18889881171
Kalkine 0
countryflagUS

The a2 Milk Company Limited

Consumer Defensive US ACOPF

5.25USD
-(-%)

Last update at 2025-06-12T13:30:00Z

Day Range

5.255.25
LowHigh

52 Week Range

2.364.91
LowHigh

Fundamentals

  • Previous Close 5.25
  • Market Cap2160.12M
  • Volume1000
  • P/E Ratio22.22
  • Dividend Yield-%
  • EBITDA213.94M
  • Revenue TTM1591.09M
  • Revenue Per Share TTM2.17
  • Gross Profit TTM 739.16M
  • Diluted EPS TTM0.13

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Analyst Recommendations

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Income before tax 222.86M 181.39M 119.27M 553.40M 415.71M
Minority interest 10.80M 7.88M - - -
Net income 155.64M 122.62M 80.66M 385.84M 287.74M
Selling general administrative 228.66M 105.20M 87.02M 96.03M 67.03M
Selling and marketing expenses 311.06M 278.87M 213.88M 236.87M 174.41M
Gross profit 739.16M 663.52M 509.71M 968.57M 713.75M
Reconciled depreciation 18.20M 18.93M 7.45M 4.39M 2.18M
Ebit 227.31M 183.39M 119.34M 553.46M 417.89M
Ebitda 245.51M 202.31M 126.79M 557.85M 420.06M
Depreciation and amortization 18.20M 18.93M 7.45M 4.39M 2.18M
Non operating income net other - - - - -
Operating income 227.31M 183.39M 119.34M 553.46M 417.89M
Other operating expenses 1409.85M 1287.75M 1098.14M 1187.80M 891.08M
Interest expense 4.45M 2.00M 0.07M 0.06M 0.12M
Tax provision 78.02M 66.65M 38.61M 165.24M 127.97M
Interest income 26.73M 6.57M 3.99M 6.13M 4.28M
Net interest income 21.64M 3.98M 3.22M 6.07M 4.16M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 78.02M 66.65M 38.61M 165.24M 127.97M
Total revenue 1591.09M 1443.74M 1205.03M 1730.70M 1304.34M
Total operating expenses 557.92M 507.53M 402.82M 425.68M 300.50M
Cost of revenue 851.92M 780.22M 695.32M 762.12M 590.58M
Total other income expense net 1.78M 2.49M 1.70M 0.43M -1.70100M
Discontinued operations - - - -2.33000M -6.79200M
Net income from continuing ops 144.84M 114.74M 80.66M 388.17M 287.74M
Net income applicable to common shares 155.64M 122.62M 80.66M 385.84M 287.74M
Preferred stock and other adjustments - - - - -
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Total assets 1611.71M 1715.85M 1372.01M 1453.32M 993.47M
Intangible assets 6.07M 6.85M 6.96M 5.51M 5.03M
Earning assets - - - - -
Other current assets 47.22M 60.38M 44.25M 56.34M -
Total liab 462.21M 521.89M 288.05M 319.25M 205.62M
Total stockholder equity 1145.82M 1180.38M 1083.96M 1134.06M 787.85M
Deferred long term liab - - - 0.96M 0.67M
Other current liab 305.31M 309.97M 225.31M 168.30M 119.81M
Common stock 0.10M 149.16M 149.12M 146.93M 144.50M
Capital stock 0.10M 149.16M 149.12M 146.93M 144.50M
Retained earnings 1323.20M 1167.56M 1044.94M 964.28M 578.44M
Other liab 0.66M 1.29M 0.51M 0.39M 0.23M
Good will 102.35M 102.47M 8.17M 8.12M 7.96M
Other assets 118.62M 43.45M 69.72M 29.16M 8.35M
Cash 802.23M 887.31M 875.15M 854.18M 464.81M
Cash and equivalents - - - - -
Total current liabilities 379.21M 440.17M 274.69M 305.43M 205.39M
Current deferred revenue - 3.17M 4.75M 3.77M 1.43M
Net debt -700.70600M -762.95600M -858.65200M -837.33500M -464.80500M
Short term debt 19.18M 43.92M 3.65M 3.41M -
Short long term debt 15.00M 40.79M - - -
Short long term debt total 101.53M 124.35M 16.50M 16.84M -
Other stockholder equity -177.47900M -120.54300M -106.32500M 32.88M 144.50M
Property plant equipment 262.56M 256.58M 32.46M 30.35M 10.30M
Total current assets 1122.11M 1171.24M 1096.89M 1128.55M 675.70M
Long term investments 89.89M 150.92M 174.42M 252.58M 286.81M
Net tangible assets 1037.40M 1071.06M 1068.82M 1121.38M 775.53M
Short term investments - - - - 271.33M
Net receivables 79.22M 83.51M 65.28M 70.70M 66.25M
Long term debt 67.04M 66.21M - - -
Inventory 193.44M 140.04M 112.20M 147.33M 108.45M
Accounts payable 54.72M 83.11M 40.99M 129.95M 84.15M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -177.47900M -136.34100M -110.09800M 22.85M 64.92M
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 0.11M 2.06M - - 7.68M
Deferred long term asset charges - - - - -
Non current assets total 489.61M 544.61M 275.12M 324.77M 317.77M
Capital lease obligations 19.49M 17.35M 16.50M 16.84M -
Long term debt total - - - - -
Breakdown 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Type yearly yearly yearly yearly yearly
Date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30
Investments -13.94200M -450.00000M -39.84100M -21.85600M -162.33500M
Change to liabilities -71.63300M 69.50M -14.84600M 110.91M 65.45M
Total cashflows from investing activities -13.94200M -669.98500M -64.36800M -29.07800M -165.69700M
Net borrowings -29.37200M 22.91M -3.23000M -1.77500M -1.77500M
Total cash from financing activities -178.42900M 9.64M -1.04200M -11.99200M 2.93M
Change to operating activities 10.91M -20.85200M 28.52M -6.64300M -13.67600M
Net income 155.64M 122.62M 80.66M 385.84M 287.74M
Change in cash -85.07400M -437.84200M 20.97M 389.37M 124.35M
Begin period cash flow 437.31M 875.15M 854.18M 464.81M 340.45M
End period cash flow 352.23M 437.31M 875.15M 854.18M 464.81M
Total cash from operating activities 111.28M 203.80M 89.42M 427.41M 289.07M
Issuance of capital stock - 0.04M 2.19M 2.44M 2.93M
Depreciation 18.20M 17.69M 7.38M 4.28M 2.02M
Other cashflows from investing activities - - - - -
Dividends paid - 54.00M - - -
Change to inventory -53.39600M -19.67900M 35.13M -38.87900M -44.35200M
Change to account receivables 4.29M -3.56200M 5.42M -4.45200M -7.11700M
Sale purchase of stock -149.05700M -13.30600M - -12.65500M -
Other cashflows from financing activities -3.57800M 103.91M -3.23000M -1.77500M -165.69700M
Change to netincome 15.21M 26.24M -20.14800M 3.62M 5.69M
Capital expenditures 10.41M 5.17M 7.31M 7.22M 3.36M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital - - - - -
Stock based compensation - - - - -
Other non cash items - - - - -
Free cash flow 100.88M 198.63M 82.10M 420.19M 285.71M

