Market Closed -
Toronto S.E.
04:00:00 2024-05-06 pm EDT
|
5-day change
|
1st Jan Change
|
40.61
CAD
|
+1.12%
|
|
-5.67%
|
-4.92%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
7,051
|
6,047
|
5,345
|
5,227
|
7,526
|
7,017
|
-
|
-
|
Enterprise Value (EV)
1 |
10,745
|
9,760
|
10,617
|
11,483
|
13,497
|
12,472
|
11,967
|
11,774
|
P/E ratio
|
18.7
x
|
74.8
x
|
54.3
x
|
15.5
x
|
16.2
x
|
13.6
x
|
11.5
x
|
10
x
|
Yield
|
2.5%
|
3%
|
3.54%
|
4.34%
|
-
|
3.45%
|
3.51%
|
3.55%
|
Capitalization / Revenue
|
0.38
x
|
0.43
x
|
0.25
x
|
0.15
x
|
0.23
x
|
0.22
x
|
0.22
x
|
0.22
x
|
EV / Revenue
|
0.58
x
|
0.7
x
|
0.49
x
|
0.32
x
|
0.42
x
|
0.39
x
|
0.37
x
|
0.36
x
|
EV / EBITDA
|
8.49
x
|
10.1
x
|
8.43
x
|
7.09
x
|
7.06
x
|
6.43
x
|
5.9
x
|
5.64
x
|
EV / FCF
|
26.3
x
|
16.6
x
|
20.9
x
|
14
x
|
10.4
x
|
11.2
x
|
9.91
x
|
10.9
x
|
FCF Yield
|
3.8%
|
6.03%
|
4.78%
|
7.17%
|
9.62%
|
8.9%
|
10.1%
|
9.17%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
147,799
|
149,717
|
153,720
|
175,942
|
176,214
|
174,728
|
-
|
-
|
Reference price
2 |
47.71
|
40.39
|
34.77
|
29.71
|
42.71
|
40.16
|
40.16
|
40.16
|
Announcement Date
|
3/5/20
|
3/4/21
|
3/3/22
|
3/2/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
18,453
|
14,011
|
21,468
|
35,462
|
32,452
|
32,361
|
32,036
|
32,595
|
EBITDA
1 |
1,265
|
967
|
1,260
|
1,620
|
1,913
|
1,938
|
2,029
|
2,088
|
EBIT
1 |
685
|
358
|
644
|
877
|
1,090
|
1,084
|
1,187
|
1,310
|
Operating Margin
|
3.71%
|
2.56%
|
3%
|
2.47%
|
3.36%
|
3.35%
|
3.71%
|
4.02%
|
Earnings before Tax (EBT)
1 |
547
|
154
|
162
|
416
|
508
|
629.8
|
806.2
|
915
|
Net income
1 |
382
|
82
|
97
|
310
|
471
|
481.7
|
618.1
|
667.9
|
Net margin
|
2.07%
|
0.59%
|
0.45%
|
0.87%
|
1.45%
|
1.49%
|
1.93%
|
2.05%
|
EPS
2 |
2.550
|
0.5400
|
0.6400
|
1.920
|
2.630
|
2.945
|
3.493
|
4.010
|
Free Cash Flow
1 |
408
|
589
|
508
|
823
|
1,298
|
1,110
|
1,208
|
1,079
|
FCF margin
|
2.21%
|
4.2%
|
2.37%
|
2.32%
|
4%
|
3.43%
|
3.77%
|
3.31%
|
FCF Conversion (EBITDA)
|
32.25%
|
60.91%
|
40.32%
|
50.8%
|
67.85%
|
57.27%
|
59.53%
|
51.67%
|
FCF Conversion (Net income)
|
106.81%
|
718.29%
|
523.71%
|
265.48%
|
275.58%
|
230.47%
|
195.41%
|
161.55%
|
Dividend per Share
2 |
1.191
|
1.211
|
1.231
|
1.289
|
-
|
1.386
|
1.411
|
1.427
|
Announcement Date
|
3/5/20
|
3/4/21
|
3/3/22
|
3/2/23
|
2/27/24
|
-
|
-
|
