Loading...

You're on the old version of Simply Wall St. We will no longer be supporting this site, so we recommend you switch to our brand new platform.

Total Produce

AIM:TOT
Snowflake Description

Undervalued established dividend payer.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
TOT
AIM
€330M
Market Cap
  1. Home
  2. GB
  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 26 days ago. More info.


Add to Portfolio Compare Print
  • Total Produce has significant price volatility in the past 3 months.
TOT Share Price and Events
7 Day Returns
0%
AIM:TOT
6.8%
GB Consumer Retailing
10%
GB Market
1 Year Returns
-49.2%
AIM:TOT
-6.5%
GB Consumer Retailing
-23%
GB Market
TOT Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Total Produce (TOT) 0% -31.8% -37.5% -49.2% -55.2% -8%
GB Consumer Retailing 6.8% -1.5% -12.8% -6.5% -5.8% -8.8%
GB Market 10% -17.6% -27.3% -23% -24.2% -21.8%
1 Year Return vs Industry and Market
  • TOT underperformed the Consumer Retailing industry which returned -6.5% over the past year.
  • TOT underperformed the Market in United Kingdom of Great Britain and Northern Ireland which returned -23% over the past year.
Price Volatility
TOT
Industry
5yr Volatility vs Market

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.

AIM:TOT 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 7.4%
Perpetual Growth Rate 10-Year GB Government Bond Rate 0.5%

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 AIM:TOT
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year GB Govt Bond Rate 0.5%
Equity Risk Premium S&P Global 6.5%
Consumer Retailing Unlevered Beta Simply Wall St/ S&P Global 0.49
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.488 (1 + (1- 12.5%) (138.32%))
1.053
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.05
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.53% + (1.053 * 6.51%)
7.38%

Discounted Cash Flow Calculation for AIM:TOT 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.

Note: Free cash flow to equity valuations ignore the company's cash or debt.

AIM:TOT DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (EUR, Millions) Source Present Value
Discounted (@ 7.38%)
2020 24.60 Analyst x1 22.91
2021 34.90 Analyst x2 30.27
2022 39.39 Est @ 12.87% 31.81
2023 43.01 Est @ 9.17% 32.34
2024 45.83 Est @ 6.58% 32.10
2025 48.02 Est @ 4.76% 31.32
2026 49.69 Est @ 3.49% 30.18
2027 50.99 Est @ 2.6% 28.84
2028 52.00 Est @ 1.98% 27.39
2029 52.80 Est @ 1.55% 25.90
Present value of next 10 years cash flows €293.00
AIM:TOT DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= €52.80 × (1 + 0.53%) ÷ (7.38% – 0.53%)
€774.69
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= €774.69 ÷ (1 + 7.38%)10
€380.02
AIM:TOT Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= €293.00 + €380.02
€673.02
Equity Value per Share
(EUR)
= Total value / Shares Outstanding
= €673.02 / 388.52
€1.73
AIM:TOT Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in AIM:TOT represents 0.88236x of ISE:T7O
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.88236x
Value per Share
(Listing Adjusted, GBP)
= Value per Share (EUR) x Listing Adjustment Factor
= € 1.73 x 0.88236
£1.53
Value per share (GBP) From above. £1.53
Current discount Discount to share price of £0.75
= -1 x (£0.75 - £1.53) / £1.53
50.9%

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

Current Discount
Amount off the current price Total Produce is available for.
Intrinsic value
>50%
Share price is £0.75 vs Future cash flow value of £1.53
Current Discount Checks
For Total Produce to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Total Produce's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Total Produce's share price is below the future cash flow value, and at a substantial discount (> 40%).
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
AIM:TOT PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-12-31) in EUR €0.14
ISE:T7O Share Price ** ISE (2020-03-31) in EUR €0.85
United Kingdom of Great Britain and Northern Ireland Consumer Retailing Industry PE Ratio Median Figure of 7 Publicly-Listed Consumer Retailing Companies 17.3x
United Kingdom of Great Britain and Northern Ireland Market PE Ratio Median Figure of 747 Publicly-Listed Companies 12.45x

