← All companies ← MYRG Manual NABL → ← MKC Food Products NOMD →
MZTI, Marzetti Co.
Marzetti Company is a manufacturer and marketer of specialty food products for the retail and foodservice channels.
Since the divestiture of our last non-food businesses in 2014, Lancaster Colony Corporation operated as a food-only business best-known by our customers, licensing partners, suppliers, and employees as Marzetti.
The business
What it sells, where the money comes from, the kind of company it is.
Next report Est. 10/27–11/5 · the 10-Q for the quarter ended late September · due within 40 days of period end · has filed ~34 days after · the wire records it on arrival
The business in brief
read the 10-K →What this business is and what moves its needle, from its own SEC filings.
- What it is
- Revenue is Retail (53%) and Foodservice (47%).
- Situation
- Serial acquirer. Goodwill and acquired intangibles are 39% of assets, with meaningful acquisition spending in 4 of the record's 10 years; much of what this business is was bought, at prices the record carries.
- What moves the needle
- Gross margin has run about 25% and operating margin about 13% through the cycle, a thin spread that turns the result on volume and the cost of what it sells far more than on the price it sets. On its own account, the filing leans hardest on pricing power & competition, set against the numbers in what the filing emphasizes, below.
- Is it a good business?
- Return on capital has run high across the record (median 21%, above 15% in 8 of 10 years). Owner earnings agree: roughly 10% of revenue reaches owners as cash, consistently. Whether these returns reflect real pricing power or an accounting artifact is the judgment the 10-K is for.
Every line is arithmetic on the company's filings, shown in full in the sections below.
Where the money comes from
read the 10-K →The biggest segment, Retail, is also where the profit is made: 53% of revenue and 65% of segment operating profit.
- Retail53%$1.0B65% of profit
- Foodservice47%$906M35% of profit
From the segment footnote of the company's own 10-K. Shares are of total revenue; the profit bar shows each segment's share of segment operating profit, before unallocated corporate costs.
The record
Ten years of arithmetic, read across the cycle.
The record, 2017–2026
realized figures from each filing · older years to the left| 2017’17 | 2018’18 | 2019’19 | 2020’20 | 2021’21 | 2022’22 | 2023’23 | 2024’24 | 2025’25 | 2026’26 | TTMTTMJun 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||
| $1.2B | $1.2B | $1.3B | $1.3B | $1.5B | $1.7B | $1.8B | $1.9B | $1.9B | $1.9B | $1.9B | RevenueRevenue |
| $319M | $304M | $326M | $358M | $387M | $356M | $389M | $432M | $456M | $477M | $477M | Gross profitGross prof. |
| 27% | 25% | 25% | 27% | 26% | 21% | 21% | 23% | 24% | 25% | 25% | Gross marginGross mgn |
| 10% | 11% | 11% | 14% | 14% | 13% | 12% | 12% | 12% | 13% | 13% | SG&A / revenueSG&A/rev |
| $174M | $172M | $191M | $176M | $186M | $112M | $142M | $199M | $220M | $239M | $239M | Operating incomeOp. inc. |
| 14.5% | 14.0% | 14.6% | 13.2% | 12.7% | 6.7% | 7.8% | 10.7% | 11.5% | 12.4% | 12.4% | Operating marginOp. mgn |
| $176M | $174M | $196M | $179M | $186M | $112M | $143M | $206M | $213M | $242M | — | Pretax incomePretax |
| $115M | $135M | $151M | $137M | $142M | $90M | $111M | $159M | $167M | $192M | $192M | Net incomeNet inc. |
| 34% | 22% | 23% | 24% | 23% | 20% | 22% | 23% | 22% | 21% | 21% | Effective tax rateTax rate |
| Cash flow & returns | |||||||||||
| $146M | $161M | $198M | $171M | $174M | $102M | $226M | $252M | $261M | $284M | $284M | Operating cash flowOp. cash |
| $25M | $27M | $32M | $38M | $45M | $46M | $51M | $56M | $62M | $71M | $71M | Depreciation & amortizationD&A |
