Market Closed -
Toronto S.E.
04:00:00 2024-05-10 pm EDT
|
5-day change
|
1st Jan Change
|
31.83
CAD
|
+0.89%
|
|
+5.29%
|
-0.19%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,666
|
8,477
|
9,860
|
9,967
|
8,630
|
8,634
|
-
|
-
|
Enterprise Value (EV)
1 |
18,713
|
16,752
|
18,418
|
18,860
|
8,630
|
20,317
|
20,748
|
21,051
|
P/E ratio
|
11.2
x
|
19.9
x
|
30.3
x
|
17.8
x
|
13.7
x
|
13.6
x
|
13.3
x
|
-
|
Yield
|
4.32%
|
5.6%
|
4.79%
|
4.85%
|
-
|
5.69%
|
5.76%
|
5.81%
|
Capitalization / Revenue
|
2.73
x
|
2.62
x
|
2.81
x
|
2.46
x
|
2.27
x
|
2
x
|
1.97
x
|
1.91
x
|
EV / Revenue
|
4.79
x
|
5.18
x
|
5.24
x
|
4.66
x
|
2.27
x
|
4.7
x
|
4.74
x
|
4.65
x
|
EV / EBITDA
|
11.8
x
|
10.8
x
|
12
x
|
10.6
x
|
4.36
x
|
9.45
x
|
9.58
x
|
8.44
x
|
EV / FCF
|
24.9
x
|
20.3
x
|
31.1
x
|
23.3
x
|
-
|
169
x
|
50.9
x
|
26.5
x
|
FCF Yield
|
4.02%
|
4.92%
|
3.21%
|
4.29%
|
-
|
0.59%
|
1.96%
|
3.78%
|
Price to Book
|
1.59
x
|
1.28
x
|
1.49
x
|
1.44
x
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
272,608
|
272,676
|
268,902
|
272,607
|
270,611
|
271,264
|
-
|
-
|
Reference price
2 |
39.17
|
31.09
|
36.69
|
36.65
|
31.89
|
31.83
|
31.83
|
31.83
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/24/22
|
3/2/23
|
2/29/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,905
|
3,233
|
3,515
|
4,048
|
3,796
|
4,322
|
4,374
|
4,531
|
EBITDA
1 |
1,584
|
1,551
|
1,533
|
1,775
|
1,980
|
2,149
|
2,166
|
2,494
|
EBIT
1 |
1,002
|
941
|
882
|
1,133
|
-
|
633
|
651
|
-
|
Operating Margin
|
25.66%
|
29.11%
|
25.09%
|
27.99%
|
-
|
14.65%
|
14.88%
|
-
|
Earnings before Tax (EBT)
|
1,011
|
586
|
538
|
838
|
-
|
-
|
-
|
-
|
Net income
1 |
951
|
427
|
393
|
632
|
707
|
633
|
651
|
-
|
Net margin
|
24.35%
|
13.21%
|
11.18%
|
15.61%
|
18.62%
|
14.65%
|
14.88%
|
-
|
EPS
2 |
3.489
|
1.560
|
1.210
|
2.060
|
2.330
|
2.340
|
2.400
|
-
|
Free Cash Flow
1 |
753
|
825
|
592
|
810
|
-
|
120.5
|
407.3
|
795
|
FCF margin
|
19.28%
|
25.52%
|
16.84%
|
20.01%
|
-
|
2.79%
|
9.31%
|
17.55%
|
FCF Conversion (EBITDA)
|
47.54%
|
53.19%
|
38.62%
|
45.63%
|
-
|
5.61%
|
18.8%
|
31.88%
|
FCF Conversion (Net income)
|
79.18%
|
193.21%
|
150.64%
|
128.16%
|
-
|
19.04%
|
62.57%
|
-
|
Dividend per Share
2 |
1.691
|
1.742
|
1.759
|
1.777
|
-
|
1.810
|
1.833
|
1.850
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/24/22
|
3/2/23
|
2/29/24
|
-
|
-
|
-
|
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
|
1,028
|
1,110
|
933
|
898
|
1,107
|
1,131
|
879
|
812
|
974
|
1,091
|
-
|
-
|
-
|
EBITDA
|
475
|
542
|
433
|
366
|
434
|
629
|
398
|
421
|
532
|
579
|
-
|
-
|
-
|
EBIT
|
337
|
385
|
277
|
211
|
260
|
461
|
221
|
-
|
-
|
403
|
-
|
-
|
-
|
Operating Margin
|
32.78%
|
34.68%
|
29.69%
|
23.5%
|
23.49%
|
40.76%
|
25.14%
|
-
|
-
|
36.94%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
306
|
200
|
142
|
190
|
383
|
134
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
242
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
22.18%
|
-
|
-
|
-
|
EPS
1 |
0.5900
|
0.7800
|
0.5000
|
0.3200
|
0.4600
|
1.010
|
0.3200
|
0.3900
|
0.6100
|
0.8200
|
0.3900
|
-
|
-
|
Dividend per Share
1 |
0.4398
|
0.8884
|
0.4442
|
0.4442
|
0.4442
|
0.4486
|
0.4486
|
0.4486
|
-
|
-
|
0.4510
|
0.4510
|
0.4510
|
Announcement Date
|
2/24/22
|
4/27/22
|
7/28/22
|
10/27/22
|
3/2/23
|
4/27/23
|
7/27/23
|
10/26/23
|
2/29/24
|
5/2/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
8,047
|
8,275
|
8,558
|
8,893
|
-
|
11,682
|
12,113
|
12,417
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
5.08
x
|
5.335
x
|
5.583
x
|
5.01
x
|
-
|
5.436
x
|
5.592
x
|
4.979
x
|
Free Cash Flow
1 |
753
|
825
|
592
|
810
|
-
|
121
|
407
|
795
|
ROE (net income / shareholders' equity)
|
14.5%
|
8.01%
|
8.84%
|
9.69%
|
-
|
-
|
11.5%
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
24.70
|
24.30
|
24.60
|
25.50
|
-
|
-
|
-
|
-
|
Cash Flow per Share
2 |
6.580
|
5.960
|
6.180
|
7.540
|
-
|
6.220
|
6.880
|
7.080
|
Capex
1 |
1,044
|
803
|
1,078
|
1,224
|
-
|
1,438
|
1,491
|
1,810
|
Capex / Sales
|
26.73%
|
24.84%
|
30.67%
|
30.24%
|
-
|
33.27%
|
34.08%
|
39.95%
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/24/22
|
3/2/23
|
2/29/24
|
-
|
-
|
-
|
Last Close Price
31.83
CAD Average target price
34.42
CAD Spread / Average Target +8.13% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.19% | 6.32B | | -15.43% | 90.61B | | +50.88% | 79.34B | | +5.58% | 52.02B | | -.--% | 51.55B | | +3.28% | 48.84B | | -0.49% | 41.31B | | +8.60% | 37.11B | | +21.03% | 36.86B | | -16.22% | 27.64B |
Other Multiline Utilities
|