Subscribe

Rogers Sugar Inc. (RSI.TO)

CAD6.96 +0.03 (+0.43%)
CA TSX Consumer Defensive Food Confectioners
Address 123 Rogers Street V6B 3V2
Vancouver, BC, CA
CEO Michael W. Walton
IPO 2003-10-09
ISIN CA77519R1029

Explore sections of this company profile

Also trades on Other OTC · RSGUF (USD) Toronto Stock Exchange · RSI.TO (CAD)
Description

Rogers Sugar Inc. focuses on the refinement, packaging, and commercialization of various sugar and maple-derived goods. The company's business activities are structured around two main divisions: Sugar and Maple Products. Its extensive product range includes different sugar varieties such as granulated, raw plantation, yellow, brown, organic, icing, maple, stevia, smart sweetener blends, and coconut sugar. Furthermore, it provides syrups, jam and jelly preparation mixes, and iced tea blends. Rogers Sugar Inc. caters to industrial, consumer, and liquid product markets, promoting its goods under the Lantic brand in Eastern Canada and the Rogers brand in Western Canada. Its market reach extends beyond Canada to encompass the United States and international territories. The company's corporate headquarters are located in Vancouver, Canada.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
CAD6.96 +0.03 (+0.43%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
263.2K
Beta
0.61
Float Shares
124.91M
Free Float %
97.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.15% +2.15% -0.89% +1.22% +5.38% +11.93% +17.46% +8.29% +17.46% +20.00% -6.20%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
6.96
DCF (Unlevered) 9.23 +32.6%
DCF (Levered) 13.09 +88.1%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 20% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 0 0
Hold 3 0
Sell 0 0
Strong Sell 1 0
Quality scores
Altman Z-Score
2.34
Grey zone
Piotroski F-Score
6 / 9
Average
MOAT Score
3 / 10
No MOAT
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
4 / 5
High
ROE Score
4 / 5
High
ROA Score
4 / 5
High
D/E Score
1 / 5
Low
P/E Score
4 / 5
High
P/Book Score
4 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Food Confectioners: +6.2%
    +6.6% Q1'26: -14.0% (vs Q1'25)
  • EPS growth Food Confectioners: +8.5%
    +19.5% Q1'26: -31.1% (vs Q1'25)
  • FCF margin FCF growth · Food Confectioners: +8.1%
    +4.4% Q1'26: +7.0% (vs Q1'25)
  • EBIT margin Food Confectioners: +8.2%
    +8.2% Q1'26: +10.0% (vs Q1'25)
  • ROIC Food Confectioners: +7.0%
    +9.6% Q1'26: +9.4% (vs Q1'25)
  • Share dilution Food Confectioners: +0.0%
    -6.3% Q1'26: -2.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Food Confectioners: 0.54×
    2.81× Q1'26: 3.00× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.61) × ERP
WACC = 70% × Ke + 30% × Kd (5.6%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 9.23 Current price: 6.96
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Sep 2009
actual
Sep 2010
actual
Sep 2011
actual
Sep 2012
actual
Sep 2013
actual
Sep 2014
actual
Sep 2015
actual
Sep 2016
actual
Sep 2017
actual
Sep 2018
actual
Sep 2019
actual
Sep 2020
