stockrow
Friday 6 November 2026
Export AGCC’s income statement to Excel — free account
Agencia Comercial Spirits Ltd
AGCC Consumer Defensive Beverages Wineries & Distilleries
Agencia Comercial Spirits Ltd’s revenue for fiscal 2025 (year ended December 2025) was $6.2 million, up 144.6% from fiscal 2024.
14.25
0.01
+0.07%
Follow AGCC
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | |||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | 1 | 3 | 6 | +164.5% | — | — | — | — | |
| Gross margin, % | — | — | — | — | — | — | — | 41.01 | 49.86 | 30.43 | (10.6) pt | ||||||
| EBT | — | — | — | — | — | — | — | 0 | 1 | 1 | +62.2% | ||||||
| EBT margin, % | — | — | — | — | — | — | — | 33.83 | 40.12 | 12.73 | (21.1) pt | ||||||
| Net income | — | — | — | — | — | — | — | 0 | 1 | 1 | +59.6% | ||||||
| Per share, $ | |||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | 0.07 | 0.20 | 0.39 | +134.4% | |||||
| Earnings | — | — | — | — | — | — | — | 0.02 | 0.06 | 0.04 | +44.7% | ||||||
| Cash flow | — | — | — | — | — | — | — | (0.02) | (0.02) | (0.47) | +362.8% | ||||||
| Capex | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | n/m | ||||||
| Free cash flow | — | — | — | — | — | — | — | (0.02) | (0.02) | (0.47) | +362.8% | ||||||
| Book value | — | — | — | — | — | — | — | 0.10 | 0.15 | 0.62 | +153.0% | ||||||
| Shares, m | — | — | — | — | — | — | — | 13 | 13 | 16 | +12.8% | ||||||
| Valuation, × | |||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | — | — | — | — | |||||
| P/S | — | — | — | — | — | — | — | — | — | — | — | ||||||
| P/B | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| EV/Sales | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| EV/FCF | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.42 | 0.1 | ||||||
| Cash, $m | |||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | 0 | 0 | (7) | +422.7% | |||||
| Capex | — | — | — | — | — | — | — | — | — | — | — | ||||||
| Free cash flow | — | — | — | — | — | — | — | 0 | 0 | (7) | +422.7% | ||||||
| Balance, $m | |||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | 1 | 2 | 10 | +177.9% | |||||
| Net debt | — | — | — | — | — | — | — | 0 | 0 | (3) | +757.3% | ||||||
| Shareholders’ equity | — | — | — | — | — | — | — | 1 | 2 | 10 | +185.5% | ||||||
| Returns, % | |||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | 0.00 | 23.55 | 3.79 | +3.8 pt | |||||
| ROIC | — | — | — | — | — | — | — | 16.03 | 33.50 | 7.44 | (8.6) pt | ||||||
| ROE | — | — | — | — | — | — | — | 0.00 | 50.10 | 10.36 | +10.4 pt | ||||||
| People | |||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | — | 8 | 23 | +187.5% | |||||
| Revenue/emp, $m | — | — | — | — | — | — | — | 0.00 | 0.32 | 0.27 | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025
Agencia Comercial Spirits Ltd vs peers in Beverages Wineries & Distilleries (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| DEO Diageo plc | $55.8B | 26.1× | — | +19.67% (above 0%: growing) | +26.80% (above 0%: growing) | +23.07% (above 0%: growing) | 57.43% | 0.00% | Compare |
| BF.A Brown Forman Corporation | $14.4B | 20.5× | — | −1.41% (below 0%: shrinking) | +5.56% (above 0%: growing) | −0.62% (below 0%: shrinking) | 60.26% | 27.66% | Compare |
| BF.B Brown-Forman Corporation | $14.3B | 20.0× | 17.0× | −1.41% (below 0%: shrinking) | +5.56% (above 0%: growing) | −0.62% (below 0%: shrinking) | 60.26% | 27.66% | Compare |
| AGCC Agencia Comercial Spirits Ltd | $815.8M | — | — | — | — | — | — | — | |
| CASK MGP Ingredients, Inc. | $375.4M | — (loss-making) | — (loss-making) | −9.93% (below 0%: shrinking) | −54.79% (below 0%: shrinking) | −1.31% (below 0%: shrinking) | 34.31% | 10.19% | Compare |
| SNDL SNDL Inc. | $335.8M | — (loss-making) | — (loss-making) | −4.05% (below 0%: shrinking) | n/m | −33.85% (below 0%: shrinking) | 24.32% | (23.61%) | Compare |
| WVVI Willamette Valley Vineyards, Inc. | $8.6M | — (loss-making) | — (loss-making) | −1.56% (below 0%: shrinking) | n/m | +54.68% (above 0%: growing) | 57.53% | (13.49%) | Compare |
| IBG Innovation Beverage Group Limited | $3.2M | — | — | — | n/m | — | 70.21% | (49.22%) | Compare |
| AMSS AMASS Brands, Inc. | $2.6M | — (loss-making) | — (loss-making) | — | n/m | — | 26.74% | (106.53%) | Compare |
| Median of peers | $355.6M | 20.5× | — | −1.48% | +5.56% | −0.62% | 57.48% | (6.74%) |