Delayed
Toronto S.E.
11:18:10 2024-05-21 am EDT
|
5-day change
|
1st Jan Change
|
25.88
CAD
|
+0.52%
|
|
+2.70%
|
+31.57%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,897
|
2,120
|
8,035
|
11,421
|
11,817
|
15,387
|
-
|
-
|
Enterprise Value (EV)
1 |
3,812
|
2,871
|
9,863
|
12,723
|
13,134
|
16,726
|
16,589
|
16,390
|
P/E ratio
|
-102
x
|
-3.87
x
|
9.2
x
|
5.26
x
|
7.54
x
|
12.8
x
|
8.38
x
|
7.36
x
|
Yield
|
7.33%
|
5%
|
2.49%
|
2.68%
|
3.36%
|
2.67%
|
2.72%
|
2.86%
|
Capitalization / Revenue
|
2.58
x
|
1.82
x
|
1.76
x
|
1.68
x
|
2.59
x
|
3.19
x
|
2.54
x
|
2.52
x
|
EV / Revenue
|
3.4
x
|
2.46
x
|
2.16
x
|
1.88
x
|
2.88
x
|
3.47
x
|
2.74
x
|
2.68
x
|
EV / EBITDA
|
8.31
x
|
5.08
x
|
4.53
x
|
2.9
x
|
4.24
x
|
5.79
x
|
4.38
x
|
-
|
EV / FCF
|
326
x
|
8.97
x
|
7.29
x
|
5.6
x
|
11
x
|
23.1
x
|
10.4
x
|
10.1
x
|
FCF Yield
|
0.31%
|
11.2%
|
13.7%
|
17.8%
|
9.12%
|
4.32%
|
9.6%
|
9.91%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
354,154
|
353,376
|
698,660
|
625,814
|
600,775
|
597,568
|
-
|
-
|
Reference price
2 |
8.180
|
6.000
|
11.50
|
18.25
|
19.67
|
25.75
|
25.75
|
25.75
|
Announcement Date
|
2/6/20
|
2/10/21
|
2/10/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,122
|
1,167
|
4,573
|
6,781
|
4,566
|
4,826
|
6,055
|
6,108
|
EBITDA
1 |
459
|
564.6
|
2,175
|
4,393
|
3,096
|
2,887
|
3,790
|
-
|
EBIT
1 |
-80.2
|
-709.3
|
1,112
|
2,978
|
1,690
|
1,076
|
2,250
|
2,372
|
Operating Margin
|
-7.15%
|
-60.76%
|
24.31%
|
43.92%
|
37.01%
|
22.3%
|
37.16%
|
38.83%
|
Earnings before Tax (EBT)
1 |
-128.5
|
-754.9
|
-
|
-
|
-
|
1,550
|
2,280
|
2,223
|
Net income
1 |
-27.6
|
-547.2
|
786.6
|
2,302
|
1,596
|
1,251
|
1,800
|
1,845
|
Net margin
|
-2.46%
|
-46.88%
|
17.2%
|
33.95%
|
34.97%
|
25.92%
|
29.73%
|
30.2%
|
EPS
2 |
-0.0800
|
-1.550
|
1.250
|
3.470
|
2.610
|
2.012
|
3.074
|
3.500
|
Free Cash Flow
1 |
11.7
|
320.2
|
1,354
|
2,271
|
1,198
|
723.2
|
1,593
|
1,625
|
FCF margin
|
1.04%
|
27.43%
|
29.6%
|
33.48%
|
26.23%
|
14.99%
|
26.31%
|
26.6%
|
FCF Conversion (EBITDA)
|
2.55%
|
56.71%
|
62.23%
|
51.69%
|
38.69%
|
25.05%
|
42.02%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
172.08%
|
98.62%
|
75.02%
|
57.81%
|
88.49%
|
88.08%
|
Dividend per Share
2 |
0.6000
|
0.3000
|
0.2860
|
0.4900
|
0.6600
|
0.6870
|
0.7010
|
0.7375
|
Announcement Date
|
2/6/20
|
2/10/21
|
2/10/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
1,883
|
1,677
|
-
|
-
|
1,691
|
-
|
1,125
|
1,308
|
1,105
|
1,071
|
1,025
|
1,168
|
1,417
|
EBITDA
|
1,223
|
1,071
|
1,337
|
1,437
|
1,368
|
956.4
|
613.6
|
757.6
|
782
|
679.6
|
-
|
-
|
-
|
EBIT
1 |
-
|
-
|
-
|
-
|
978.7
|
-
|
265.3
|
392.7
|
428.4
|
-
|
450
|
445
|
509
|
Operating Margin
|
-
|
-
|
-
|
-
|
57.88%
|
-
|
23.59%
|
30.02%
|
38.77%
|
-
|
43.9%
|
38.1%
|
35.92%
|
Earnings before Tax (EBT)
1 |
887.8
|
-
|
-
|
-
|
-
|
-
|
358.4
|
297.7
|
-
|
240.7
|
313
|
383
|
613
|
Net income
1 |
678
|
-
|
-
|
-
|
741
|
-
|
278.9
|
236.4
|
506
|
185.4
|
251
|
306
|
509
|
Net margin
|
36.01%
|
-
|
-
|
-
|
43.82%
|
-
|
24.8%
|
18.07%
|
45.79%
|
17.31%
|
24.49%
|
26.2%
|
35.92%
|
EPS
2 |
0.9600
|
-0.1000
|
1.130
|
1.320
|
1.180
|
0.9300
|
0.4600
|
0.3900
|
0.8300
|
0.3100
|
0.4200
|
0.5100
|
0.8700
|
Dividend per Share
2 |
0.1000
|
0.1000
|
0.1200
|
0.1200
|
0.1500
|
0.1500
|
0.1700
|
0.1700
|
0.1700
|
-
|
0.1750
|
0.1700
|
0.1700
|
Announcement Date
|
2/10/22
|
5/5/22
|
7/28/22
|
11/3/22
|
2/9/23
|
5/4/23
|
8/2/23
|
11/2/23
|
2/8/24
|
5/9/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
915
|
751
|
1,829
|
1,302
|
1,317
|
1,339
|
1,201
|
1,002
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.994
x
|
1.33
x
|
0.8407
x
|
0.2963
x
|
0.4255
x
|
0.4637
x
|
0.3169
x
|
-
|
Free Cash Flow
1 |
11.7
|
320
|
1,354
|
2,271
|
1,198
|
723
|
1,593
|
1,625
|
ROE (net income / shareholders' equity)
|
-0.78%
|
-17.6%
|
-
|
36.2%
|
21.8%
|
15%
|
19%
|
-
|
ROA (Net income/ Total Assets)
|
-0.47%
|
-10.2%
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
5,897
|
5,366
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
2 |
1.970
|
1.890
|
3.490
|
5.600
|
4.320
|
4.410
|
5.700
|
6.760
|
Capex
1 |
686
|
336
|
1,062
|
1,442
|
1,826
|
1,824
|
1,744
|
1,780
|
Capex / Sales
|
61.13%
|
28.74%
|
23.22%
|
21.26%
|
39.99%
|
37.8%
|
28.81%
|
29.14%
|
Announcement Date
|
2/6/20
|
2/10/21
|
2/10/22
|
2/9/23
|
2/8/24
|
-
|
-
|
-
|
Last Close Price
25.75
CAD Average target price
29.62
CAD Spread / Average Target +15.05% Consensus |