Date Target Buyer(s) Segment ($ in Mil) Rev EBITDA 12/2/2016 Victoria Fine Foods LLC B&G Foods, Inc. CPG Foods $ x 7.80x

Similar documents
Date Target Buyer(s) Segment ($ in Mil) Rev EBITDA 3/20/2018 Green Chef Corp. HelloFresh SE Ingredients & Flavors - - -

Date Target Buyer(s) Segment ($ in Mil) Rev EBITDA 12/2/2016 Victoria Fine Foods LLC B&G Foods, Inc. CPG Foods $ x 7.80x

Date Target Buyer(s) Segment ($ in Mil) Rev EBITDA 3/20/2018 Green Chef Corp. HelloFresh SE Ingredients & Flavors - - -

Industry Observations September 30, Food and Beverage Industry

FOOD & BEVERAGE MONTHLY DASHBOARD AUGUST 2017 STRATEGIC & CAPITAL ADVISORY FOR CONSUMER COMPANIES

Restaurant Monthly Update. M a y

Recapitalizations of Franchisors: Partnership Considerations

Restaurant Monthly Update. S e p t e m b e r

Restaurant Monthly Update. J a n u a r y

Restaurant Monthly Update. J u n e

Industry Update: Foodservice Equipment Manufacturing

RESTAURANTS INDUSTRY UPDATE JUNE

DealReader Restaurants

Contract Manufacturers for Food & Beverage: In-demand Assets

LOGOS OF THE TOP 200 CHAIN RESTAURANTS

The Restaurant Industry Is Evolving Your Key Performance Benchmarks Need to, Too

The IAA 80, the Unigrains indicator of agrifood stocks listed in Europe

Brand Draw ABSOLUTE CHANGE MONTH-OVER-MONTH LIMITED SERVICE CHAIN OCTOBER BRAND DRAW. 1 McDonald's 20.3% +0.2% 2 In-N-Out Burger 19.3% +0.

IAA 80: the Unigrains indicator of agri-food stocks listed in Europe

IAA 80: the Unigrains indicator of agri-food stocks listed in Europe

ALCOHOLIC BEVERAGE MONTHLY DASHBOARD MARCH 2018 STRATEGIC & CAPITAL ADVISORY FOR CONSUMER COMPANIES

QUARTERLY CHAIN RESTAURANT UPDATE

ALCOHOLIC BEVERAGE MONTHLY DASHBOARD MAY 2017 STRATEGIC & CAPITAL ADVISORY FOR CONSUMER COMPANIES

TOP 100 Retailers SECOND 100 Retailers There s a lot of potential here.

QUARTERLY CHAIN RESTAURANT UPDATE

Industry Data Report

16% 14% 14% 1,097 12% 10% ($mm) 400 3% Cardiovascular Health. Cognitive Health. Health. Expected CAGR

Webinar Cage Free Egg Production. March 3, 2016 Chad Gregory President United Egg Producers

$1B+ Restaurant Chain Same Store Sales Data (y/y % Change) 2017 U.S. System Sales $'000 (6) Report Outline

2016 Trends. January 2016

1ST HALF 2017 CHAIN RESTAURANT UPDATE

Financial 25% Strategic 75%

$ BUY STARBUCKS CORPORATION (SBUX) Rena Kaufman. Valuation Methodology. Market Data. Financial Summary (7/1/2018) Profile. Financial Analysis

JUNE 2017

North America Restaurants Industry Primer

16% 14% 14% 1,097 12% 10% ($mm) 400 3% Cardiovascular Health. Cognitive Health. Health. Expected CAGR

MPI. Industry Update Q Beverage Industry. Valuation Opinions & Transaction Advisory.

Presentation to: ACG 101. November Casual Restaurant Industry

Restaurant Industry Update. September 2018

Pigeon Forge Restaurants Available for the Holidays of 2018 info current as of

Pigeon Forge Restaurants Available for the Holidays of 2018 info current as of

Lunch for the Bunch* 1885 Lemen Rd. O Fallon Roy-el Catering* 8000 Concordia Rd. - Belleville

PRODUCT RECALL LIST

2018 à la Carte. Review of Key 2018 Trends Within the Food & Beverage Space. KPMG Corporate Finance LLC. Q Food & Beverage M&A Newsletter

Duke Investment Club. Austin Lu, Seamus FitzPatrick, Zhou Fang, Vikas Kottamasu, Sachin Mitra, Tim Evans. Boston Beer Co. (SAM)

Date Target Buyer(s) Segment ($ in Mil) Rev EBITDA 6/16/2017 Whole Foods Market, Inc. Amazon.com, Inc. Natural & Organic Foods 13, x 7.

2017 Veterans Day Free Meals and Discounts

Grid 4a: Food industry pledges on marketing to children, as of December 2009

Private Equity Investments

Craft Breweries. Market Monitor Fall 2015 MOSS ADAMS CAPITAL LLC

STARBUCKS CORPORATION: A COMPREHENSIVE CASE ON FINANCIAL STATEMENT ANALYSIS, FORECASTING AND VALUATION

52,000 ADT. W. Madison Ave - 10,000 ADT

WESTERN 2018 Retailers Registrations as of

City of St. Peters February 2017 Restaurant Inspections DATE RESTAURANT NAME ADDRESS

SNHD - Weekly Restaurant Downgrade R

DOLE FRITO LAY GENERAL MILLS GOOD HEALTH NATURAL PRODUCTS HERR'S INDIANA POPCORN KAR NUT / BUMBLE BEE KELLOGG'S KIND KLEMENT SAUSAGE CO.

