Market Closed -
Toronto S.E.
04:00:00 2024-05-17 pm EDT
|
5-day change
|
1st Jan Change
|
42.2
CAD
|
-0.07%
|
|
-1.79%
|
-15.92%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
968
|
2,016
|
3,187
|
2,442
|
2,767
|
2,320
|
-
|
-
|
Enterprise Value (EV)
1 |
809
|
2,085
|
2,316
|
2,442
|
2,175
|
1,715
|
1,600
|
2,320
|
P/E ratio
|
47.4
x
|
-12.7
x
|
2.16
x
|
3.03
x
|
18.6
x
|
8.45
x
|
7.94
x
|
-
|
Yield
|
3.67%
|
0.44%
|
1.7%
|
-
|
9.32%
|
6.17%
|
4.83%
|
4.74%
|
Capitalization / Revenue
|
0.53
x
|
1.33
x
|
0.77
x
|
0.71
x
|
0.95
x
|
0.8
x
|
0.82
x
|
0.78
x
|
EV / Revenue
|
0.44
x
|
1.37
x
|
0.56
x
|
0.71
x
|
0.75
x
|
0.59
x
|
0.57
x
|
0.78
x
|
EV / EBITDA
|
5.74
x
|
27.8
x
|
1.13
x
|
2.05
x
|
4.49
x
|
3.19
x
|
3.05
x
|
4.23
x
|
EV / FCF
|
-4.13
x
|
-9.39
x
|
1.69
x
|
-
|
41
x
|
6.1
x
|
7.48
x
|
-
|
FCF Yield
|
-24.2%
|
-10.6%
|
59.2%
|
-
|
2.44%
|
16.4%
|
13.4%
|
-
|
Price to Book
|
2.15
x
|
7.18
x
|
2.22
x
|
-
|
2.13
x
|
1.73
x
|
1.61
x
|
-
|
Nbr of stocks (in thousands)
|
88,729
|
88,713
|
77,315
|
55,129
|
55,129
|
54,967
|
-
|
-
|
Reference price
2 |
10.91
|
22.73
|
41.22
|
44.29
|
50.19
|
42.20
|
42.20
|
42.20
|
Announcement Date
|
2/18/20
|
2/17/21
|
2/23/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,841
|
1,517
|
4,123
|
3,463
|
2,917
|
2,886
|
2,825
|
2,959
|
EBITDA
1 |
141
|
75
|
2,055
|
1,193
|
484
|
537.1
|
525
|
548.5
|
EBIT
1 |
50
|
-7
|
1,983
|
1,085
|
309
|
412.5
|
387.7
|
-
|
Operating Margin
|
2.72%
|
-0.46%
|
48.1%
|
31.33%
|
10.59%
|
14.29%
|
13.73%
|
-
|
Earnings before Tax (EBT)
1 |
20
|
-159
|
1,782
|
1,260
|
199
|
363.7
|
359.5
|
-
|
Net income
1 |
20
|
-159
|
1,609
|
997
|
149
|
264.4
|
288.8
|
-
|
Net margin
|
1.09%
|
-10.48%
|
39.02%
|
28.79%
|
5.11%
|
9.16%
|
10.23%
|
-
|
EPS
2 |
0.2300
|
-1.790
|
19.08
|
14.64
|
2.700
|
4.996
|
5.313
|
-
|
Free Cash Flow
1 |
-196
|
-222
|
1,371
|
-
|
53
|
281.2
|
213.8
|
-
|
FCF margin
|
-10.65%
|
-14.63%
|
33.25%
|
-
|
1.82%
|
9.74%
|
7.57%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
66.72%
|
-
|
10.95%
|
52.36%
|
40.73%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
85.21%
|
-
|
35.57%
|
106.36%
|
74.02%
|
-
|
Dividend per Share
2 |
0.4000
|
0.1000
|
0.7000
|
-
|
4.680
|
2.602
|
2.040
|
2.000
|
Announcement Date
|
2/18/20
|
2/17/21
|
2/23/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
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 |
1,186
|
906
|
1,037
|
846
|