Peer Comparison

Sector: Consumer Defensive Industry: Packaged Foods

Company Change (USD) Price (USD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
ACOPF
The a2 Milk Company Limited		 - -% 5.25 22.22 20.16 1.30 2.77 0.98 6.35
NSRGF
Nestle SA		 3.10 3.03% 105.43 26.86 18.76 3.13 7.10 3.81 21.70
NSRGY
Nestle SA ADR		 -1.75 1.66% 103.49 26.82 18.66 3.18 7.07 3.81 21.70
KHC
Kraft Heinz Co		 -0.1 0.38% 26.36 15.59 11.79 1.64 0.88 2.34 11.32
DANOY
Danone PK		 -0.21 1.24% 16.76 28.42 16.39 1.44 2.23 1.85 12.41

Reports Covered

Stock Research & News

View All

Profile

The a2 Milk Company Limited, together with its subsidiaries, sells A2 protein type branded milk and related products in Australia, New Zealand, China, other Asian countries, and the United States. The company also engages in the manufacturing and sale of nutritional and commodity products. It offers its products under the a2 Milk and a2 Platinum brands. The company was formerly known as A2 Corporation Limited and changed its name to The a2 Milk Company Limited in April 2014. The a2 Milk Company Limited was incorporated in 2000 and is based in Auckland, New Zealand.

The a2 Milk Company Limited

51 Shortland Street, Auckland, New Zealand, 1010

Key Executives

Name Title Year Born
Mr. David L. Bortolussi B.Com., BComm, F.C.A., FCA, FFin MD, CEO & Director 1969
Mark Sherwin Interim CFO & Group Head of Fin. - FP&A and Risk NA
Mr. Shareef Khan Chief Operating Officer NA
Mr. David Akers Group Head of Investor Relations & Sustainability NA
Mr. Jaron McVicar Chief Legal & Sustainability Officer and Company Sec. NA
Ms. Edith Bailey Chief Marketing Officer NA
Ms. Amanda Hart Chief People & Culture Officer NA
Mr. Blake Waltrip Chief Exec. of USA Region NA
Ms. Jane Xu Exec. VP of Greater China NA
Mr. Li Xiao Chief Exec. of Greater China NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes. This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API. Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.