actual
Sep 2021
actual
Sep 2022
actual
Sep 2023
actual
Sep 2024
actual
Sep 2025
actual
Sep 2026
4 Rev. Ana.
1 EPS Ana.
Sep 2027
4 Rev. Ana.
5 EPS Ana.
Sep 2028
1 Rev. Ana.
2 EPS Ana.
Revenue
543.32M
est: 539.86M (+0.6%)
606.87M
est: 622.92M (-2.6%)
612.61M
est: 623.95M (-1.8%)
618.09M
est: 623.44M (-0.9%)
558.44M
est: 567.16M (-1.5%)
532.30M
est: 545.51M (-2.4%)
541.55M
est: 539.50M (+0.4%)
564.41M
est: 566.59M (-0.4%)
682.52M
est: 689.13M (-1.0%)
805.20M
est: 799.37M (+0.7%)
794.29M
est: 790.80M (+0.4%)
860.80M
est: 829.10M (+3.8%)
893.93M
est: 891.30M (+0.3%)
1.01B
est: 998.08M (+0.8%)
1.10B
est: 1.16B (-4.8%)
1.23B
est: 1.21B (+2.0%)
1.31B
est: 1.28B (+2.5%)
1.21B
1.18B – 1.23B
-5.6% YoY
1.24B
1.16B – 1.32B
+2.5% YoY
1.29B
1.24B – 1.35B
+4.4% YoY
EBITDA
72.12M
est: 68.70M (+5.0%)
72.59M
est: 63.89M (+13.6%)
78.99M
est: 58.48M (+35.1%)
63.99M
est: 67.30M (-4.9%)
71.98M
est: 39.72M (+81.2%)
60.79M
est: 51.83M (+17.3%)
55.39M
est: 40.54M (+36.6%)
111.15M
est: 35.60M (+212.2%)
54.22M
est: 111.58M (-51.4%)
101.68M
est: 40.25M (+152.6%)
42.57M
est: 70.72M (-39.8%)
90.50M
est: 9.24M (+879.8%)
108.07M
est: 8.99M (+1,101.9%)
41.02M
est: 8.97M (+357.1%)
119.50M
est: 135.92M (-12.1%)
122.88M
est: 141.51M (-13.2%)
137.76M
est: 150.00M (-8.2%)
141.54M
138.82M – 144.42M
-5.6% YoY
145.07M
135.69M – 154.17M
+2.5% YoY
151.51M
145.13M – 157.83M
+4.4% YoY
EBIT
54.28M
est: 53.90M (+0.7%)
59.20M
est: 48.35M (+22.5%)
68.88M
est: 45.07M (+52.8%)
52.13M
est: 56.25M (-7.3%)
59.39M
est: 45.49M (+30.6%)
49.40M
est: 57.23M (-13.7%)
42.47M
est: 49.44M (-14.1%)
98.60M
est: 47.22M (+108.8%)
41.40M
est: 119.94M (-65.5%)
83.21M
est: 47.58M (+74.9%)
24.53M
est: 83.20M (-70.5%)
67.02M
est: 25.41M (+163.8%)
82.86M
est: 24.73M (+235.0%)
16.11M
est: 24.68M (-34.7%)
93.21M
est: 117.28M (-20.5%)
94.04M
est: 122.10M (-23.0%)
107.93M
est: 129.43M (-16.6%)
122.13M
119.78M – 124.62M
-5.6% YoY
125.17M
117.08M – 133.03M
+2.5% YoY
130.73M
125.22M – 136.19M
+4.4% YoY
Net Income
42.54M
est: 54.70M (-22.2%)
45.21M
est: 49.04M (-7.8%)
44.22M
est: 45.27M (-2.3%)
30.26M
est: 44.16M (-31.5%)
37.27M
est: 27.56M (+35.2%)
29.23M
est: 35.88M (-18.5%)
24.03M
est: 28.99M (-17.1%)
65.58M
est: 25.52M (+157.0%)
21.91M
est: 79.78M (-72.5%)
48.73M
est: 25.40M (+91.8%)
-8.17M
est: 48.20M (-116.9%)
35.42M
est: -8.59M (+512.2%)
47.53M
est: -8.36M (+668.2%)
-16.57M
est: -8.35M (-98.5%)
51.79M
53.73M
est: 73.31M (-26.7%)
64.46M
est: 76.88M (-16.2%)
80.89M
76.46M – 85.28M
+5.2% YoY
78.04M
63.87M – 87.48M
-3.5% YoY
82.76M
78.22M – 87.25M
+6.0% YoY
SGA
33.62M
est: 36.28M (-7.3%)
27.78M
est: 38.77M (-28.3%)
27.42M
est: 27.85M (-1.5%)
27.26M
est: 27.98M (-2.6%)
26.12M
est: 24.20M (+7.9%)
30.31M
est: 24.43M (+24.0%)
31.83M
est: 32.17M (-1.1%)
29.63M
est: 33.11M (-10.5%)
36.27M
est: 35.31M (+2.7%)
46.75M
est: 40.91M (+14.3%)
48.43M
est: 42.11M (+15.0%)
58.19M
est: 46.44M (+25.3%)
55.25M
est: 45.20M (+22.2%)
67.49M
est: 45.12M (+49.6%)
70.76M
est: 74.15M (-4.6%)
78.66M
est: 77.20M (+1.9%)
82.44M
est: 81.83M (+0.7%)
77.21M
75.73M – 78.79M
-5.6% YoY
79.14M