674
|
687
|
841
|
776
|
613
|
746
|
723
|
702
|
700.2
|
685.1
|
685.6
|
EBITDA
1 |
673
|
402
|
464
|
245
|
82
|
65
|
215
|
153
|
51
|
153
|
129
|
131.6
|
128
|
150.5
|
133.7
|
EBIT
1 |
653
|
381
|
440
|
217
|
47
|
18
|
186
|
121
|
-16
|
121
|
94.33
|
106
|
101.7
|
100
|
79
|
Operating Margin
|
55.06%
|
42.05%
|
42.43%
|
25.65%
|
6.97%
|
2.62%
|
22.12%
|
15.59%
|
-2.61%
|
16.22%
|
13.05%
|
15.1%
|
14.52%
|
14.6%
|
11.52%
|
Earnings before Tax (EBT)
1 |
617
|
351
|
674
|
207
|
-
|
-
|
157
|
90
|
-34
|
84
|
95
|
92
|
92
|
-
|
-
|
Net income
1 |
513
|
262
|
554
|
158
|
-
|
-11
|
117
|
68
|
-25
|
63
|
71
|
69
|
69
|
-
|
-
|
Net margin
|
43.25%
|
28.92%
|
53.42%
|
18.68%
|
-
|
-1.6%
|
13.91%
|
8.76%
|
-4.08%
|
8.45%
|
9.82%
|
9.83%
|
9.85%
|
-
|
-
|
EPS
2 |
6.640
|
3.520
|
7.670
|
2.330
|
1.010
|
-0.2000
|
2.120
|
1.230
|
-0.4500
|
1.140
|
1.307
|
1.269
|
1.275
|
1.590
|
1.490
|
Dividend per Share
2 |
0.3000
|
0.3000
|
0.3000
|
0.3000
|
-
|
0.4200
|
0.4200
|
0.4200
|
3.420
|
-
|
0.5000
|
0.5000
|
1.500
|
0.5000
|
0.5000
|
Announcement Date
|
2/23/22
|
5/5/22
|
8/10/22
|
11/15/22
|
2/22/23
|
5/10/23
|
8/9/23
|
11/8/23
|
2/21/24
|
5/8/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
69
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
159
|
-
|
871
|
-
|
592
|
605
|
720
|
-
|
Leverage (Debt/EBITDA)
|
-
|
0.92
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-196
|
-222
|
1,371
|
-
|
53
|
281
|
214
|
-
|
ROE (net income / shareholders' equity)
|
3.93%
|
-14.2%
|
187%
|
-
|
16.1%
|
17.7%
|
16%
|
-
|
ROA (Net income/ Total Assets)
|
1.23%
|
-
|
64.2%
|
-
|
7.04%
|
7.77%
|
7.62%
|
-
|
Assets
1 |
1,625
|
-
|
2,508
|
-
|
2,117
|
3,401
|
3,789
|
-
|
Book Value Per Share
2 |
5.070
|
3.170
|
18.60
|
-
|
23.50
|
24.40
|
26.20
|
-
|
Cash Flow per Share
|
0.1600
|
0.0500
|
19.10
|
-
|
4.520
|
-
|
-
|
-
|
Capex
1 |
210
|
226
|
236
|
-
|
196
|
176
|
165
|
160
|
Capex / Sales
|
11.41%
|
14.9%
|
5.72%
|
-
|
6.72%
|
6.1%
|
5.83%
|
5.41%
|
Announcement Date
|
2/18/20
|
2/17/21
|
2/23/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
Last Close Price
42.2
CAD Average target price
51.93
CAD Spread / Average Target +23.05% Consensus |
1st Jan change
|
Capi.
|
---|
| -15.92% | 1.7B | | -1.10% | 41.27B | | +20.36% | 25.06B | | -20.32% | 22.32B | | -5.47% | 21.62B | | +13.40% | 21.04B | | +1.61% | 19.45B | | +4.66% | 9.37B | | -14.25% | 8.33B | | +36.80% | 8.28B |
Other Steel
|