017-03-31 308.91 250.85 97.36
2016-12-31 298.92 178.25 129.78
2016-09-30 298.92 178.25 129.78
2016-06-30 291.26 203.82 107.98
2016-03-31 291.26 203.82 107.98
2015-12-31 313.78 150.43 132.24
2015-09-30 313.78 150.43 132.24
2015-06-30 312.87 182.88 98.84
2015-03-31 312.87 182.88 98.84
2014-12-31 285.39 132.84 115.83
2014-09-30 285.39 132.84 115.83
2014-06-30 280.68 166.45 97.39
2014-03-31 280.68 166.45 97.39
2013-12-31 285.89 119.19 108.20
2013-09-30 285.89 119.19 108.20
2013-06-30 250.41 162.77 88.62
2013-03-31 250.41 162.77 88.62
2012-12-31 251.96 162.59 109.49
2012-09-30 251.96 162.59 109.49
2012-06-30 242.24 172.70 78.10
  • Total Produce's level of debt (62.5%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (41.9% vs 62.5% today).
  • Debt is not well covered by operating cash flow (14%, less than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 10.4x coverage).
X
Financial health checks
We assess Total Produce's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Total Produce has a total score of 3/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is Total Produce's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
2.1%
Current annual income from Total Produce dividends. Estimated to be 2.34% next year.
If you bought €2,000 of Total Produce shares you are expected to receive €42 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Total Produce's pays a higher dividend yield than the bottom 25% of dividend payers in Germany (1.43%).
  • Total Produce's dividend is below the markets top 25% of dividend payers in Germany (3.71%).
Upcoming dividend payment

Purchase Total Produce before the 'Buy Limit' to receive their next dividend payment.

Dividends are usually paid every 3 or 6 months, you can time your share purchase to take advantage of upcoming dividend payments.
Dividend payment calendar
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
DB:T7O Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below
Europe Consumer Retailing Industry Average Dividend Yield Market Cap Weighted Average of 34 Stocks 3.7%
Germany Market Average Dividend Yield Market Cap Weighted Average of 327 Stocks 3%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.8%
Germany Bottom 25% Dividend Yield 25th Percentile 1.4%
Germany Top 25% Dividend Yield 75th Percentile 3.7%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

DB:T7O Future Dividends Estimate Data
Date (Data in €) Dividend per Share (annual) Avg. No. Analysts
2020-12-31 0.04 2.00
2019-12-31 0.04 1.00
DB:T7O Past Annualized Dividends Data
Date (Data in €) Dividend per share (annual) Avg. Yield (%)
2019-03-07 0.034 2.023
2018-05-01 0.033 1.739
2018-03-01 0.033 1.402
2017-03-02 0.030 1.378
2017-03-01 0.030 1.606
2016-05-25 0.028 1.665
2015-05-20 0.024 1.762
2014-03-21 0.023 2.183
2014-03-04 0.023 2.278
2013-03-05 0.021 2.757
2012-04-18 0.019 3.977
2012-03-06 0.019 4.095
2011-04-15 0.018 4.517
2011-03-03 0.018 4.002
2010-03-04 0.017 4.529
2009-09-08 0.017 4.669
2009-04-22 0.017 5.171

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Dividends per share have been stable in the past 10 years.
  • Dividends per share have increased over the past 10 years.
Current Payout to shareholders
What portion of Total Produce's earnings are paid to the shareholders as a dividend.
  • Dividends paid are well covered by earnings (2.7x coverage).
Future Payout to shareholders
  • Dividends after 3 years are expected to be well covered by earnings (3.8x coverage).
X
Income/ dividend checks
We assess Total Produce's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Total Produce afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Total Produce has a total score of 5/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of Total Produce's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Rory Byrne
COMPENSATION €1,225,000
AGE 56
TENURE AS CEO 12.3 years
CEO Bio

Mr. Rory Patrick Byrne, B Comm, FCA, has been the Chief Executive Officer of Total Produce PLC since December 30, 2006. Mr. Byrne served as Managing Director of General Produce & Distribution Division of Fyffes plc., since 2002. He has extensive experience in the fresh produce industry. He joined Fyffes in 1988 from KPMG. He held a number of senior positions within Fyffes including Finance Director of the Group's UK business and Managing Director of its Spanish operations. He has been an Executive Director of Total Produce plc since October 26, 2006. He served as Director of Fyffes plc from December 2005 to December 30, 2006. He served as Director of Fyffes Group Limited, a subsidiary of Fyffes PLC.