| $2M | ($7M) | $9M | ($10M) | ($20M) | ($43M) | $54M | $26M | $23M | $11M | $11M | Working capital & otherWC & other |
| $27M | $31M | $71M | $83M | $88M | $132M | $90M | $68M | $58M | $78M | $78M | CapexCapex |
| 2.2% | 2.5% | 5.4% | 6.2% | 6.0% | 7.9% | 4.9% | 3.6% | 3.0% | 4.0% | 4.0% | Capex / revenueCapex/rev |
| $119M | $130M | $166M | $133M | $130M | $56M | $175M | $184M | $203M | $206M | $206M | Owner earningsOwner earn. |
| 9.9% | 10.6% | 12.7% | 10.0% | 8.8% | 3.3% | 9.6% | 9.8% | 10.7% | 10.7% | 10.7% | Owner earnings marginOE mgn |
| $119M | $130M | $127M | $88M | $86M | ($30M) | $136M | $184M | $203M | $206M | $206M | Free cash flowFCF |
| 9.9% | 10.6% | 9.7% | 6.6% | 5.9% | −1.8% | 7.4% | 9.8% | 10.7% | 10.7% | 10.7% | Free cash flow marginFCF mgn |
| $35M | $318K | $55M | $0 | $0 | — | $0 | $0 | $79M | $399M | $399M | AcquisitionsAcquis. |
| $59M | $65M | $70M | $76M | $81M | $87M | $92M | $98M | $104M | $109M | $109M | Dividends paidDiv. paid |
| $866K | $1M | $7M | $5M | $9M | $8M | $9M | $8M | $8M | $36M | — | BuybacksBuybacks |
| ($61M) | ($31M) | ($127M) | ($83M) | ($89M) | ($132M) | ($91M) | ($67M) | ($148M) | ($470M) | — | Investing cash flowInv. cash |
| ($61M) | ($67M) | ($80M) | ($86M) | ($95M) | ($97M) | ($107M) | ($109M) | ($115M) | $50M | — | Financing cash flowFin. cash |
| $25M | $63M | ($9M) | $2M | ($10M) | ($128M) | $28M | $75M | ($2M) | ($136M) | — | Change in cashΔ cash |
| 26% | 30% | 28% | 23% | 22% | 11% | 14% | 20% | 21% | 15% | 15% | ROICROIC |
| 20% | 21% | 21% | 17% | 17% | 11% | 13% | 17% | 17% | 18% | 18% | Return on equityROE |
| 10% | 11% | 11% | 8% | 7% | 0% | 2% | 7% | 6% | 8% | 8% | Retained to equityRetained/eq |
| Balance sheet | |||||||||||
| $143M | $206M | $196M | $198M | $188M | $60M | $88M | $163M | $161M | $25M | $25M | Cash & investmentsCash+inv |
| $70M | $73M | $76M | $87M | $98M | $135M | $115M | $96M | $96M | $105M | $105M | ReceivablesReceiv. |
| $76M | $91M | $86M | $85M | $122M | $145M | $158M | $173M | $169M | $205M | $205M | InventoryInvent. |
| $41M | $58M | $77M | $71M | $110M | $115M | $112M | $119M | $118M | $157M | $157M | Accounts payablePayables |
| $105M | $106M | $85M | $100M | $109M | $165M | $161M | $150M | $147M | $154M | $154M | Operating working capitalOper. WC |
| $301M | $379M | $369M | $386M | $423M | $352M | $374M | $444M | $444M | $361M | $361M | Current assetsCur. assets |
| $77M | $94M | $120M | $126M | $174M | $166M | $169M | $184M | $186M | $232M | $232M | Current liabilitiesCur. liab. |
| 3.9× | 4.0× | 3.1× | 3.1× | 2.4× | 2.1× | 2.2× | 2.4× | 2.4× | 1.6× | 1.6× | Current ratioCurr. ratio |
| $181M | $191M | $247M | $293M | $365M | $451M | $482M | $478M | $535M | $552M | — | Net PP&ENet PP&E |
| $168M | $168M | $208M | $208M | $208M | $208M | $208M | $208M | $223M | $500M | $500M | GoodwillGoodwill |
| $716M | $804M | $905M | $993M | $1.1B | $1.1B | $1.1B | $1.2B | $1.3B | $1.6B | $1.6B | Total assetsAssets |
| — | — | — | — | — | — | — | — | $0 | $199M | $199M | Total debtDebt |
| — | — | — | — | — | — | — | — | ($161M) | $174M | $174M | Net debt / (cash)Net debt |
| $576M | $652M | $727M | $783M | $843M | $845M | $862M | $926M | $998M | $1.1B | $1.1B | Shareholders’ equityEquity |
| 0.4% | 0.4% | 0.5% | 0.5% | 0.5% | 0.6% | 0.5% | 0.6% | 0.5% | 0.5% | 0.5% | Stock comp / revenueSBC/rev |
| Per share | |||||||||||
| 27.4M | 27.5M | 27.5M | 27.5M | 27.5M | 27.5M | 27.5M | 27.5M | 27.5M | 27.4M | 27.4M | Shares out (diluted)Shares |
| $43.80 | $44.54 | $47.49 | $48.53 | $53.31 | $61.02 | $66.32 | $68.16 | $69.45 | $70.42 | $70.42 | Revenue / shareRev/sh |
| $4.20 | $4.93 | $5.47 | $4.98 | $5.17 | $3.26 | $4.05 | $5.78 | $6.09 | $6.99 | $6.99 | EPS (diluted)EPS |
| $4.35 | $4.72 | $6.02 | $4.83 | $4.71 | $2.04 | $6.36 | $6.70 | $7.40 | $7.52 | $7.52 | Owner earnings / shareOE/sh |