-
|
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
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
6,286
|
7,606
|
9,715
|
9,523
|
8,719
|
8,156
|
7,819
|
8,873
|
7,746
|
6,939
|
8,133
|
8,595
|
8,031
|
-
|
-
|
EBITDA
1 |
260
|
387
|
450
|
328
|
455
|
395
|
470
|
585
|
463
|
327
|
517.5
|
548.6
|
542.9
|
447.1
|
519.3
|
EBIT
1 |
104
|
232
|
304
|
138
|
243
|
205
|
264
|
380
|
241
|
121
|
334.9
|
334.9
|
308.9
|
-
|
-
|
Operating Margin
|
1.65%
|
3.05%
|
3.13%
|
1.45%
|
2.79%
|
2.51%
|
3.38%
|
4.28%
|
3.11%
|
1.74%
|
4.12%
|
3.9%
|
3.85%
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-14
|
81
|
128
|
116
|
91
|
57
|
96
|
284
|
71
|
-34
|
154.3
|
166.9
|
231.2
|
-
|
-
|
Net income
1 |
23
|
55
|
81
|
105
|
69
|
77
|
78
|
230
|
86
|
-5
|
112.7
|
121.8
|
168.8
|
-
|
-
|
Net margin
|
0.37%
|
0.72%
|
0.83%
|
1.1%
|
0.79%
|
0.94%
|
1%
|
2.59%
|
1.11%
|
-0.07%
|
1.39%
|
1.42%
|
2.1%
|
-
|
-
|
EPS
2 |
0.1500
|
0.3500
|
0.5200
|
0.6600
|
0.3900
|
0.4300
|
0.4400
|
1.280
|
0.4800
|
-0.0300
|
0.9747
|
0.9079
|
0.8239
|
-
|
-
|
Dividend per Share
2 |
0.3087
|
0.3141
|
0.3249
|
0.3250
|
0.3250
|
0.3400
|
0.3400
|
0.3400
|
-
|
-
|
0.3500
|
0.3500
|
0.3500
|
-
|
-
|
Announcement Date
|
3/3/22
|
5/4/22
|
8/4/22
|
11/2/22
|
3/2/23
|
5/3/23
|
8/3/23
|
11/1/23
|
2/27/24
|
5/1/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,694
|
3,713
|
5,272
|
6,256
|
5,971
|
5,455
|
4,950
|
4,756
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.92
x
|
3.84
x
|
4.184
x
|
3.862
x
|
3.121
x
|
2.814
x
|
2.439
x
|
2.278
x
|
Free Cash Flow
1 |
408
|
589
|
508
|
823
|
1,298
|
1,110
|
1,208
|
1,079
|
ROE (net income / shareholders' equity)
|
20.3%
|
4.23%
|
4.99%
|
18.2%
|
15.1%
|
14.8%
|
17.4%
|
-
|
ROA (Net income/ Total Assets)
|
5.11%
|
0.89%
|
0.94%
|
3.62%
|
3.35%
|
4.1%
|
4.68%
|
-
|
Assets
1 |
7,472
|
9,189
|
10,322
|
8,557
|
14,077
|
11,749
|
13,218
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
2 |
5.990
|
6.190
|
5.950
|
8.240
|
9.940
|
8.830
|
8.970
|
9.160
|
Capex
1 |
489
|
345
|
396
|
503
|
482
|
496
|
522
|
563
|
Capex / Sales
|
2.65%
|
2.46%
|
1.84%
|
1.42%
|
1.49%
|
1.53%
|
1.63%
|
1.73%
|
Announcement Date
|
3/5/20
|
3/4/21
|
3/3/22
|
3/2/23
|
2/27/24
|
-
|
-
|
-
|
Last Close Price
40.16
CAD Average target price
53.14
CAD Spread / Average Target +32.33% Consensus |