CHSAA Fall Conference 2016 Schedule. Friday October 14, 2016

Panera Bread (NYSE: PNRA) Jay Aurora Tim Krauter Shane Riemer Michael Xu

Nut Recalls and Food Borne Illness Outbreaks in North America

A Premier Commercial Development Coming to the Cibolo Area

N. Dallas Parkway

April 2013 CANNED FOOD A GLOBAL MARKET OVERVIEW TABLE 0F CONTENTS

LOCAL RESTAURANTS PLEASE NOTE THAT WE DON T ENDORSE ANY OF THESE ESTABLISHMENTS WE VE SIMPLY COMPILED THIS LIST TO HELP YOU FIND POTENTIAL OPTIONS!

Thornton. Restaurant Guide

6841 Benjamin Franklin Drive Columbia, Maryland. Abundant free on-site parking with a parking ratio of 4.91 spaces per 1,000 square feet

Nutrition Guide. Limited Time Offers. DOUBLE PROTEIN AVOCADO BOWLS SIGNATURE AVOCADO TOSTADA SALADS. Total Carbohydrates (g)

North America New Blueberry Containing Products - September Jan - Sept 2013 Jan -Sept 2014 % change %

INDEPENDENCE PARKWAY PLANO, TX 75075

SUNFLOWER MARKETPLACE

Company Coverage. Country Coverage. Global Coverage. Regional Coverage

QSR and Fast Casual Competition. Benchmark

multibrand units in the U.S. NEW multibrand units in Multibrand units make up more than 17% of our total restaurant base in the U.S.

TURNKEY RESTAURANT BUILDING AVAILABLE 2,052± SF TOTAL

Cheryl Bachelder President and Chief Concept Officer. Mark Cosby Chief Operating Officer. Chicken QSR Sales

APPROVED VENDORS for TEMPORARY FOOD SERVICE EVENTS

Nutritional Content of Beverages

FOOD SERVICE FOOD SERVICE FOOD SERVICE. Food service: Food service. Dispensing prepared meals and snacks for on-premise immediate consumption

QSR and Fast Casual Competition. Benchmark

A TOPICAL TREND REPORT FROM

The global craft beer revolution. Dr Ina Verstl Brauwelt International Sydney 2016

APPENDIX C FOOD BUSINESS INVENTORY

APPROVED VENDORS for TEMPORARY FOOD SERVICE EVENTS

BEST IDEA: LONG WHITEWAVE FOODS (WWAV)

Global Alcoholic Drinks Consumption. Prepared by: Sally Easton DipWSET, MW for WSET Alumni

TACO BELL NNN Investment DAVE DELATORRE

Recommendation: Adams County Dairies J.T.M. Provisions, Inc. Advance Sales & Marketing Jake's Finer Foods

FOOD PROCESSING. Grant County. Industry Report

Bascom Square Retail Space For Lease Directly next to ebay. Exclusively Listed By: colliers.com/siliconvalley

Gecko Hospitality Survey Report 2017

U.S. foodservice companies

4 2 - Financial 21% Strategic 79% Personal Care $ $

Checkoff Foodservice Marketing. Fiscal Year 2011

Sonic Assistant Manager Red Operations Guide READ ONLINE

Brazos County Health Department 2/6/2018

Monitoring. Monitoring. Monitoring. Reinspection. Comprehensive. Comprehensive. Monitoring

June 2016 North American New Blueberry-Containing Products

Profit before tax of US$764 million (US$712 million before exceptionals and profit on

Nutrition Guide. Limited Time Offers. TOSTADA SALADS BAJA SHRIMP. Total Carbohydrates (g)

That's It Nutrition No Cow Rule One Proteins Sunshine Mills USA USA USA USA Aug 2018 Aug 2018 Aug 2018 Aug 2018

Market Overview 2015

Transcription:

20 15 10 5-15 9 17 3 3 7 1 6 1 1 Financial 14% Strategic 86% Amount Date Target Buyer(s) Segment Rev EBITDA 12/2/2016 Victoria Fine Foods LLC B&G Foods, Inc. CPG Foods $70.00 1.70x 7.80x 11/29/2016 GNP Co. Pilgrim's Pride Corp. Proteins 350.00 - - 11/22/2016 KeVita, Inc. PepsiCo, Inc. Non-Alcohol 200.00 - - 11/22/2016 Bai Brands LLC Dr Pepper Snapple Group, Inc. Non-Alcohol 1,700.00 14.18x - 11/17/2016 Bellisio Foods, Inc. Charoen Pokphand Foods Public Co. Ltd. CPG Foods 1,075.00 1.60x 13.10x 10/19/2016 UTZ Quality Foods, Inc. C Dean Metropoulos & Co CPG Foods 146.00 - - 10/10/2016 Allied Specialty Foods, Inc. Oaktree Capital Management Private Equity; AdvancePierre Foods Holdings, Proteins 60.00 - - 10/4/2016 High West Distillery & Saloon Constellation Brands, Inc. Alcohol 160.00 - - 10/3/2016 Fleischmann's Vinegar Company, Inc. & SCI Ingredients Holdings Inc. Green Plains, Inc. Ingredients & Flavors 250.00 - -