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

** Primary Listing of Total Produce.

AIM:TOT PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

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

= 0.85 ÷ 0.14

6.2x

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 GB Consumer Retailing industry average.
  • Total Produce is good value based on earnings compared to the United Kingdom of Great Britain and Northern Ireland market.
Price based on expected Growth
Does Total Produce's expected growth come at a high price?
Raw Data
AIM:TOT PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 6.2x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 1 Analysts
-1%per year
United Kingdom of Great Britain and Northern Ireland Consumer Retailing Industry PEG Ratio Median Figure of 7 Publicly-Listed Consumer Retailing Companies 0.95x
United Kingdom of Great Britain and Northern Ireland Market PEG Ratio Median Figure of 526 Publicly-Listed Companies 0.95x

*Line of best fit is calculated by linear regression .

AIM:TOT PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 6.2x ÷ -1%

-5.98x

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

  • Total Produce earnings are not expected to grow next year, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Total Produce's assets?
Raw Data
AIM:TOT PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-12-31) in EUR €1.16
ISE:T7O Share Price * ISE (2020-03-31) in EUR €0.85
United Kingdom of Great Britain and Northern Ireland Consumer Retailing Industry PB Ratio Median Figure of 10 Publicly-Listed Consumer Retailing Companies 0.94x
United Kingdom of Great Britain and Northern Ireland Market PB Ratio Median Figure of 1,322 Publicly-Listed Companies 1.08x
AIM:TOT PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

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

= 0.85 ÷ 1.16

0.73x

* 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 GB 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 5/6, 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
-1%
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 are expected to decrease over the next 1-3 years, this is below the low risk savings rate of 0.5%.
Growth vs Market Checks
  • Total Produce's earnings are expected to decrease over the next 1-3 years, this is below the United Kingdom of Great Britain and Northern Ireland market average.
  • Total Produce's revenues are expected to decrease over the next 1-3 years, this is below the United Kingdom of Great Britain and Northern Ireland market average.
Annual Growth Rates Comparison
Raw Data
AIM:TOT Future Growth Rates Data Sources
Data Point Source Value (per year)
AIM:TOT Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 1 Analysts -1%
AIM:TOT Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 1 Analysts -0.2%
United Kingdom of Great Britain and Northern Ireland Consumer Retailing Industry Earnings Growth Rate Market Cap Weighted Average 18.7%
United Kingdom of Great Britain and Northern Ireland Consumer Retailing Industry Revenue Growth Rate Market Cap Weighted Average 2.8%
United Kingdom of Great Britain and Northern Ireland Market Earnings Growth Rate Market Cap Weighted Average 15.5%
United Kingdom of Great Britain and Northern Ireland Market Revenue Growth Rate Market Cap Weighted Average 2.3%

*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
AIM:TOT 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.
AIM:TOT Future Estimates Data
Date (Data in EUR Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2021-12-31 3,714 53 1
2020-12-31 3,658 50 1
2020-03-31
AIM:TOT Past Financials Data
Date (Data in EUR Millions) Revenue Cash Flow Net Income *
2019-12-31 3,729 74 53
2019-09-30 3,716 58 53
2019-06-30 3,703 42 52
2019-03-31 3,715 43 44
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

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Total Produce's earnings are expected to decrease over the next 1-3 years, this is not considered high growth.
  • Total Produce's revenue is expected to decrease over the next 1-3 years, this is not considered high growth.
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
AIM:TOT 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.

AIM:TOT Future Estimates Data
Date (Data in EUR Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2021-12-31 0.13 0.16 0.11 2.00
2020-12-31 0.10 0.10 0.10 1.00
2020-03-31
AIM:TOT Past Financials Data
Date (Data in EUR Millions) EPS *
2019-12-31 0.14
2019-09-30 0.14
2019-06-30 0.13
2019-03-31 0.11
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

*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 United Kingdom of Great Britain and Northern Ireland market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the United Kingdom of Great Britain and Northern Ireland 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 0/6, 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 exceeds its 5-year average (48.9% vs 14.2%)
  • Total Produce's earnings growth has exceeded the GB Consumer Retailing industry average in the past year (48.9% vs 26%).
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.

