ORDER_DUE_BGFOODS_RATIOSSTOCK.xlsx

Financial Leverage

B&G FOODS COMPANY
FINANCIAL LEVERAGE RATIOS
2018 2017 2016 2015 2014
Debt to Asset Ratio 0.54 0.62 0.57 0.68 0.62
Debt to Equity Ratio 1.82 2.52 2.20 3.78 3.04
Interest Coverage 1.51 2.61 3.47 3.37 3.05
B&GS Foods Hormel Foods
2018 2017 2016 Oct-18 Oct-19
P/E Ratio 11.08 10.78 25.17 23.34 22.72
PB Ratio 2.12 2.65 3.49 4.13 3.68
Dividend Yield (DY) 6.54 5.29 3.94 1.72 0.00
Dividend Payout 0.73 0.57 1.00 0.40 0.47
Book Value Per Share 13.65 13.25 12.54 10.56 11.1
Dividend Per share $1.89 $1.86 $1.73 $0.75 $0.84
PEG Ratio 2.03 1.35 3.18 2.61 5.19

Financial Leverage ratios

Debt to Asset Ratio 2018 2017 2016 2015 2014 0.54 0.62 0.56999999999999995 0.68 0.62 Debt to Equity Ratio 2018 2017 2016 2015 2014 1.82 2.52 2.2000000000000002 3.78 3.04 Interest Coverage 2018 2017 2016 2015 2014 1.51 2.61 3.47 3.37 3.05

Years

Ratios

Sheet1

BGS&HORMEL COMPARISON

Fiscal Year 2018
B&GS Foods Hormel Foods
Price / Earnings ratio (P/E) 11.08 23.34
Price / Book Value Ratio (P/BV) 2.12 4.13
Dividend Yield (DY) 6.54 1.72
Dividend Payout 0.73 0.40
Book Value Per Share 13.65 10.56
Dividend Per share $1.89 $0.75
PEG Ratio 2.03 2.61

Market ratio

B & GS Foods Price / Earnings ratio (P/E) Price / Book Value Ratio (P/BV) Dividend Yield (DY) Dividend Payout Book Value Per Share Dividend Per share PEG Ratio 11.08 2.12 6.54 0.73 13.65 1.89 2.0299999999999998 Hormel Foods Price / Earnings ratio (P/E) Price / Book Value Ratio (P/BV) Dividend Yield (DY) Dividend Payout Book Value Per Share Dividend Per share PEG Ratio 23.34 4.13 1.72 0.4 10.56 0.75 2.61

Sustainable growth_Computation

B&G FOODS COMPANY
2018 2017 2016
Dividend Payout 0.73 0.57 1.00
ROE 19.37% 26.10% 17.60%
Expected growth 5.23% 11.22% 0.00%
g = ROE *(1- Dividend payout ratio).

