Professional Documents
Culture Documents
DSRP Dangote Sugar Refinery PLC PIB 20230727174619
DSRP Dangote Sugar Refinery PLC PIB 20230727174619
Note: The negative segment's value is not displayed on the Pie Chart.
Note: When the sum of positive segment value is less than Consolitated total, The negative segment's value is integrated to
Unclassified item.
Note: Other Segment is the sum of segments which percentage is less than 5% of total.
No Data
No Data
Sugar producer
Tereos SCA (Private) 7,975 270 N/A N/A N/A N/A
600737 Cofco Sugar Holding Co Ltd is engaged in sugar business and tomato
Cofco Sugar Holding Co Ltd 5,421 152 3,367 4,563 22.1 1.73
processing business.
AGR Agrana Beteiligungs AG is a processor of raw materials that
Agrana Beteiligungs AG 5,223 23 1,438 2,738 56.5 0.82
manufactures foods and intermediate products for the downstream
food industry as well as for non-food applications.
AGRO Ros Agro PLC is a Russian company which is engaged in agricultural
Ros Agro PLC 4,957 140 2,805 4,759 15.1 0.97
production and cultivation of sugar beet, grain, and other agricultural
crops as well as cultivation of pigs, processing of raw sugar and
production of sugar from sugar beet, production, and processing of
vegetable oil.
000070 Samyang Holdings Corp is involved in chemical, consumer food stuff,
Samyang Holdings Corp 3,547 76 564 1,915 10.9 0.29
bottle and ion exchange resin business.
Note: Sales = Net Sale which is calculated as Gross Sales - Sales Allowance Return. Depending on industry, sales is defined as Operating Income, Ordinary Income.
Note: Enterprise Value = Market Cap+(Interest-bearing debt- Cash Equivalents and Short Term Investments)+Minority Interests. The negative Enterprise Value is displayed as N/A.
Note: P/E = Market Cap / Net Profit.
Note: P/BV = Market Cap / Total Shareholders Equity.
Note: * in company name indicates automatic industry classifications by algorithm.
DSRP Dangote Sugar Refinery N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
097950 CJ CheilJedang Corp 4,103 18,853 6.5 9.5 0.55 0.60 0.61 6.1 7.6 10.8 12.4
ABF Associated British Foods 24,661 28,971 21.6 20.1 1.34 1.00 0.95 8.4 8.7 13.4 14.4
SZU Suedzucker AG 4,604 N/A 8.2 6.8 0.96 0.63 N/A 5.6 N/A 8.7 N/A
CSAN3 Cosan SA 9,720 27,970 32.5 N/A 1.95 2.68 2.59 9.5 9.2 18.2 17.0
2050 The Savola Group N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A
600737 Cofco Sugar Holding Co 3,367 4,563 23.5 22.1 1.73 0.77 0.90 14.0 16.0 15.5 17.4
AGR Agrana Beteiligungs AG 1,438 2,738 63.6 56.5 0.82 0.49 0.51 6.2 N/A 11.1 11.0
AGRO Ros Agro PLC 2,805 4,759 22.8 15.1 0.97 1.23 1.22 13.5 10.2 14.6 18.9
000070 Samyang Holdings Corp 564 1,915 7.4 10.9 0.29 0.56 0.57 7.2 N/A 14.1 20.7
Mean 6,408 12,824 23.3 20.2 1.08 0.99 1.05 8.8 10.3 13.3 16.0
Median 3,735 4,759 22.2 15.1 0.96 0.70 0.90 7.8 9.2 13.7 17.0
Minimum 564 1,915 6.5 6.8 0.29 0.49 0.51 5.6 7.6 8.7 11.0
Maximum 24,661 28,971 63.6 56.5 1.95 2.68 2.59 14.0 16.0 18.2 20.7
Note: Enterprise Value = Market Cap+(Interest-bearing debt- Cash Equivalents and Short Term Investments)+Minority Interests.
Note: P/E = Market Cap / Net Profit.