Strategic Buyer Inv. Date Select Corporate Acquisitions Anheuser-Busch Companies, LLC 11/3/2016 Karbach Brewing Co. LLC 10/13/2016 Northern Brewer LLC 10/10/2016* SABMiller plc 9/9/2016 Boathouse Beverage, LLC 4/12/2016 Devils Backbone Brewing Company LLC 3/31/2016 Breckenridge Brewery, LLC Archer-Daniels-Midland Company (NYSE:ADM) B&G Foods Inc. (NYSE:BGS) ConAgra Foods, Inc. Constellation Brands, Inc. 9/30/2016 Caterina Foods LLC 8/12/2016 Soozie's Doozies, LLC 2/2/2016 Harvest Innovations LLC 10/1/2015 Eatem Foods Co. 10/13/2014 Specialty Commodities Inc. 9/21/2016 ACH Food Companies, Inc., Spices and Seasonings Business 7/13/2015 Spartan Foods Of America, Inc. 4/3/2014 Specialty Brands of America, Inc. 6/10/2013 Pirate Brands, LLC 10/7/2013 Rickland Orchards, LLC 9/26/2016 Frontera Foods, Inc. /Packaged Food Bus/ 9/26/2016 Red Fork LLC 5/12/2015 Blake's All Natural Food 11/27/2012 Ralcorp Holdings Inc. 4/17/2012 Odom's Tennessee Pride Sausage, Inc. 10/17/2016 The Bardstown Bourbon Co. LLC 10/17/2016 Charles Smith Wines LLC (Wines Business) 10/4/2016 High West Distillery & Saloon 11/16/2015 Home Brew Mart, Inc. Financial Buyer Inv. Date Select Corporate Acquisitions Arlon Group LLC 9/6/2016 CICI Enterprises, LP 7/6/2016 Idaho Pacific Holdings, Inc. 5/8/2015 The Coastal Companies 301 Inc. L Catterton Advantage Capital Partners Sunrise Strategic Partners, LLC 9/19/2016 good culture, LLC (2nd Investment) 5/9/2016 Lyrical Foods, Inc. 3/29/2016 Tio Foods, LLC 3/8/2016 good culture, LLC 1/13/2016 Rhythm Superfoods, LLC 9/2/2016 Front Burner Restaurants LP 9/2/2016 Velvet Taco 12/22/2015 The Piada Group, LLC 7/30/2015 Lily's Kitchen Limited 7/14/2015 Snap Kitchen LLC 8/24/2016 Hip Chick Farms, Inc. 7/12/2016 Freed Foods, Inc. 2/18/2016 American Botanicals LLC 8/27/2015 Shenandoah Growers Inc. 7/30/2015 Pacific Ag 7/22/2016 Kodiak Cakes, LLC 3/29/2016 Performance Enhancing Meat Snacks, Inc. 12/15/2015 Teton Waters Ranch LLC

20% 15% 10% 5% 0% -5% -10% -15% -20% Alcohol Non-Alcohol CPG Foods Natural & Organic Foods Dairy Proteins Produce Ingredients & Flavors Co-Packers Restaurants S&P 500 EBITDA $ -13.8% -12.1% 79.0% 42.0% 34.9% 5.4x 15.0x 44.0x 3.9x 10.0x Anheuser-Busch InBev SA/NV ABI-BE $ 179,577 106.06 Diageo Plc DGE-GB 65,602 26.07-4.5% 13.7% 88.8% 16.4% 30.1% 6.0x 19.3x 19.7x 5.2x 15.3x Constellation Brands, Inc. STZ-US 30,824 153.31-7.9% 7.6% 88.3% 6.7% 33.9% 5.4x 15.9x 28.3x 5.6x 16.2x Molson Coors Brewing Co. TAP-US 19,130 97.31-11.4% 3.6% 86.7% 231.3% 21.9% 6.1x 36.1x 35.9x 1.8x 8.0x Brown-Forman Corp. BF.B-US 17,509 44.92-5.3% -9.5% 86.9% 5.6% 34.7% 6.5x 19.2x 17.1x 6.2x 17.4x Boston Beer Co., Inc. SAM-US 1,561 169.85 9.4% -15.9% 83.0% 1.1% 24.9% 2.3x 11.5x 27.1x 2.3x 11.7x MGP Ingredients, Inc. MGPI-US 833 49.98 23.3% 92.6% 93.9% 2.8% 13.5% 2.8x 17.3x 29.3x 2.7x 15.6x Craft Brew Alliance, Inc. BREW-US 325 16.90-10.2% 101.9% 75.4% 9.0% 6.9% 1.7x 28.1x 338.0x 1.6x NM Castle Brands, Inc. ROX-US 122 0.76-12.8% -38.2% 60.3% 13.6% 2.8% 1.9x 71.1x NM 1.7x 28.7x Willamette Valley Vineyards, Inc. WVVI-US 40 8.01 0.1% 13.1% 89.0% NM 28.0% 2.5x 9.2x 22.3x NM NM Truett-Hurst, Inc. THST-US 8 1.78 10.6% 22.8% 49.7% NM (0.1%) 0.9x 37.2x 64.3x NM NM Segment Average $28,685 (2.1%) 16.3% 80.1% 36.5% 21.0% 3.8x 25.4x 62.6x 3.5x 15.4x Segment Median $1,561 (5.3%) 7.6% 86.7% 9.0% 24.9% 2.8x 19.2x 28.8x 2.7x 15.4x