B&G Foods Stock Price

Date Open High Low Close Adj Close Volume
1/1/15 30.049999 31.68 28.799999 29.84 22.851505 5890200
2/1/15 29.98 31.08 27.969999 28.65 21.940199 9567600
3/1/15 28.65 30.23 27.41 29.43 22.537525 7613500
4/1/15 29.530001 32.669998 29.200001 30.4 23.551702 9005500
5/1/15 30.540001 31.120001 29.4 30.940001 23.970058 8324100
6/1/15 31.23 31.23 28.370001 28.530001 22.10297 7810900
7/1/15 28.75 29.85 28.33 29.530001 23.144077 6872100
8/1/15 29.52 30.52 28.120001 29.49 23.112724 7401700
9/1/15 29.9 37.779999 29.74 36.450001 28.56761 16733400
10/1/15 36.400002 37.919998 34.66 36.290001 28.711843 8955900
11/1/15 36.240002 38.25 35.330002 37.779999 29.890694 5318700
12/1/15 37.950001 37.950001 34 35.02 27.70705 7571800
1/1/16 34.59 36.470001 33.259998 36.419998 29.099501 8341400
2/1/16 36.27 40.5 34.220001 34.59 27.637342 12963300
3/1/16 34.790001 35.599998 33.18 34.810001 27.81312 20208500
4/1/16 34.509998 41.25 31.809999 41.209999 33.341507 19436900
5/1/16 41.099998 44.43 40.790001 42.990002 34.781635 17027000
6/1/16 43.43 48.220001 42.790001 48.200001 38.996857 13437700
7/1/16 48.23 52.84 45.029999 51.59 42.113129 10418700
8/1/16 51.619999 51.799999 46.639999 47.48 38.758114 17205200
9/1/16 47.380001 50.810001 44.549999 49.18 40.145836 14443000
10/1/16 49.049999 49.150002 39.650002 42.400002 34.906212 12811200
11/1/16 42.349998 43.549999 39.099998 42.799999 35.235523 15512800
12/1/16 43 46.349998 42.049999 43.799999 36.058784 12116000
1/1/17 43.75 46.349998 42.650002 44.349998 36.898003 10081700
2/1/17 44.400002 47.75 42.299999 42.5 35.358845 11059100
3/1/17 42.75 43 38.849998 40.25 33.486916 18043700
4/1/17 40.25 42.950001 38.599998 42 35.340279 11480700
5/1/17 42.099998 43.099998 39.099998 40.549999 34.120209 14914000
6/1/17 40.700001 41.200001 35.450001 35.599998 29.955095 15968200
7/1/17 35.700001 37.5 33.049999 36.25 30.896179 18266500
8/1/17 36.349998 36.349998 30.25 30.5 25.995403 24482800
9/1/17 30.65 32.799999 29.5 31.85 27.146023 23943500
10/1/17 31.75 33.349998 31.51 31.799999 27.506256 20604700
11/1/17 36.349998 39.32 32.299999 38.700001 33.474598 25835400
12/1/17 38.75 39.75 32.25 35.150002 30.403929 26255500
1/1/18 35.200001 35.599998 31.75 33 28.920929 19314500
2/1/18 32.849998 33.299999 27.5 27.700001 24.276056 24419300
3/1/18 27.549999 30.549999 23.43 23.700001 20.770487 30641100
4/1/18 23.700001 26.48 22.200001 22.75 20.311975 23516200
5/1/18 22.75 28.4 22 28.15 25.133282 28389400
6/1/18 28.200001 33.5 27.4 29.9 26.69574 23450100
7/1/18 29.9 33.400002 29.5 31.4 28.45146 15489200
8/1/18 31.549999 33 28.5 31.950001 28.949814 13753800
9/1/18 32 33 27.299999 27.450001 24.872374 12723300
10/1/18 27.450001 28.280001 24.860001 26.040001 23.989061 16046900
11/1/18 25.9 30.940001 25.620001 30.33 27.941179 14713500
12/1/18 30.299999 31.6 27.92 28.91 26.633017 14549100
1/1/19 28.719999 30.85 25.530001 26.66 24.942038 16559200
2/1/19 26.68 27.200001 21.92 24.620001 23.033495 19730300
3/1/19 24.73 25.33 23.24 24.42 22.846382 19397500
4/1/19 24.42 26.09 23.02 26 24.797226 17230800
5/1/19 26.129999 26.129999 21.1 21.950001 20.934582 31745000
6/1/19 22 23.450001 20.17 20.799999 19.837782 20274100
7/1/19 20.790001 21.57 17.76 18.280001 17.84301 23516200
8/1/19 18.5 20.68 16.85 16.93 16.525282 34907600
9/1/19 16.98 20.280001 16.700001 18.91 18.457949 23162900
10/1/19 18.75 18.9 15.21 15.55 15.55 33435200
11/1/19 15.35 17.799999 14.2 16.559999 16.559999 25762400
12/1/19 16.6 16.85 16.360001 16.809999 16.809999 3269800
12/6/19 16.9 17.309999 16.870001 17.299999 17.299999 989254