Note: P/BV = Market Cap / Total Shareholders Equity.
Note: N/A stands for EV/Sales, EV/EBITDA, and EV/Operating Profit are negative or unreleased.
Note: * in company name indicates automatic industry classifications by algorithm.
DSRP Dangote Sugar Refinery 12.3 21.3 21.3 14.1 20.2 20.2 8.0 13.6 13.6
COFCO Corporation N/A N/A N/A N/A N/A N/A 2.4 3.3 3.3
097950CJ CheilJedang Corp 10.4 9.9 8.0 5.8 5.5 4.9 2.3 2.0 1.3
ABF Associated British Foods 11.9 N/A 11.0 7.5 N/A 6.6 4.1 N/A 4.0
SZU Suedzucker AG 7.9 11.2 N/A 3.9 7.2 8.3 0.9 4.2 4.8
CSAN3 Cosan SA 49.0 28.2 28.2 15.4 14.7 15.2 24.4 3.0 -0.6
2050 The Savola Group 8.6 9.9 10.6 3.6 3.6 4.3 0.9 2.6 3.0
Tereos SCA (Private) 7.5 N/A 7.5 N/A N/A N/A 3.4 N/A 3.4
600737Cofco Sugar Holding Co 5.2 5.5 5.6 4.9 4.9 5.1 2.1 2.8 3.0
AGR Agrana Beteiligungs AG 6.7 7.8 N/A 2.6 4.4 4.6 -0.4 0.4 0.5
AGRO Ros Agro PLC 25.3 9.0 12.0 19.0 8.4 6.5 18.6 2.8 4.5
000070Samyang Holdings Corp 14.7 7.8 N/A 11.3 4.0 2.7 7.6 2.1 1.5
Mean 14.5 12.3 13.0 8.8 8.1 7.8 6.2 3.7 3.5
Median 10.4 9.9 10.8 6.6 5.5 5.8 2.9 2.8 3.2
Minimum 5.2 5.5 5.6 2.6 3.6 2.7 -0.4 0.4 -0.6
Maximum 49.0 28.2 28.2 19.0 20.2 20.2 24.4 13.6 13.6
Note: Profitability items are calculated as each profit items/Sales×100. Sales = Net Sale which is calculated as Gross Sales - Sales Allowance Return. Depending on industry, sales is defined as Operating
Income, Ordinary Income.
Note: If company’s account standard is US GAAP(SEC), Ordinary Income is defined as Profit Before Income Taxes.
Note: * in company name indicates automatic industry classifications by algorithm.
DSRP Dangote Sugar Refinery 28.8 46.1 46.1 -20.5 109.1 109.1 -25.9 148.2 148.2 -25.7 147.8 147.8
COFCO Corporation 25.4 11.5 11.5 N/A N/A N/A 7.3 52.5 52.5 N/A N/A N/A
097950CJ CheilJedang Corp 8.4 14.4 11.4 12.1 9.2 -5.9 -10.6 -2.8 -37.6 -10.6 -2.8 N/A
ABF Associated British Foods 22.4 N/A 20.9 44.7 N/A 2.2 46.4 N/A -5.2 46.4 N/A N/A
SZU Suedzucker AG 13.8 25.0 19.9 33.3 130.9 95.8 N/A 502.0 243.0 N/A 503.1 N/A
CSAN3 Cosan SA 26.6 53.6 42.7 24.0 46.5 45.8 634.4 -81.4 -103.9 634.4 -81.7 N/A
2050 The Savola Group 13.7 13.7 8.3 -12.6 13.0 22.3 -75.6 234.8 155.1 -75.4 231.0 N/A
Tereos SCA (Private) 17.8 N/A 17.8 N/A N/A N/A N/A N/A N/A N/A N/A N/A
600737Cofco Sugar Holding Co 19.1 5.1 2.2 -5.3 5.9 7.1 -1.8 43.1 43.9 -1.8 43.1 N/A
AGR Agrana Beteiligungs AG 13.9 25.4 20.6 33.1 109.6 60.4 -121.1 N/A 102.7 -120.8 N/A N/A