EBITDA $ -2.0% -3.5% 88.0% (18.4%) 25.6% 4.8x 17.9x 25.1x 5.9x 17.5x The Coca-Cola Co. KO $ 178,815 41.46 PepsiCo, Inc. PEP 150,059 104.63-3.8% 4.7% 94.3% NM NM 2.8x 13.6x NM 2.7x 12.9x Monster Beverage Corp. MNST 25,317 44.34-9.4% -10.7% 79.9% 14.7% 38.8% 8.4x 27.1x 39.8x 7.5x 18.3x Fomento Economico Mexicano SAB de CV FMX-US 16,470 76.21-17.2% -17.5% 75.8% 0.7% 13.4% 1.7x 12.6x 24.0x 1.6x 12.0x Coca-Cola European Partners Plc CCE 15,168 31.40-21.3% -36.2% 57.6% 27.6% 18.0% 2.5x 16.3x 14.3x 1.9x 10.9x Dr Pepper Snapple Group, Inc. DPS 16,657 90.67-0.7% -2.7% 91.8% 4.4% 25.1% 3.0x 11.8x 19.6x 2.9x 11.5x TreeHouse Foods, Inc. THS 4,095 72.19-17.2% -8.0% 69.1% 22.1% 10.4% 1.3x 12.5x 41.7x 1.1x 9.6x Coca-Cola FEMSA SAB de CV KOF 3,171 63.54-15.3% -10.3% 72.6% 1.0% 19.4% 1.9x 9.2x 23.5x 1.7x 9.0x Hain Celestial Group, Inc. HAIN 4,038 39.03 9.7% -3.4% 68.5% NM NM 1.7x 12.9x NM 1.6x 11.6x National Beverage Corp. FIZZ 2,378 51.08 16.0% 12.4% 78.9% 13.2% 20.5% 2.9x 15.6x 28.9x 2.6x 13.0x Cott Corp. (Canada) BCB-CA 1,568 11.33-18.6% -0.3% 65.1% 25.4% 11.8% 1.2x 10.5x NM 1.0x 7.8x Coca-Cola Bottling Co. Consolidated COKE 1,277 178.85 20.7% -2.0% 97.0% NM 9.5% 0.9x 10.3x 50.6x NM NM SodaStream International Ltd. SODA 838 39.47 48.6% 142.0% 95.5% 9.9% 18.7% 1.7x 13.1x 26.5x 1.6x 12.5x Primo Water Corp. PRMW 321 12.28 1.2% 53.5% 81.9% 8.6% 17.4% 2.5x 16.8x 64.6x 2.7x 14.4x Reed's, Inc. REED 57 4.10 9.6% -23.8% 73.3% 11.3% 3.3% 1.5x NM NM 1.3x 23.5x Coffee Holding Co., Inc. JVA 28 4.65-16.4% 20.8% 75.6% NM NM 0.4x 8.2x NM NM NM Crystal Rock Holdings, Inc. CRVP 17 0.82-9.4% 40.5% 81.5% NM NM 0.5x 4.4x NM NM NM Leading Brands, Inc. LBIX 4 1.53-16.2% -45.0% 45.8% NM NM 0.5x NM NM NM NM EBITDA $ 1.0% -1.1% 95.5% (1.0%) 19.3% 3.2x 17.4x 81.4x 3.2x 16.3x Mondelez International, Inc. MDLZ $ 68,464 44.33 General Mills, Inc. GIS 35,827 61.77-3.3% 7.1% 84.7% (1.5%) 23.2% 2.9x 13.5x 23.0x 3.0x 13.1x Kellogg Co. K 25,865 73.71-4.9% 2.0% 84.6% (0.7%) 17.4% 2.6x 18.9x 37.0x 2.6x 12.8x Campbell Soup Co. CPB 18,567 60.47 10.5% 15.1% 89.1% 1.0% 24.9% 2.7x 14.0x 28.4x 2.7x 12.0x Hormel Foods Corp. HRL 18,408 34.81-8.2% -12.0% 76.1% (2.4%) 14.8% 1.9x 12.8x 21.2x 2.0x 12.2x Conagra Brands, Inc. CAG 17,314 39.55 7.9% 20.6% 80.9% (20.3%) 12.9% 1.8x 14.3x 27.2x 2.5x 13.1x Mead Johnson Nutrition Co. MJN 13,071 70.76-10.4% -10.4% 75.0% (1.2%) 27.2% 3.7x 14.4x 26.2x 3.8x 13.6x McCormick & Co., Inc. MKC 11,764 93.33-6.6% 9.1% 86.5% NM NM 3.0x 17.4x NM 2.9x 16.0x Pinnacle Foods, Inc. PF 6,306 53.45 6.5% 25.9% 99.3% 7.8% 20.7% 3.1x 15.5x 31.3x 2.9x 13.3x Post Holdings, Inc. POST 5,195 80.39 4.2% 30.3% 90.3% 1.8% 14.6% 1.7x 9.6x NM 1.7x 9.4x Flowers Foods, Inc. FLO 4,146 19.97 32.1% -7.1% 90.4% (17.3%) 10.6% 1.3x 9.6x 18.5x 1.3x 11.2x Lancaster Colony Corp. LANC 3,877 141.39 7.0% 22.5% 98.4% 4.3% 19.5% 3.1x 17.2x 30.4x 3.0x 16.4x B&G Foods, Inc. BGS 2,909 43.80-10.9% 25.1% 82.9% 24.5% 24.9% 3.2x 13.7x 25.3x 2.5x 11.2x J&J Snack Foods Corp. JJSF 2,493 133.43 12.0% 14.4% 98.8% 3.8% 15.6% 2.4x 15.3x 32.9x 2.3x 14.3x Dean Foods Co. DF 1,971 21.78 32.8% 27.0% 98.4% 2.8% 4.9% 0.4x 6.4x 19.1x 0.4x 6.1x Cal-Maine Foods, Inc. CALM 1,932 44.18 14.6% -4.7% 79.7% 5.9% (10.3%) 1.6x 47.3x 232.5x 1.5x 16.5x Amplify Snack Brands, Inc. BETR 676 8.81-45.6% -23.5% 50.3% 76.7% 25.2% 5.5x 15.5x 28.4x 3.0x 10.9x Farmer Brothers Co. FARM 616 36.70 3.2% 13.7% 97.7% 5.9% 7.1% 1.1x 13.8x 6.6x 1.1x 10.0x Inventure Foods, Inc. SNAK 194 9.85 4.8% 38.7% 97.0% 8.7% 1.0% 1.1x 45.1x NM 1.0x 14.9x Lifeway Foods, Inc. LWAY 186 11.51-32.1% 3.7% 62.3% 7.6% 3.0% 1.5x 20.8x 54.8x 1.4x 14.6x Rocky Mountain Chocolate Factory, Inc. RMCF 60 10.19-2.7% -5.2% 90.3% NM NM 1.5x 8.4x NM NM NM