| $4.35 | $4.72 | $4.60 | $3.21 | $3.14 | $-1.10 | $4.94 | $6.70 | $7.40 | $7.52 | $7.52 | Free cash flow / shareFCF/sh |
| $2.15 | $2.35 | $2.55 | $2.75 | $2.95 | $3.16 | $3.36 | $3.57 | $3.77 | $3.97 | $3.97 | Dividends / shareDiv/sh |
| $0.98 | $1.13 | $2.57 | $3.01 | $3.19 | $4.80 | $3.28 | $2.46 | $2.11 | $2.83 | $2.83 | Cap. spending / shareCapex/sh |
| $20.99 | $23.75 | $26.40 | $28.49 | $30.64 | $30.75 | $31.38 | $33.71 | $36.32 | $38.43 | $38.43 | Book value / shareBVPS |
| 9-yr | 5-yr | |
|---|---|---|
| Revenue / share | +5.4%/yr | +5.7%/yr |
| Owner earnings / share | +6.3%/yr | +9.8%/yr |
| EPS | +5.8%/yr | +6.2%/yr |
| Dividends / share | +7.1%/yr | +6.1%/yr |
| Capital spending / share | +12.5%/yr | −2.4%/yr |
| Book value / share | +6.9%/yr | +4.6%/yr |
The year, in the company's words
the filing →Verbatim from the 10-K's management discussion. Each sentence is shown only because its subject, direction, and stated figures check out against the filed numbers on this page. The words are the company's; the arithmetic is the record's.
- Operating income+10.5%
“Operating Income Operating income increased 10.5% to $220.3 million in 2025 compared to $199.4 million in 2024 due to the increase in gross profit and lower restructuring and impairment charges, as partially offset by the higher SG&A expenses.”
✓ figure matches the filed record - Retail+1.9%op. income
“In 2025, Retail segment operating income increased $4.0 million, or 1.9%, to $211.7 million due to the higher sales volume and more favorable sales mix, our cost savings programs and some modest cost deflation, as partially offset by higher sales and marketing costs as we invested to support the growth of our brands.”
✓ figure matches the filed record - Foodservice+14.9%op. income
“In 2025, Foodservice segment operating income increased 14.9% to $111.6 million driven by the beneficial impact of our cost savings programs and cost deflation, as partially offset by higher supply chain costs.”
✓ figure matches the filed record
Where the cash went
ReinvestBuybacksDividendsAcquisitionsRetainedBeyond op. cashEach year's outlays against its operating cash: the mix, and how it drifts. The hatched cap is spending beyond that year's operating cash — financed from the balance sheet or borrowing, not operations.
Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.
In fiscal 2026 the business turned $192M of profit into $206M of owner earnings: more cash than the profit line showed, after the non-cash charges and the capital it put back in.
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|---|
| Reported net income | $192M | $167M | $159M | $111M | $90M |
| Depreciation & amortizationnon-cash charge added back | +$71M | +$62M | +$56M | +$51M | +$46M |
| Stock-based compensationreal costnon-cash, but a real cost | +$10M | +$9M | +$11M | +$9M | +$10M |
| Working capital & othertiming of cash in and out, other non-cash items | +$11M | +$23M | +$26M | +$54M | −$43M |
| Cash from operations | $284M | $261M | $252M | $226M | $102M |
| Maintenance capital expenditurethe spending needed just to hold position and volume | −$78M | −$58M | −$68M | −$51M | −$46M |
| Owner earnings | $206M | $203M | $184M | $175M | $56M |
| Growth capital expenditurediscretionary; spent to get bigger, not to stand still | — | — | — | −$39M | −$86M |
| Free cash flow | $206M | $203M | $184M | $136M | ($30M) |
| Owner-earnings marginowner earnings ÷ revenue | 11% | 11% | 10% | 10% | 3% |
Owner earnings is the cash an owner could pull out without starving the business: operating cash less the capital it must spend to hold its position . The cash-flow statement also adds stock comp back as non-cash, but it is a real cost paid in shares; counted as the expense it is (less $10M), owner earnings is nearer $196M.
Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.
Quality & stewardship
Returns, the balance sheet, capital allocation, and pay.
Owner’s Scorecard
Will it survive?
- Interest expense not tagged in the data
What this means
No usable interest-expense line was tagged in the filing data, but the balance sheet carries real net debt — so the interest burden here is unknown, not absent. Read the debt on the net-debt check below.
- How heavy is the debt, net of cash? $174M · 0.7× operating profitModest net debtCash $25M − debt $199M
What this means
Netting $25M of cash and short-term investments against $199M of debt leaves $174M owed, about 0.7× a year's operating profit (0.8× on the gross debt, before the cash). Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.
- TightDSO 20 + DIO 52 − DPO 39 days
What this means
Days cash is tied up between paying suppliers and collecting from customers. Lower is better; a long cycle means growth itself eats cash.
Is it a good business?
- High through the cycle10-yr median, range 11%–30%; 15% latest = NOPAT $189M ÷ invested capital $1.2BIndustry peers: median 8%
What this means
The rate the business earns on the money tied up in it, Buffett's north star, because over time a stock tracks the ROIC beneath it. Above ~15% sustained hints at a moat; a return below the cost of capital (~8%) erodes value as a business grows rather than building it — the test Buffett weighs most. The headline is the median of the last 10 years (it ran 15% most recently), so one peak or trough year doesn't set the verdict. Asset-light businesses (R&D expensed, little capital) read artificially high, pair this with Owner Earnings.
- Solid through the cycle10-yr median margin, range 3%–13%; latest $206M = operating cash $284M − maintenance capex $78MIndustry peers: median 7%
What this means
What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's 11% of revenue this year, a 10% median across 10 years. Treating stock comp as the real expense it is (less $10M of SBC) leaves $196M.
- Cash-backedCash from ops $284M ÷ net income $192M
What this means
How much of reported profit showed up as operating cash. Above 1× is reassuring; well below suggests earnings lean on accruals. One year is noisy, growth and working-capital swings distort it, and this is operating cash, not free cash. Watch the multi-year trend.
How is the cash used?
- Returns about halfDividends + buybacks $145M ÷ Owner Earnings $206M — this fiscal year
What this means
Of $206M Owner Earnings, $145M (70%) went back to shareholders, $109M dividends, $36M buybacks. Net of $10M stock comp, the real buyback was about $26M. Returning most of it is the mark of a mature business with little left to reinvest at a high return; reinvesting most could mean a long runway, or empire-building. The split doesn't say which; the return earned on it (see ROIC) does. This year's proportion is 70%; across the record (2017–2026) it is 62%, the capital-allocation section below.
- Investing or harvesting? 1.09×MaintainingCapex $78M ÷ depreciation & amortization as filed $71M
What this means
Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.
The promise and the pay packet
- Is the buyback buying ownership, or mopping up? 0.5%The buyback only stands stillStock compensation $10M (fiscal 2026), 0.5% of revenue · repurchases $36M · diluted shares -0.3% since 2023
What this means
Stock handed to employees is a real cost paid in the owner's own currency: it is charged against profit, but the shares it creates are permanent. Many companies repurchase stock at the same time, which looks like a return of capital and often is not — if the count barely moves, the cash merely cancelled the pay packet and bought the owner nothing. The three states worth telling apart are a count genuinely shrinking, a count standing still despite large repurchases, and a count rising because the issuance was never offset at all.
Graham’s defensive tests · 2 of 6 met
Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.
- Adequate size NearRevenue ≥ $2B · $1.9B
What this means
Big enough to weather a storm. Graham's 1972 floor was ~$100M of sales (≈ $700M today); we use a $2B revenue line as a conservative modern stand-in.
- Strong liquidity NearCurrent ratio ≥ 2× · 1.56×
What this means
Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.
- Conservative debt MissDebt ≤ working capital · $199M vs $129M WC
What this means
Graham's rule that borrowings not exceed net current assets. Capital-heavy and buyback-heavy firms routinely fail it, read it next to interest coverage, not alone.