AIM:TOT Past Revenue, Cash Flow and Net Income Data
Date (Data in EUR Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-12-31 3,729.35 53.30 455.86
2019-09-30 3,716.26 52.79 441.97
2019-06-30 3,703.17 52.27 428.07
2019-03-31 3,715.38 44.03 419.96
2018-12-31 3,727.59 35.79 411.85
2018-09-30 3,717.72 44.19 413.04
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 41.75 398.13
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

*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 GB Consumer Retailing industry average last year based on Return on Assets.
  • Total Produce's use of capital deteriorated 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 3/6, 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.
  • High level of physical assets or inventory.
  • Debt is covered by short term assets, assets are 1.8x 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.

AIM:TOT Past Debt and Equity Data
Date (Data in EUR Millions) Total Equity Total Debt Cash & Short Term Investments
2019-12-31 549.87 336.72 117.84
2019-09-30 549.87 336.72 117.84
2019-06-30 544.59 373.17 87.51
2019-03-31 544.59 373.17 87.51
2018-12-31 515.61 320.42 108.91
2018-09-30 515.61 320.42 108.91
2018-06-30 503.78 253.49 231.62
2018-03-31 503.78 253.49 231.62
2017-12-31 339.58 211.57 100.25
2017-09-30 339.58 211.57 100.25
2017-06-30 308.91 248.42 97.36
2017-03-31 308.91 248.42 97.36
2016-12-31 298.92 175.30 129.78
2016-09-30 298.92 175.30 129.78
2016-06-30 291.26 199.86 107.98
2016-03-31 291.26 199.86 107.98
2015-12-31 313.78 146.30 132.24
2015-09-30 313.78 146.30 132.24
2015-06-30 312.87 177.81 98.84
2015-03-31 312.87 177.81 98.84
2014-12-31 285.39 127.14 115.83
2014-09-30 285.39 127.14 115.83
2014-06-30 280.68 160.53 97.39
2014-03-31 280.68 160.53 97.39
2013-12-31 285.89 114.33 108.20
2013-09-30 285.89 114.33 108.20
2013-06-30 250.41 157.63 88.62
  • Total Produce's level of debt (61.2%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has increased over the past 5 years (44.7% vs 61.2% today).
  • Debt is well covered by operating cash flow (21.9%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 4.7x 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 4/6, 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
4.11%
Current annual income from Total Produce dividends. Estimated to be 4.27% next year.
If you bought £2,000 of Total Produce shares you are expected to receive £82 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 United Kingdom of Great Britain and Northern Ireland (2.69%).
  • Total Produce's dividend is below the markets top 25% of dividend payers in United Kingdom of Great Britain and Northern Ireland (7.48%).
Upcoming dividend payment

Purchase Total Produce before the 'Ex-dividend' 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
AIM:TOT 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
United Kingdom of Great Britain and Northern Ireland Consumer Retailing Industry Average Dividend Yield Market Cap Weighted Average of 7 Stocks 3.5%
United Kingdom of Great Britain and Northern Ireland Market Average Dividend Yield Market Cap Weighted Average of 629 Stocks 6%
United Kingdom of Great Britain and Northern Ireland Minimum Threshold Dividend Yield 10th Percentile 1.4%
United Kingdom of Great Britain and Northern Ireland Bottom 25% Dividend Yield 25th Percentile 2.7%
United Kingdom of Great Britain and Northern Ireland Top 25% Dividend Yield 75th Percentile 7.5%

Industry and Market average data is calculated daily.