EBITDA $ 2.1% 42.9% 97.9% 9.3% 14.3% 2.9x 21.3x 50.1x 2.7x 18.1x The WhiteWave Foods Co. WWAV $ 9,854 55.60 Whole Foods Market, Inc. WFM 9,794 30.76 8.5% -8.2% 86.5% 4.6% 8.1% 0.6x 7.3x 19.8x 0.6x 7.7x Pinnacle Foods, Inc. PF 6,306 53.45 6.5% 25.9% 99.3% 7.8% 20.7% 3.1x 15.5x 31.3x 2.9x 13.3x Hain Celestial Group, Inc. HAIN 4,038 39.03 9.7% -3.4% 68.5% NM NM 1.7x 12.9x NM 1.6x 11.6x Sprouts Farmers Markets, Inc. SFM 2,693 18.92-8.4% -28.8% 63.1% 15.7% 6.1% 0.7x 9.6x 21.3x 0.7x 9.5x United Natural Foods, Inc. UNFI 2,414 47.72 19.2% 21.2% 91.5% 11.1% 3.3% 0.3x 9.9x 19.2x 0.3x 9.1x Darling Ingredients, Inc. DAR 2,125 12.91-4.4% 22.7% 81.0% 3.7% 12.2% 1.2x 9.1x 14.5x 1.1x 8.3x Calavo Growers, Inc. CVGW 1,071 61.40-6.2% 25.3% 85.9% 12.8% 7.2% 1.2x 15.4x 28.2x 1.0x 13.7x Amplify Snack Brands, Inc. BETR 676 8.81-45.6% -23.5% 50.3% 76.7% 25.2% 5.5x 15.5x 28.4x 3.0x 10.9x SunOpta, Inc. SOY-CA 611 7.14 3.5% 1.2% 92.9% 16.6% 6.4% 0.9x 19.0x NM 0.8x 9.6x Limoneira Co. LMNR 305 21.51 13.8% 44.0% 98.8% (2.4%) NM 3.6x 39.7x 41.4x 3.7x 21.9x Natural Grocers by Vitamin Cottage, Inc. NGVC 267 11.89 6.5% -41.6% 53.0% 14.7% 5.6% 0.5x 7.0x 23.3x 0.4x 6.1x Inventure Foods, Inc. SNAK 194 9.85 4.8% 38.7% 97.0% 8.7% 1.0% 1.1x 45.1x NM 1.0x 14.9x Lifeway Foods, Inc. LWAY 186 11.51-32.1% 3.7% 62.3% 7.6% 3.0% 1.5x 20.8x 54.8x 1.4x 14.6x AMCON Distributing Co. DIT 80 115.30 26.8% 43.5% 99.5% NM 1.0% 0.1x 7.1x 13.8x NM NM Reed's, Inc. REED 57 4.10 9.6% -23.8% 73.3% 11.3% 3.3% 1.5x NM NM 1.3x 23.5x RiceBran Technologies RIBT 11 1.03-23.7% -45.8% 43.6% 17.8% (15.5%) 0.7x NM NM 0.5x NM Tofutti Brands, Inc. TOF 8 1.64-37.2% -60.7% 39.3% NM 1.1% 0.6x 48.2x 32.8x NM NM EBITDA $ -8.9% -3.3% 80.5% 12.6% 17.0% 2.1x 13.1x 20.1x 1.8x 10.4x Danone SA BN-FR $ 41,646 63.50 Mead Johnson Nutrition Co. MJN 13,071 70.76-10.4% -10.4% 75.0% (1.2%) 27.2% 3.7x 14.4x 26.2x 3.8x 13.6x The WhiteWave Foods Co. WWAV 9,854 55.60 2.1% 42.9% 97.9% 9.3% 14.3% 2.9x 21.3x 50.1x 2.7x 18.1x Dean Foods Co. DF 1,971 21.78 32.8% 27.0% 98.4% 2.8% 4.9% 0.4x 6.4x 19.1x 0.4x 6.1x Synutra International, Inc. SYUT 303 5.35 25.6% 13.6% 96.2% NM 11.8% 2.1x 16.6x 20.6x NM NM Lifeway Foods, Inc. LWAY 186 11.51-32.1% 3.7% 62.3% 7.6% 3.0% 1.5x 20.8x 54.8x 1.4x 14.6x EBITDA $ -8.2% -12.0% 76.1% (2.4%) 14.8% 1.9x 12.8x 21.2x 2.0x 12.2x Hormel Foods Corp. HRL $ 18,408 34.81 Tyson Foods, Inc. TSN 17,746 61.68-17.4% 15.7% 80.1% (1.3%) 8.3% 0.7x 7.7x 13.4x 0.8x 8.1x Post Holdings, Inc. POST 5,195 80.39 4.2% 30.3% 90.3% 1.8% 14.6% 1.7x 9.6x NM 1.7x 9.4x Pilgrim's Pride Corp. PPC 4,773 18.99-10.1% -14.0% 68.3% 2.9% 11.2% 0.7x 6.4x 11.1x 0.7x 5.7x Seaboard Corp. SEB 4,628 3,951.99 14.9% 36.5% 87.0% NM 7.0% 0.8x 12.6x 14.8x NM NM Sanderson Farms, Inc. SAFM 2,143 94.24-2.2% 21.6% 94.8% 11.0% 17.4% 0.7x 5.0x 11.3x 0.6x 4.8x Cal-Maine Foods, Inc. CALM 1,932 44.18 14.6% -4.7% 79.7% 5.9% (10.3%) 1.6x 47.3x 232.5x 1.5x 16.5x Nomad Foods Ltd. NOMD 1,708 9.57-19.0% -20.3% 71.4% (6.5%) 19.3% 1.4x 4.0x 148.4x 1.5x 8.2x Premium Brands Holdings Corp. PBH-CA 1,535 51.42 11.6% 80.6% 95.3% 26.6% 9.1% 1.4x 17.0x 32.8x 1.1x 12.8x Pingtan Marine Enterprise Ltd. PME 138 1.74 61.1% 24.3% 74.7% NM (992.5%) 10.3x NM NM NM NM Bridgford Foods Corp. BRID 103 11.37-12.0% 30.7% 71.1% NM NM 0.7x 5.4x NM NM NM Aoxin Tianli Group, Inc. ABAC 29 3.62 86.5% 0.5% 88.9% NM 8.3% (0.6x) NM NM NM NM