Stock price

Open 42005 42036 42064 42095 42125 42156 42186 42217 42248 42278 42309 42339 42370 42401 42430 42461 42491 42522 42552 42583 42614 42644 42675 42705 42736 42767 42795 42826 42856 42887 42917 42948 42979 43009 43040 43070 43101 43132 43160 43191 43221 43252 43282 43313 43344 43374 43405 43435 43466 43497 43525 43556 43586 43617 43647 43678 43709 43739 43770 43800 43805 30.049999 29.98 28.65 29.530000999999999 30.540001 31.23 28.75 29.52 29.9 36.400002000000001 36.240001999999997 37.950001 34.590000000000003 36.270000000000003 34.790000999999997 34.509998000000003 41.099997999999999 43.43 48.23 51.619999 47.380001 49.049999 42.349997999999999 43 43.75 44.400002000000001 42.75 40.25 42.099997999999999 40.700001 35.700001 36.349997999999999 30.65 31.75 36.349997999999999 38.75 35.200001 32.849997999999999 27.549999 23.700001 22.75 28.200001 29.9 31.549999 32 27.450001 25.9 30.299999 28.719999000000001 26.68 24.73 24.42 26.129999000000002 22 20.790001 18.5 16.98 18.75 15.35 16.600000000000001 16.899999999999999 High 42005 42036 42064 42095 42125 42156 42186 42217 42248 42278 42309 42339 42370 42401 42430 42461 42491 42522 42552 42583 42614 42644 42675 42705 42736 42767 42795 42826 42856 42887 42917 42948 42979 43009 43040 43070 43101 43132 43160 43191 43221 43252 43282 43313 43344 43374 43405 43435 43466 43497 43525 43556 43586 43617 43647 43678 437 09 43739 43770 43800 43805 31.68 31.08 30.23 32.669998 31.120000999999998 31.23 29.85 30.52 37.779998999999997 37.919998 38.25 37.950001 36.470001000000003 40.5 35.599997999999999 41.25 44.43 48.220001000000003 52.84 51.799999 50.810001 49.150002000000001 43.549999 46.349997999999999 46.349997999999999 47.75 43 42.950001 43.099997999999999 41.200001 37.5 36.349997999999999 32.799999 33.349997999999999 39.32 39.75 35.599997999999999 33.299999 30.549999 26.48 28.4 33.5 33.400002000000001 33 33 28.280000999999999 30.940000999999999 31.6 30.85 27.200001 25.33 26.09 26.129999000000002 23.450001 21.57 20.68 20.280000999999999 18.899999999999999 17.799999 16.850000000000001 17.309999000000001 Low 42005 42036 42064 42095 42125 42156 42186 42217 42248 42278 42309 42339 42370 42401 42430 42461 42491 42522 42552 42583 42614 42644 42675 42705 42736 42767 42795 42826 42856 42887 42917 42948 42979 43009 43040 43070 43101 43132 43160 43191 43221 43252 43282 43313 43344 43374 43405 43435 43466 43497 43525 43556 43586 43617 43647 43678 43709 43739 43770 43800 43805 28.799999 27.969999000000001 27.41 29.200001 29.4 28.370000999999998 28.33 28.120000999999998 29.74 34.659999999999997 35.330002 34 33.259998000000003 34.220001000000003 33.18 31.809999000000001 40.790000999999997 42.790000999999997 45.029998999999997 46.639999000000003 44.549999 39.650002000000001 39.099997999999999 42.049999 42.650002000000001 42.299999 38.849997999999999 38.599997999999999 39.099997999999999 35.450001 33.049999 30.25 29.5 31.51 32.299999 32.25 31.75 27.5 23.43 22.200001 22 27.4 29.5 28.5 27.299999 24.860001 25.620000999999998 27.92 25.530000999999999 21.92 23.24 23.02 21.1 20.170000000000002 17.760000000000002 16.850000000000001 16.700001 15.21 14.2 16.360001 16.870000999999998 Close 42005 42036 42064 42095 42125 42156 42186 42217 42248 42278 42309 42339 42370 42401 42430 42461 42491 42522 42552 42583 42614 42644 42675 42705 42736 42767 42795 42826 42856 42887 42917 42948 42979 43009 43040 43070 43101 43132 43160 43191 43221 43252 43282 43313 43344 43374 43405 43435 43466 43497 43525 43556 43586 43617 43647 43678 43709 43739 43770 43800 43805 29.84 28.65 29.43 30.4 30.940000999999999 28.530000999999999 29.530000999999999 29.49 36.450001 36.290000999999997 37.779998999999997 35.020000000000003 36.419998 34.590000000000003 34.810001 41.209999000000003 42.990001999999997 48.200001 51.59 47.48 49.18 42.400002000000001 42.799999 43.799999 44.349997999999999 42.5 40.25 42 40.549999 35.599997999999999 36.25 30.5 31.85 31.799999 38.700001 35.150002000000001 33 27.700001 23.700001 22.75 28.15 29.9 31.4 31.950001 27.450001 26.040001 30.33 28.91 26.66 24.620000999999998 24.42 26 21.950001 20.799999 18.280000999999999 16.93 18.91 15.55 16.559999000000001 16.809999000000001 17.299999 Adj Close 42005 42036 42064 42095 42125 42156 42186 42217 42248 42278 42309 42339 42370 42401 42430 42461 42491 42522 42552 42583 42614 42644 42675 42705 42736 42767 42795 42826 42856 42887 42917 42948 42979 43009 43040 43070 43101 43132 43160 43191 43221 43252 43282 43313 43344 43374 43405 43435 43466 43497 43525 43556 43586 43617 43647 43678 43709 43739 43770 43800 43805 22.851505 21.940199 22.537524999999999 23.551701999999999 23.970058000000002 22.102969999999999 23.144076999999999 23.112724 28.567609999999998 28.711842999999998 29.890694 27.707049999999999 29.099501 27.637342 27.813120000000001 33.341507 34.781635000000001 38.996856999999999 42.113129000000001 38.758113999999999 40.145836000000003 34.906211999999996 35.235523000000001 36.058784000000003 36.898003000000003 35.358845000000002 33.486916000000001 35.340279000000002 34.120209000000003 29.955095 30.896179 25.995403 27.146023 27.506256 33.474598 30.403929000000002 28.920929000000001 24.276056000000001 20.770486999999999 20.311975 25.133282000000001 26.695740000000001 28.451460000000001 28.949814 24.872374000000001 23.989061 27.941179000000002 26.633016999999999 24.942038 23.033494999999998 22.846381999999998 24.797225999999998 20.934581999999999 19.837782000000001 17.84301 16.525282000000001 18.457948999999999 15.55 16.559999000000001 16.809999000000001 17.299999