74.02M – 84.10M
+2.5% YoY
82.65M
79.17M – 86.10M
+4.4% YoY
EPS
0.49
est: 0.36 (+34.8%)
0.52
est: 0.58 (-10.8%)
0.47
est: 0.38 (+24.1%)
0.33
est: 0.51 (-34.7%)
0.39
est: 0.40 (-2.2%)
0.31
est: 0.27 (+13.7%)
0.26
est: 0.32 (-19.6%)
0.70
est: 0.39 (+80.3%)
0.23
est: 0.45 (-48.5%)
0.46
est: 0.43 (+8.0%)
-0.08
est: 0.38 (-120.5%)
0.34
est: 0.31 (+9.7%)
0.46
est: 0.36 (+26.9%)
-0.16
est: 0.39 (-141.0%)
0.50
0.51
est: 0.53 (-4.1%)
0.50
est: 0.56 (-10.3%)
0.59
0.55 – 0.62
+5.2% YoY
0.57
0.46 – 0.63
-3.5% YoY
0.60
0.57 – 0.63
+6.0% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-08 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-05-07 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-05-06 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-05-05 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-05-04 A- 4/5 4/5 4/5 4/5 1/5 4/5 4/5
2026-05-01 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-04-30 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-04-29 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-04-28 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-04-27 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-04-24 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-04-23 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-04-22 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-04-21 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-04-20 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-04-17 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5
2026-04-16 A- 4/5 4/5 4/5 5/5 1/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
71.39M
OE per share TTM
0.41
Owner's Yield
8.37%
Maintenance CapEx ratio
321.29%
Maint CapEx / Avg PPE
29.1%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 24 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 iShares S&P/TSX SmallCap Index ETF XCS.TO 0.26% 441.4K 0.60%
2 iShares MSCI Agriculture Producers ETF VEGI 0.11% 165.5K 0.39%
3 State Street SPDR MSCI All Country World Investable Market UCITS ETF (Acc) IMID.L 0.05% 3.80M 0.17%
4 State Street SPDR S&P International Small Cap ETF GWX 0.04% 361.1K 0.40%
5 iShares ESG Advanced MSCI Canada Index ETF XCSR.TO 0.03% 103.5K 0.17%
6 Dimensional - International Small Cap Value ETF DISV 0.02% 996.7K 0.42%
7 TD Canadian Equity Index ETF TTP.TO 0.02% 890.3K 0.05%
8 Dimensional - International Small Cap ETF DFIS 0.02% 982.4K 0.39%
9 Avantis International Small Cap Equity ETF AVDS 0.02% 50.4K 0.30%
10 Dimensional - International Vector Equity ETF DXIV 0.01% 25.1K 0.53%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
112.9K
Shares Outstanding
128.22M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Michael W. Walton President & Chief Executive Officer 1M male
Jean-Sebastien Couillard Vice President of Finance, Chief Financial Officer & Corporate Secretary 727.3K male
Roderick Terence Kirwan Vice President of Sales & Marketing 610.8K male
Jean-Francois Khalil Vice President of Human Resources 595.0K male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits