Market Closed -
Toronto S.E.
04:00:00 2024-05-21 pm EDT
|
5-day change
|
1st Jan Change
|
17.09
CAD
|
-0.87%
|
|
-1.10%
|
-15.31%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
6,396
|
4,814
|
5,611
|
3,578
|
2,820
|
2,389
|
-
|
-
|
Enterprise Value (EV)
1 |
6,396
|
7,651
|
9,200
|
7,819
|
2,820
|
2,389
|
2,389
|
2,389
|
P/E ratio
|
9.33
x
|
9.41
x
|
12.6
x
|
9.34
x
|
-6.63
x
|
13.7
x
|
9.04
x
|
-
|
Yield
|
3.07%
|
4.36%
|
3.87%
|
6.84%
|
8.92%
|
10.5%
|
10.5%
|
-
|
Capitalization / Revenue
|
12.9
x
|
8.59
x
|
9.86
x
|
5.74
x
|
5
x
|
3.91
x
|
3.18
x
|
3.63
x
|
EV / Revenue
|
12.9
x
|
8.59
x
|
9.86
x
|
5.74
x
|
5
x
|
3.91
x
|
3.18
x
|
3.63
x
|
EV / EBITDA
|
20.6
x
|
13.8
x
|
15.4
x
|
8.88
x
|
6.78
x
|
6.55
x
|
6.1
x
|
-
|
EV / FCF
|
26.1
x
|
13.5
x
|
23.3
x
|
-
|
-
|
-16.7
x
|
341
x
|
-
|
FCF Yield
|
3.83%
|
7.38%
|
4.29%
|
-
|
-
|
-5.99%
|
0.29%
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
122,839
|
127,256
|
127,678
|
139,765
|
139,765
|
139,765
|
-
|
-
|
Reference price
2 |
52.07
|
37.83
|
43.95
|
25.60
|
20.18
|
17.09
|
17.09
|
17.09
|
Announcement Date
|
2/5/20
|
2/3/21
|
2/1/22
|
1/31/23
|
1/31/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
496.1
|
560.3
|
568.9
|
622.9
|
564
|
610.3
|
751.3
|
658
|
EBITDA
1 |
310.3
|
349
|
365
|
403.1
|
416
|
364.8
|
391.7
|
-
|
EBIT
|
-
|
294.1
|
301.8
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
52.49%
|
53.05%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-545.7
|
159.2
|
257.8
|
238.6
|
Net income
1 |
629.2
|
500.7
|
443.2
|
375.4
|
-425.7
|
167.1
|
260.9
|
238.6
|
Net margin
|
126.83%
|
89.36%
|
77.9%
|
60.26%
|
-75.48%
|
27.38%
|
34.73%
|
36.26%
|
EPS
2 |
5.580
|
4.020
|
3.480
|
2.740
|
-3.046
|
1.250
|
1.890
|
-
|
Free Cash Flow
1 |
245.3
|
355.5
|
240.8
|
-
|
-
|
-143
|
7
|
-
|
FCF margin
|
49.44%
|
63.44%
|
42.32%
|
-
|
-
|
-23.43%
|
0.93%
|
-
|
FCF Conversion (EBITDA)
|
79.04%
|
101.85%
|
65.96%
|
-
|
-
|
-
|
1.79%
|
-
|
FCF Conversion (Net income)
|
38.98%
|
70.99%
|
54.33%
|
-
|
-
|
-
|
2.68%
|
-
|
Dividend per Share
2 |
1.596
|
1.650
|
1.700
|
1.750
|
1.800
|
1.800
|
1.800
|
-
|
Announcement Date
|
2/5/20
|
2/3/21
|
2/1/22
|
1/31/23
|
1/31/24
|
-
|
-
|
-
|
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 |
146.7
|
144.8
|
154.4
|
-
|
-
|
-
|
136.1
|
138.5
|
150.9
|
143.6
|
149.2
|
153.4
|
162.2
|
155.5
|
298.8
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
103
|
106.4
|
104
|
102.6
|
96.5
|
93.5
|
100.3
|
101.6
|
-
|
-
|
EBIT
|
74.96
|
75.98
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
51.09%
|
52.46%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
-
|
-
|
-34.47
|
11.08
|
-25.75
|
-499.3
|
-18.76
|
60
|
58.6
|
59.3
|
59.9
|
65.7
|
Net income
1 |
-
|
-
|
-
|
-
|
-
|
-16.45
|
124
|
-33.96
|
-499.3
|
-18.76
|
60
|
58.6
|
59.3
|
59.9
|
65.7
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
91.11%
|
-24.53%
|
-330.91%
|
-13.07%
|
40.21%
|
38.21%
|
36.56%
|
38.52%
|
21.99%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
0.4374
|
0.4374
|
0.4374
|
0.4374
|
0.4500
|
0.4500
|
0.4500
|
0.4500
|
-
|
0.4500
|
0.4500
|
0.4500
|
-
|
-
|
Announcement Date
|
2/1/22
|
4/27/22
|
7/27/22
|
10/26/22
|
1/31/23
|
4/26/23
|
7/26/23
|
10/25/23
|
1/31/24
|
4/30/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
-
|
2,837
|
3,588
|
4,241
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
8.128
x
|
9.83
x
|
10.52
x
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
245
|
355
|
241
|
-
|
-
|
-143
|
7
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/5/20
|
2/3/21
|
2/1/22
|
1/31/23
|
1/31/24
|
-
|
-
|
-
|
Last Close Price
17.09
CAD Average target price
19.67
CAD Spread / Average Target +15.08% Consensus |
1st Jan change
|
Capi.
|
---|
| -15.31% | 1.75B | | -11.14% | 9.79B | | -4.58% | 6.33B | | -8.07% | 5.1B | | -10.96% | 4.78B | | -4.23% | 4.08B | | +7.29% | 3.96B | | -14.38% | 4B | | -6.56% | 3.56B | | +17.20% | 3.43B |
Office REITs
|