- Earnings stability PassA profit every year (10-yr record) · no losses
What this means
Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.
- Dividend record PassUninterrupted dividends · paid every year (10)
What this means
An unbroken dividend was Graham's mark of durability. He wanted twenty years; the filings show about ten, and a single suspension breaks the streak. Non-payers, many fine modern compounders, fall outside his defensive net by design.
- Earnings growth NearEarnings +33% over the record · +29%
What this means
At least a third more earnings than a decade ago, averaging three years at each end. Net income (not per-share), so stock splits don't distort it, buybacks and dilution show up in the share-count line instead.
- Moderate price —P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
What this means
Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are $6.32/share (latest year $7.02), the averaged base the calculator's gate runs on, and book value is $38.59/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.
Durability & moat, 2017–2026
Whether the record’s returns held, and what the capital reinvested earned.
- Profitable years 10 of 10
What this means
Never lost money over the record, the earnings stability Graham insisted on.
- Operating margin 14% → 12% (3-yr avg ends)
In the filing’s words The filing attributes gains to higher prices but names price competition too — and the margin slipped, so the pressure is winning here.
What this means
Through the cycle the operating margin slipped — about 14% early to 12% lately, median 12% — competition or costs are biting in.
- Reinvestment, incremental ROIC returns capital
What this means
The capital base barely grew: this business returns cash through dividends and buybacks rather than reinvesting. Judge it on the cash returned, not on compounding.
- Owner earnings growth +6%/yr
What this means
Owner earnings grew about 6% a year over the record.
- Worst year 2022 · 6.7% op. margin
What this means
Stayed profitable even in its hardest year, the resilience that survives recessions.
- Share count −0.0%/yr
What this means
Roughly flat share count, little dilution, little buyback.
- Dividend record rising
What this means
Paid and raised the dividend across the record, the continuity Graham prized.
All figures as filed; the source filing is linked above.
Current Position
as of fiscal year-end, Jun 30, 2026Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.
- Cash & short-term investments$25M
- Receivables$105M
- Inventory$205M
- Other current assets$25M
- Debt due within a year$10M
- Accounts payable$157M
- Other current liabilities$65M
From the company's latest filing.
How the cash was used, 2017–2026
Over the record, the business generated $2.0B of operating cash; how management split it reads as a balanced allocator, splitting cash between the business, owners, and the balance sheet.
- Reinvested$725M · 37%
- Dividends$840M · 43%
- Buybacks$92M · 5%
- Retained (debt / cash)$318M · 16%
- Returned to owners$932M
62% of the owner earnings the business produced over the span, $840M as dividends and $92M as buybacks.
- Average price paid for buybacks—
Buybacks ran $92M over the span, but the filings don't tag the share count needed to deduce the average price paid.
- Net change in share count−0.1%
The diluted count barely moved (27M to 27M): buybacks roughly offset the stock issued to staff.
- Dividend record$3.97/sh
Paid in 10 of the years on record, the per-share dividend growing about 7% a year. It was never cut over the span.
- Return on what it retained13%
Of the earnings it kept rather than paid out ($467M over the span), annual owner earnings (first three years vs last three) grew $60M, so each retained $1 added about 0.13 of yearly owner earnings. Buffett's test, run on owner earnings instead of market value.
Buybacks are gross of stock issued to staff; the share-count line above is the net of that, the figure that decides whether owners gained. The average price paid blends a year of purchases (and any accelerated repurchase), so it is close, not exact. The record of where the cash went and on what terms.
Acquisitions & goodwill
from the balance sheet & the 10-year cash-flow recordGoodwill grows only when a company acquires and falls only when it concedes it overpaid. The size of that bet, the cash put into buying rather than building, and how much has already been written off.
None written down over the record; the goodwill is still carried at full cost. That is the deals holding their value on the books so far; whether they keep doing so is the test an owner watches, since the write-down, when it comes, is the admission the price was too high.
Beside that spending sits $41M of cumulative amortization of acquired intangibles charged against earnings since fiscal 2010 (tagged in 16 of those years; 1 year untagged) — the purchase price of past deals, expensed over time.
Goodwill, acquired intangibles and equity from the latest balance sheet; acquisition spend and amortization summed across the company's full tagged history, write-downs across the 10-year record, from the company's own filings.