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

AIM:TOT Future Dividends Estimate Data
Date (Data in €) Dividend per Share (annual) Avg. No. Analysts
2021-12-31 0.04 2.00
2020-12-31 0.04 1.00
2020-03-31
AIM:TOT Past Annualized Dividends Data
Date (Data in €) Dividend per share (annual) Avg. Yield (%)
2020-03-05 0.035 3.829
2019-05-07 0.034 2.422
2019-03-07 0.034 2.061
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

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 (3.9x coverage).
Future Payout to shareholders
  • Dividends after 3 years are expected to be well covered by earnings (4x 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 1.4%) - 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 €1,194,000
AGE 57
TENURE AS CEO 13.3 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, both up more than 20%.
  • Rory's remuneration is about average for companies of similar size in United Kingdom of Great Britain and Northern Ireland.
Management Team Tenure

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

11.9
Average Tenure
58
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
€833K
AGE
65

Rory Byrne

TITLE
CEO & Executive Director
COMPENSATION
€1M
AGE
57
TENURE
13.3 yrs

Frank Davis

TITLE
Finance Director & Executive Director
COMPENSATION
€849K
AGE
58
TENURE
10.6 yrs

Frank Gernon

TITLE
Part Time Financial Advisor & Executive Director
COMPENSATION
€209K
AGE
64
TENURE
13.3 yrs

Jacinta Devine

TITLE
Company Secretary
AGE
46
TENURE
2.7 yrs
Board of Directors Tenure

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

10.6
Average Tenure
62.5
Average Age
  • The average tenure for the Total Produce board of directors is over 10 years, this suggests they are a seasoned and experienced board.
Board of Directors

Rory Byrne

TITLE
CEO & Executive Director
COMPENSATION
€1M
AGE
57
TENURE
13.4 yrs

Frank Davis

TITLE
Finance Director & Executive Director
COMPENSATION
€849K
AGE
58
TENURE
10.6 yrs

Frank Gernon

TITLE
Part Time Financial Advisor & Executive Director
COMPENSATION
€209K
AGE
64
TENURE
13.4 yrs

Rose Hynes

TITLE
Senior Independent Non-Executive Director
COMPENSATION
€83K
AGE
61

Carl McCann

TITLE
Executive Chairman
COMPENSATION
€833K
AGE
65
TENURE
13.3 yrs

Seamus Taaffe

TITLE
Non-Executive Director
COMPENSATION
€75K
AGE
67
TENURE
7.4 yrs

Jerome Kennedy

TITLE
Non-Executive Director
COMPENSATION
€81K
AGE
70
TENURE
13.3 yrs

Kevin Toland

TITLE
Non-Executive Director
COMPENSATION
€59K
AGE
54
TENURE
4.7 yrs

Michael Meghen

TITLE
Independent Non-Executive Director
COMPENSATION
€30K
AGE
64
TENURE
1.7 yrs

E. Hurley

TITLE
Independent Non-Executive Director
AGE
47
TENURE
1.2 yrs
Who owns this company?
Recent Insider Trading
  • More shares have been bought than sold by Total Produce individual insiders in the past 3 months.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (£) Value (£)
06. Mar 20 Buy Kevin Toland Individual 05. Mar 20 05. Mar 20 50,000 £1.13 £56,269
11. Sep 19 Buy Jerome Kennedy Individual 10. Sep 19 10. Sep 19 50,000 £1.17 £58,590
30. Aug 19 Buy Seamus Taaffe Individual 30. Aug 19 30. Aug 19 50,000 £1.16 £57,770
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, International, and Dole segments. It is involved in the 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. Total Produce plc is headquartered in Dublin, Ireland.

Details
Name: Total Produce plc
TOT
Exchange: AIM
Founded:
€291,491,279
388,524,962
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
5,755
Total Produce employees.
Industry
Food Distributors
Consumer Retailing
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2020/03/31 22:04
End of day share price update: 2020/03/31 00:00
Last estimates confirmation: 2020/03/31
Last earnings filing: 2020/03/05
Last earnings reported: 2019/12/31
Last annual earnings reported: 2019/12/31


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.