stock price

Adj Close stpck price

Adj Close 42005 42036 42064 42095 42125 42156 42186 42217 42248 42278 42309 42339 42370 42401 42430 42461 42491 42522 42552 42583 42614 42644 42675 42705 42736 42767 42795 42826 42856 42887 42917 42948 42979 43009 43040 43070 43101 43132 43160 43191 43221 43252 43282 43313 43344 43374 43405 43435 43466 43497 43525 43556 43586 43617 43647 43678 43709 43739 43770 43800 43805 22.851505 21.940199 22.537524999999999 23.551701999999999 23.970058000000002 22.102969999999999 23.144076999999999 23.112724 28.567609999999998 28.711842999999998 29.890694 27.707049999999999 29.099501 27.637342 27.813120000000001 33.341507 34.781635000000001 38.996856999999999 42.113129000000001 38.758113999999999 40.145836000000003 34.906211999999996 35.235523000000001 36.058784000000003 36.898003000000003 35.358845000000002 33.486916000000001 35.340279000000002 34.120209000000003 29.955095 30.896179 25.995403 27.146023 27.506256 33.474598 30.403929000000002 28.920929000000001 24.276056000000001 20.770486999999999 20.311975 25.133282000000001 26.695740000000001 28.451460000000001 28.949814 24.872374000000001 23.989061 27.941179000000002 26.633016999999999 24.942038 23.033494999999998 22.846381999999998 24.797225999999998 20.934581999999999 19.837782000000001 17.84301 16.525282000000001 18.457948999999999 15.55 16.559999000000001 16.809999000000001 17.299999

Months

Adj. stock close price