Management, ownership & pay
read the proxy →From the proxy: how much of the business the people running it own, and how they are paid, beside what the business earned for its owners in the same years.
| Fiscal year | Chief executive | Pay, as filed | “Actually paid” | Owner earnings |
|---|---|---|---|---|
| 2021 | Mr. Ciesinski | $4.3M | $7.0M | $130M |
| 2022 | Mr. Ciesinski | $3.7M | −$245k | $56M |
| 2023 | Mr. Ciesinski | $5.0M | $10.3M | $175M |
| 2024 | Mr. Ciesinski | $5.4M | $5.7M | $184M |
| 2025 | Mr. Ciesinski | $5.4M | $4.2M | $203M |
Both pay figures are the company’s own, from the pay-versus-performance table its proxy statement files. “As filed” is the Summary Compensation Table total: salary, bonus, and equity awards at their value on the day of grant. “Actually paid” is the SEC’s prescribed recalculation, which re-marks those equity awards to what they became as they vested; it can swing far above or below the filed figure in either direction, and negative years occur. Owner earnings are the whole business's, from the record above, for the same fiscal years.
- Insider ownership29.1%
The stake all directors and executive officers hold together, per the 2025 proxy: skin in the game, the first thing Munger reads.
- Stock-based compensation$10M
The slice of the business handed to employees in shares in fiscal 2026, 0.5% of revenue, equal to 4.3% of operating profit. Buffett's oldest accounting fight: this is compensation, compensation is an expense, real whether or not the headline earnings admit it. One trap: the cash-flow statement adds SBC back, so the operating cash, and the owner earnings drawn from it, are flattered by exactly this amount; counted as the cost it is, what an owner keeps is lower.
Peers, Food Products
The same industry, side by side on owner economics. Each column names the period it is read over, and a median resting on fewer than three years carries that count beside it; the group median at the foot is the line to read each figure against.
| Company | Revenuelatest FY, USD | Gross marginmedian over the record | Op. marginmedian over the record | ROICmedian over the record | Owner earn. marginmedian over the record |
|---|---|---|---|---|---|
| LWLamb Weston | $6.6B | 24% | 15.5% | 15% | 10% |
| BRBRBellRing Brands Inc. Common Stock | $2.3B | 33% | 16.0% | 37% | 11% |
| MZTIMarzetti Co. | $1.9B | 25% | 12.5% | 21% | 10% |
| BGSB&G Foods | $1.8B | 22% | 10.9% | 5% | 5% |
| JJSFJ&J Snack Foods | $1.6B | 30% | 7.2% | 10% | 7% |
| SENEASeneca Foods | $1.6B | 10% | 4.8% | 7% | 1% |
| SMPLThe Simply Good Foods Company | $1.5B | 39% | 15.4% | 8% | 13% |
| UTZUtz Brands | $1.4B | 32% | 1.4% | 1%3y | 1% |
| Group median | — | 27% | 11.7% | 9% | 8% |
The price
What a price has to assume.
What the price implies
reverse-DCFType today's close and see the owner-earnings growth you'd have to believe to justify it, beside what Marzetti Co. has delivered.
Through the cycle, Marzetti Co. earns about $192M on its 9.9% median owner-earnings margin. This year’s 10.7% margin runs in line with that. Normalize, below, values the price on that through-cycle figure rather than the latest year.
—
9.0% = the 4.97% 10-year Treasury (Sep 14, 2026) + 4.03 points of equity premium. The rate you require is yours to set.
Enter a price above to run it.
A dated snapshot of the price you typed, the assumptions you set, and what the page showed for them. A snapshot is never edited after it is saved. Your notebook is yours alone — the commitment states what is stored and what we will never do.
Graham capped the multiple at 15×; Buffett and Munger let that rule go: a wonderful business can deserve 50× if the thesis holds. The gate marks the bargain-hunter's floor.
Prefilled with the 10-year Treasury (4.97%, as of Sep 14, 2026). Edit it for today’s exact figure, or a AAA corporate yield.
Graham measured a stock against the bond you could own instead, the heart of his margin of safety. Enter a price above to weigh the owner-earnings yield against this bond.
Owner earnings $206M on 27M shares outstanding, per the 10-K cover, as of 2026-08-03; net debt $174M. The base is the latest year by default; Normalize values it on the through-cycle median owner-earnings margin (to avoid paying on a peak year). Net of stock comp treats option pay as the expense it is. The dials set the multiple a growth belief justifies; the price, and every dollar on this page, is yours.
Manual order: ← MYRG its page in the Manual NABL →
Industry order: ← MKC the Food Products chapter NOMD →