AGRO Ros Agro PLC 40.2 7.8 -3.6 54.5 -52.4 -67.2 70.3 -83.7 -72.3 N/A N/A N/A
000070Samyang Holdings Corp 25.7 6.7 1.9 106.5 -62.4 -71.6 132.3 -70.1 -76.1 132.3 -70.1 N/A
Mean 21.3 20.9 16.6 27.0 34.4 19.8 65.6 82.5 40.9 72.3 110.1 147.8
Median 20.8 14.1 14.7 28.6 13.0 14.7 2.7 43.1 43.9 -6.2 43.1 147.8
Minimum 8.4 5.1 -3.6 -20.5 -62.4 -71.6 -121.1 -83.7 -103.9 -120.8 -81.7 147.8
Maximum 40.2 53.6 46.1 106.5 130.9 109.1 634.4 502.0 243.0 634.4 503.1 147.8
Note: Note: Growth rates are calculated using the formula (Current FY Figure/Previous FY Figure - 1)×100. Rates are listed as “N/A” in cases where figures have not yet been released, there has been
a change in FY closing date, the period of comparison contains consolidated and non-consolidated statements, there have been changes in accounting standards or currency, or a previous FY figure is
negative.
Note: * in company name indicates automatic industry classifications by algorithm.
DSRP Dangote Sugar Refinery 17.41 36.51 36.51 6.92 12.85 12.85 0.87 0.95 0.95 8.24 14.35 14.35
COFCO Corporation 8.04 11.54 11.54 2.34 3.50 3.50 0.98 1.07 1.07 N/A N/A N/A
097950CJ CheilJedang Corp 10.76 9.26 6.04 2.34 2.10 1.38 1 1.06 1.03 5.62 5.18 2.62
ABF Associated British Foods 6.55 N/A 6.95 3.82 N/A 4.08 0.93 N/A 1.01 5.50 N/A 5.78
SZU Suedzucker AG 2.41 13.15 23.54 0.80 4.35 5.22 0.93 1.05 1.08 2.78 9.46 19.85
CSAN3 Cosan SA 63.12 6.65 -1.35 6.95 1.01 -0.21 0.28 0.34 0.36 14.74 9.12 9.01
2050 The Savola Group 2.72 9.09 10.37 0.80 2.56 2.88 0.89 0.97 0.94 4.38 7.25 8.18
Tereos SCA (Private) 8.63 N/A 8.63 2.54 N/A 2.54 0.75 N/A 0.75 N/A N/A N/A
600737Cofco Sugar Holding Co 5.46 7.21 7.74 2.87 3.85 3.61 1.39 1.37 1.21 5.41 5.94 5.39
AGR Agrana Beteiligungs AG -1.01 1.31 1.42 -0.49 0.56 0.63 1.13 1.29 1.31 -0.25 1.87 1.25
AGRO Ros Agro PLC 30.28 4.47 6.59 12.99 1.70 2.63 0.7 0.6 0.58 13.56 1.65 2.71
000070Samyang Holdings Corp 14.53 4.01 2.71 5.69 1.58 1.06 0.74 0.74 0.72 8.32 3.28 2.65
Mean 14.08 10.32 10.06 3.96 3.40 3.35 0.88 0.94 0.92 6.83 6.45 7.18
Median 8.34 8.15 7.34 2.70 2.33 2.75 0.91 1.01 0.98 5.56 5.94 5.58
Minimum -1.01 1.31 -1.35 -0.49 0.56 -0.21 0.28 0.34 0.36 -0.25 1.65 1.25
Maximum 63.12 36.51 36.51 12.99 12.85 12.85 1.39 1.37 1.31 14.74 14.35 19.85
Note: ROE = Net Profit/Average Total Shareholders Equity at beginning and end of the period×100.
Note: ROA = Net Profit/Average Total Assets at beginning and end of the period×100.