CEO Compensation
  • Rory's compensation has been consistent with company performance over the past year.
  • Rory's remuneration is about average for companies of similar size in Germany.
Management Team Tenure

Average tenure and age of the Total Produce management team in years:

11
Average Tenure
57
Average Age
  • The average tenure for the Total Produce management team is over 5 years, this suggests they are a seasoned and experienced team.
Management Team

Carl McCann

TITLE
Executive Chairman
COMPENSATION
€747K
AGE
64

Rory Byrne

TITLE
CEO & Executive Director
COMPENSATION
€1M
AGE
56
TENURE
12.3 yrs

Frank Davis

TITLE
Finance Director & Executive Director
COMPENSATION
€671K
AGE
57
TENURE
9.7 yrs

Frank Gernon

TITLE
Part Time Financial Advisor & Executive Director
COMPENSATION
€156K
AGE
63
TENURE
12.3 yrs

Jacinta Devine

TITLE
Company Secretary
AGE
45
TENURE
1.8 yrs
Board of Directors Tenure

Average tenure and age of the Total Produce board of directors in years:

9.7
Average Tenure
61.5
Average Age
  • The tenure for the Total Produce board of directors is about average.
Board of Directors

Rory Byrne

TITLE
CEO & Executive Director
COMPENSATION
€1M
AGE
56
TENURE
12.5 yrs

Frank Davis

TITLE
Finance Director & Executive Director
COMPENSATION
€671K
AGE
57
TENURE
9.7 yrs

Frank Gernon

TITLE
Part Time Financial Advisor & Executive Director
COMPENSATION
€156K
AGE
63
TENURE
12.5 yrs

Rose Hynes

TITLE
Senior Independent Non-Executive Director
COMPENSATION
€80K
AGE
60

Carl McCann

TITLE
Executive Chairman
COMPENSATION
€747K
AGE
64
TENURE
12.3 yrs

Seamus Taaffe

TITLE
Non-Executive Director
COMPENSATION
€72K
AGE
66
TENURE
6.5 yrs

Jerome Kennedy

TITLE
Non-Executive Director
COMPENSATION
€78K
AGE
69
TENURE
12.4 yrs

Kevin Toland

TITLE
Non-Executive Director
COMPENSATION
€56K
AGE
53
TENURE
3.8 yrs

Michael Meghen

TITLE
Non-Executive Director
AGE
63
TENURE
0.8 yrs

Imelda Hurley

TITLE
Non-Executive Director
AGE
46
TENURE
0.3 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
X
Management checks
We assess Total Produce's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Total Produce has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Company Info

Description

Total Produce plc engages in procuring, marketing, and distributing fresh produce, health foods, and consumer goods worldwide. The company operates through Europe–Eurozone, Europe–Non-Eurozone, and International segments. It is involved in growing, sourcing, importing, packaging, marketing, and distributing various fresh fruits, vegetables, and flowers. The company offers citrus products, bananas, apples and pears, vegetables/potatoes, salads, tomatoes, stone and soft fruits, grapes, exotics, pineapples, and other products. It is also involved in the marketing and distribution of health foods, vitamins, minerals and supplements, pharmacy products, groceries, and consumer products. The company serves retail, wholesale, and foodservice sectors. The company is headquartered in Dublin, Ireland.

Details
Name: Total Produce plc
T7O
Exchange: DB
Founded:
€633,672,081
388,279,462
Website: http://www.totalproduce.com
Address: Total Produce plc
29 North Anne Street,
Dublin,
Co. Dublin, 7,
Ireland
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
ISE T7O Ordinary Shares Irish Stock Exchange IE EUR 02. Jan 2007
OTCPK TTPP.F Ordinary Shares Pink Sheets LLC US USD 02. Jan 2007
DB T7O Ordinary Shares Deutsche Boerse AG DE EUR 02. Jan 2007
AIM TOT Ordinary Shares London Stock Exchange AIM Market GB GBP 02. Jan 2007
Number of employees
Current staff
Staff numbers
5,574
Total Produce employees.
Industry
Food Distributors
Consumer Retailing
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/04/21 21:34
End of day share price update: 2019/04/18 00:00
Last estimates confirmation: 2019/04/01
Last earnings filing: 2019/03/07
Last earnings reported: 2018/12/31
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.