EBITDA $ 2.9% 6.8% 92.1% 1.6% 19.0% 3.8x 13.8x 29.1x 3.7x 13.0x Monsanto Co. MON $ 46,133 105.21 Fresh Del Monte Produce, Inc. FDP 3,141 60.63 1.2% 55.9% 90.7% 2.3% 9.5% 0.8x 8.2x 22.1x 0.8x 9.7x Calavo Growers, Inc. CVGW 1,071 61.40-6.2% 25.3% 85.9% 12.8% 7.2% 1.2x 15.4x 28.2x 1.0x 13.7x Limoneira Co. LMNR 305 21.51 13.8% 44.0% 98.8% (2.4%) NM 3.6x 39.7x 41.4x 3.7x 21.9x S&W Seed Co. SANW 82 4.60-9.8% 9.0% 86.0% 8.6% (9.4%) 1.1x 20.5x NM 0.9x 10.5x Origin Agritech Ltd. SEED 54 2.36-0.4% 65.0% 74.0% NM NM 1.6x NM NM NM NM China Green Agriculture, Inc. CGA 45 1.20-17.8% -21.6% 71.4% NM 26.6% (0.2x) NM 1.8x NM NM Market Stats Operating Stats LTM Multiples NTM Multiples EBITDA $ -6.6% 9.1% 86.5% NM NM 3.0x 17.4x NM 2.9x 16.0x McCormick & Co., Inc. MKC $ 11,764 93.33 Ingredion, Inc. INGR 9,047 124.96-6.1% 30.4% 89.3% 4.1% 18.5% 1.8x 9.8x 18.6x 1.8x 9.5x Sensient Technologies Corp. SXT 3,500 78.58 3.7% 25.1% 94.2% 3.4% 18.9% 2.9x 15.3x 30.9x 2.9x 15.2x Darling Ingredients, Inc. DAR 2,125 12.91-4.4% 22.7% 81.0% 3.7% 12.2% 1.2x 9.1x 14.5x 1.1x 8.3x SunOpta, Inc. SOY-CA 611 7.14 3.5% 1.2% 92.9% 16.6% 6.4% 0.9x 19.0x NM 0.8x 9.6x TerraVia Holdings, Inc. TVIA 104 1.15-58.2% -53.6% 36.5% (10.4%) (331.0%) 6.6x NM NM 10.6x NM Feronia, Inc. FRN-CA 47 0.13-4.3% 0.0% 34.2% NM (50.3%) 3.1x NM NM NM NM EBITDA $ -10.1% -14.0% 68.3% 2.9% 11.2% 0.7x 6.4x 11.1x 0.7x 5.7x Pilgrim's Pride Corp. PPC $ 4,773 18.99 John B. Sanfilippo & Son, Inc. JBSS 606 70.39 37.1% 30.3% 96.6% (3.1%) 9.3% 0.9x 11.6x 24.6x 0.9x NM High Liner Foods, Inc. HLF-CA 460 14.88-23.4% 28.3% 71.8% 0.3% 7.1% 0.7x 8.6x 14.0x 0.7x 8.0x Landec Corp. LNDC 376 13.80 2.9% 16.7% 89.0% 10.5% 4.3% 0.8x 16.3x NM 0.7x 11.1x Amira Nature Foods Ltd. ANFI 228 6.15-25.9% -32.5% 43.6% NM 12.5% 0.8x 7.1x NM 0.7x 5.1x Bridgford Foods Corp. BRID 103 11.37-12.0% 30.7% 71.1% NM NM 0.7x 5.4x NM NM NM Coffee Holding Co., Inc. JVA 28 4.65-16.4% 20.8% 75.6% NM NM 0.4x 8.2x NM NM NM RiceBran Technologies RIBT 11 1.03-23.7% -45.8% 43.6% 17.8% (15.5%) 0.7x NM NM 0.5x NM EBITDA $ 18.6% 14.3% 91.6% 3.5% 10.8% 1.3x 10.0x 21.3x 1.3x 9.3x Darden Restaurants, Inc. DRI-US $ 8,950 72.72 Cracker Barrel Old Country Store, Inc. CBRL-US 4,014 166.98 26.3% 31.7% 95.4% 4.0% 13.6% 1.5x 11.6x 20.4x 1.4x 10.6x Ruth's Hospitality Group, Inc. RUTH-US 584 18.30 29.6% 14.9% 93.1% 8.7% 10.8% 1.6x 10.5x 19.5x 1.5x 9.3x Fogo de Chão, Inc. FOGO-US 404 14.35 35.8% -5.3% 80.2% 11.6% 16.3% 1.9x 10.0x 13.7x 1.7x 8.9x Del Frisco's Restaurant Group, Inc. DFRG-US 400 17.00 26.2% 6.1% 91.9% NM NM 1.2x 9.0x NM 1.0x 8.0x J. Alexander's Holdings, Inc. JAX-US 158 10.75 6.1% -1.6% 96.9% 10.6% 7.0% 0.8x 8.5x 24.0x 0.7x 6.8x Bravo Brio Restaurant Group, Inc. BBRG-US 56 3.80-20.5% -57.8% 39.7% (1.3%) 1.0% 0.3x 4.2x NM 0.3x 3.8x The ONE Group Hospitality, Inc. STKS-US 56 2.22-11.2% -25.3% 64.7% 27.3% (6.6%) 1.0x NM 44.4x 0.8x 5.0x