Note: ROIC = NOPAT/Invested Capital×100. NOPAT is defined as EBIT(Net Profit Before Income Taxes+Interest Expenses)-Income Taxes. NOPAT of Japanese Company is defined as Total Operating
Profit-Income Taxes. Invested Capital = Interest-bearing debt + Total Stockholders Equity
Note: Ordinary Income/Total Assets = Ordinary Income/Average Total Assets at beginning and end of the period×100. If company’s account standard is US GAAP(SEC), Ordinary Income is defined as
Profit Before Income Taxes.
Note: Total Assets Turnover Ratio = Sales/Average Total Assets at beginning and end of the period
Note: * in company name indicates automatic industry classifications by algorithm.
DSRP Dangote Sugar Refinery 1.23 1.28 1.28 0.43 0.26 0.26 4.66 2.56 2.56 1.62 0.53 0.53 35.78 34.77 34.77
COFCO Corporation N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 29.61 30.99 30.99
097950CJ CheilJedang Corp 1.60 1.72 1.78 1.42 1.45 1.51 3.59 3.90 5.13 3.19 3.30 4.33 22.76 22.51 22.75
ABF Associated British Foods 0.34 N/A 0.34 0.15 N/A 0.23 1.92 N/A 1.86 0.87 N/A 1.27 57.89 N/A 58.86
SZU Suedzucker AG 0.68 0.71 N/A 0.56 0.63 N/A 3.15 2.14 N/A 2.62 1.91 N/A 32.95 33.26 35.10
CSAN3 Cosan SA 3.32 2.74 2.86 2.22 2.09 2.28 3.86 5.04 4.80 2.59 3.85 3.83 15.07 15.36 14.86
2050 The Savola Group 1.52 1.44 1.39 1.35 1.26 1.12 5.84 4.28 3.91 5.18 3.76 3.15 28.30 27.92 28.02
Tereos SCA (Private) N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A 29.28 N/A 29.28
600737Cofco Sugar Holding Co 0.37 0.38 0.80 N/A N/A N/A 2.79 2.83 5.46 N/A N/A N/A 53.46 53.20 43.05
AGR Agrana Beteiligungs AG 0.53 0.69 0.77 0.45 0.59 0.67 3.38 2.88 N/A 2.85 2.47 N/A 46.32 39.75 40.14
AGRO Ros Agro PLC 1.21 1.55 1.35 0.90 1.41 1.16 3.18 11.02 7.97 2.36 10.03 6.85 40.83 35.74 39.13
000070Samyang Holdings Corp 0.74 0.77 0.74 0.64 0.64 0.62 2.85 5.33 N/A 2.47 4.44 N/A 39.27 39.40 39.71
Mean 1.15 1.25 1.26 0.90 1.04 0.98 3.52 4.44 4.53 2.64 3.79 3.33 35.96 33.29 34.72
Median 0.98 1.28 1.28 0.64 0.95 0.90 3.28 3.90 4.80 2.59 3.53 3.49 34.37 34.02 34.94
Minimum 0.34 0.38 0.34 0.15 0.26 0.23 1.92 2.14 1.86 0.87 0.53 0.53 15.07 15.36 14.86
Maximum 3.32 2.74 2.86 2.22 2.09 2.28 5.84 11.02 7.97 5.18 10.03 6.85 57.89 53.20 58.86
Note: Capital Adequacy Ratio = Total Shareholders Equity/Total Asset at the end of the period×100.
Note: D/E Ratio = Interest-bearing debt/Total Shareholders Equity. Net D/E Ratio = Interest-bearing debt - Cash and Cash Equivalents/Total Shareholders Equity.
Note: If Interest-bearing debt is zero or each items are negative, D/E Ratio, Net D/E Ratio, Interest-bearing debt/EBITDA, Net Interest-bearing debt/EBITDA are displayed as N/A.
Note: * in company name indicates automatic industry classifications by algorithm.
DSRP Dangote Sugar Refinery 304,814 144,116 144,116 43,018 29,110 29,110 24,356 19,563 19,563
COFCO Corporation N/A N/A N/A N/A N/A N/A N/A N/A N/A
097950CJ CheilJedang Corp 3,783,103 3,764,632 N/A 219,370 208,348 N/A 88,197 74,584 N/A
ABF Associated British Foods N/A N/A N/A N/A N/A N/A N/A N/A N/A
SZU Suedzucker AG 664,977 743,559 728,988 26,008 53,728 60,267 5,741 30,915 35,316
CSAN3 Cosan SA 609,515 950,546 N/A 94,073 139,851 N/A 148,747 28,132 N/A
2050 The Savola Group N/A N/A N/A N/A N/A N/A N/A N/A N/A
Tereos SCA (Private) N/A N/A N/A N/A N/A N/A N/A N/A N/A
600737Cofco Sugar Holding Co N/A N/A N/A N/A N/A N/A N/A N/A N/A
AGR Agrana Beteiligungs AG 526,436 598,264 603,595 13,781 26,180 27,779 -2,288 2,601 2,893
AGRO Ros Agro PLC 213,659 250,527 N/A 40,690 21,053 N/A 39,752 7,053 N/A
000070Samyang Holdings Corp 7,582,066 6,630,197 N/A 858,173 264,515 N/A 580,006 141,946 N/A
Mean 1,954,939 1,868,834 492,233 185,016 106,112 39,052 126,359 43,542 19,257
Median 609,515 743,559 603,595 43,018 53,728 29,110 39,752 28,132 19,563
Minimum 213,659 144,116 144,116 13,781 21,053 27,779 -2,288 2,601 2,893
Maximum 7,582,066 6,630,197 728,988 858,173 264,515 60,267 580,006 141,946 35,316
Note: Sales = Net Sale which is calculated as Gross Sales - Sales Allowance Return. Depending on industry, sales is defined as Operating Income, Ordinary Income.
Note: : If company’s account standard is US GAAP(SEC), Ordinary Income is defined as Profit Before Income Taxes.
Note: * in company name indicates automatic industry classifications by algorithm.
DSRP Dangote Sugar Refinery 0.00 0.00 0.00 N/A N/A N/A
COFCO Corporation N/A N/A N/A N/A N/A N/A
097950CJ CheilJedang Corp 5.87 5.88 5.78 1.3 1.4 2.1
ABF Associated British Foods 0.61 N/A N/A 2.2 N/A N/A
SZU Suedzucker AG 0.32 0.57 N/A 1.6 2.5 N/A
CSAN3 Cosan SA 0.16 0.11 0.11 N/A 2.5 2.1
2050 The Savola Group 0.27 0.07 0.07 N/A N/A N/A
Tereos SCA (Private) N/A N/A N/A N/A N/A N/A
600737Cofco Sugar Holding Co 0.02 0.05 N/A N/A N/A N/A
AGR Agrana Beteiligungs AG 1.34 1.08 N/A 5.1 4.4 N/A
AGRO Ros Agro PLC N/A N/A N/A N/A N/A N/A
000070Samyang Holdings Corp 3.52 3.74 3.68 3.1 5.1 5.1
Mean 1.35 1.44 1.93 2.7 3.2 3.1
Median 0.32 0.34 0.11 2.2 2.5 2.1
Minimum 0.00 0.00 0.00 1.3 1.4 2.1
Maximum 5.87 5.88 5.78 5.1 5.1 5.1
Note: Dividend Payout Ratio = Annual Total of Dividends/Net Profit×100. Annual Total of Dividends is defined as Nonconsolidated value, and Net Profit is defined as Consolidated value prior to
Nonconsolidated.
Note: Dividend Yield = (Dividends per Share / Stock Price) × 100. Dividends per Share refers to data disclosed by the company. The dividend yield at the end of previous fiscal years refers to the
closing stock price at fiscal year end of each company. For latest fiscal year and LTM, the last closing price is used.
Note: * in company name indicates automatic industry classifications by algorithm.