EBITDA $ 6.9% 27.6% 94.9% 2.0% 44.2% 5.7x 13.5x 37.9x 8.0x 17.5x Restaurant Brands International, Inc. QSR-US $ 11,164 47.66 Texas Roadhouse, Inc. TXRH-US 3,402 48.24 23.6% 34.9% 95.5% 12.3% 12.6% 1.7x 12.9x 29.1x 1.5x 11.3x Cheesecake Factory, Inc. CAKE-US 2,840 59.88 19.6% 29.9% 93.0% 7.4% 12.8% 1.3x 10.3x 22.2x 1.3x 10.3x Buffalo Wild Wings, Inc. BWLD-US 2,810 154.40 9.7% -3.3% 88.2% 11.8% 14.7% 1.4x 9.3x 27.8x 1.3x 8.5x Brinker International, Inc. EAT-US 2,459 49.53-1.8% 3.3% 88.7% 0.4% 11.4% 1.2x 8.1x 15.0x 1.3x 9.1x Dave & Buster's Entertainment, Inc. PLAY-US 2,368 56.30 43.7% 34.9% 97.1% 17.5% 18.2% 2.7x 11.5x 28.2x 2.4x 9.8x Bloomin' Brands, Inc. BLMN-US 1,900 18.03 4.6% 6.7% 90.2% 1.8% 8.4% 0.7x 7.2x 33.4x 0.7x 7.3x DineEquity, Inc. DIN-US 1,393 77.00-2.8% -9.1% 77.9% 0.6% 38.9% 4.1x 10.2x 14.0x 4.1x 10.0x Bob Evans Farms, Inc. BOBE-US 1,052 53.21 38.9% 37.0% 96.5% 0.1% 11.3% 1.1x 11.4x 47.1x 1.1x 9.8x Denny's Corp. DENN-US 941 12.83 20.0% 30.5% 97.5% 5.4% 18.3% 2.3x 17.1x 64.2x 2.3x 11.6x BJ's Restaurants, Inc. BJRI-US 914 39.30 10.5% -9.6% 82.6% 9.6% 11.2% 1.0x 7.8x 22.3x 1.0x 7.8x Fiesta Restaurant Group, Inc. FRGI-US 804 29.85 24.4% -11.2% 77.5% 6.6% 11.4% 1.2x 9.1x 34.7x 1.1x 8.3x Red Robin Gourmet Burgers, Inc. RRGB-US 725 56.40 25.5% -8.6% 81.8% 6.0% 8.9% 0.8x 7.2x 24.1x 0.8x 7.0x Carrols Restaurant Group, Inc. TAST-US 546 15.25 15.4% 29.9% 99.7% 9.4% 9.1% 0.8x 8.4x 27.7x 0.9x 9.1x Chuy's Holdings, Inc. CHUY-US 546 32.45 16.1% 3.5% 85.9% 21.2% 12.8% 1.6x 13.1x 36.5x 1.4x 11.1x EBITDA $ 2.5% -7.5% 89.9% 11.2% 24.2% 3.9x 16.7x 29.2x 3.5x 14.1x Starbucks Corp. SBUX-US $ 80,804 55.52 Chipotle Mexican Grill, Inc. CMG-US 10,923 377.32-10.9% -21.4% 69.6% 17.8% 6.1% 2.7x 38.2x 156.6x 2.3x 18.4x Panera Bread Co. PNRA-US 4,478 205.09 5.3% 5.3% 91.5% 8.5% 13.3% 1.9x 12.7x 34.2x 1.7x 11.5x Shake Shack, Inc. SHAK-US 892 35.79 3.2% -9.6% 81.4% 43.1% 17.3% 3.5x 18.6x 68.8x 2.4x 15.3x Bojangles', Inc. BOJA-US 680 18.65 16.9% 17.5% 92.6% 12.1% 15.7% 1.7x 10.7x 19.6x 1.5x 10.1x El Pollo Loco Holdings, Inc. LOCO-US 473 12.30-2.3% -2.6% 79.7% 10.9% 15.9% 1.5x 9.6x 20.5x 1.4x 8.6x Zoe's Kitchen, Inc. ZOES-US 467 23.99 8.1% -14.3% 57.4% 23.6% 8.9% 1.8x 20.7x 96.0x 1.5x 17.9x The Habit Restaurants, Inc. HABT-US 331 17.25 23.2% -25.2% 70.6% 26.1% 8.9% 1.2x 11.5x 75.0x 0.9x 8.7x Potbelly Corp. PBPB-US 325 12.90 3.8% 10.2% 86.1% 16.2% 10.0% 0.7x 7.6x 44.5x 0.7x 6.8x EBITDA $ 5.5% 3.0% 92.2% (9.3%) 39.5% 5.0x 13.5x 22.9x 5.6x 13.0x McDonald's Corp. MCD-US $ 101,082 121.72 Yum! Brands, Inc. YUM-US 23,242 63.33-3.0% 20.6% 68.8% NM NM 2.3x 10.5x NM 5.5x 15.3x Domino's Pizza, Inc. DPZ-US 7,674 159.24 4.9% 43.1% 92.2% 11.8% 19.4% 4.1x 20.4x 39.9x 3.7x 18.0x Dunkin' Brands Group, Inc. DNKN-US 4,811 52.44 0.7% 23.1% 93.4% 3.9% 54.0% 8.5x 16.4x 36.7x 8.2x 14.5x Jack in the Box, Inc. JACK-US 3,610 111.64 16.4% 45.5% 98.5% 0.4% 21.6% 2.9x 13.6x 30.8x 3.0x 12.6x The Wendy's Co. WEN-US 3,475 13.52 25.2% 25.5% 96.1% (26.5%) 32.6% 3.5x 12.1x 20.6x 4.8x 14.3x Papa John's International, Inc. PZZA 3,157 85.58 8.5% 53.2% 94.6% 7.2% 10.4% 2.1x 17.9x 34.5x 1.9x 17.0x Popeyes Louisiana Kitchen, Inc. PLKI-US 1,254 60.48 13.8% 3.4% 95.8% 2.8% 37.2% 5.1x 15.8x 30.9x 5.1x 14.7x Sonic Corp. SONC-US 1,238 26.51 1.3% -18.0% 72.9% (17.8%) 26.6% 3.0x 10.8x 19.9x 3.7x 11.3x Four Corners Property Trust, Inc. FCPT-US 1,229 20.52-3.8% -15.1% 84.8% NM NM 48.8x NM NM 12.2x 15.5x Wingstop, Inc. WING-US 850 29.59 1.0% 29.7% 88.5% 17.1% 31.3% 11.5x 32.8x 58.0x 9.9x 25.6x Del Taco Restaurants, Inc. TACO-US 553 14.12 18.5% 32.6% 92.2% NM NM 1.6x 11.2x NM 1.5x 9.4x Papa Murphy's Holdings, Inc. FRSH-US 72 4.22-34.6% -62.5% 32.6% 13.2% 14.0% 1.5x 8.4x 18.3x 1.3x 8.8x