End-of-day quote
Toronto S.E.
06:00:00 2024-05-15 pm EDT
|
5-day change
|
1st Jan Change
|
10.62
CAD
|
-0.28%
|
|
+0.57%
|
+64.65%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
233.7
|
753.4
|
1,824
|
2,516
|
3,366
|
5,877
|
-
|
-
|
Enterprise Value (EV)
2 |
401.5
|
885
|
1,573
|
3,003
|
4,238
|
6,582
|
6,282
|
6,130
|
P/E ratio
|
-14.3
x
|
63.2
x
|
7.95
x
|
19.5
x
|
-31.9
x
|
50.6
x
|
12.8
x
|
9.3
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.56
x
|
1.66
x
|
2.3
x
|
1.94
x
|
2.5
x
|
3.23
x
|
2.43
x
|
2.22
x
|
EV / Revenue
|
0.96
x
|
1.95
x
|
1.98
x
|
2.32
x
|
3.15
x
|
3.61
x
|
2.59
x
|
2.32
x
|
EV / EBITDA
|
3.92
x
|
6.36
x
|
3.64
x
|
8.51
x
|
16.3
x
|
10.1
x
|
5.32
x
|
4.33
x
|
EV / FCF
|
-104
x
|
17.8
x
|
3.74
x
|
-6.36
x
|
-8.48
x
|
371
x
|
17.1
x
|
-141
x
|
FCF Yield
|
-0.96%
|
5.61%
|
26.7%
|
-15.7%
|
-11.8%
|
0.27%
|
5.84%
|
-0.71%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
399,696
|
403,225
|
413,361
|
690,500
|
691,784
|
753,484
|
-
|
-
|
Reference price
3 |
0.7600
|
2.380
|
5.580
|
4.940
|
6.450
|
10.62
|
10.62
|
10.62
|
Announcement Date
|
2/11/20
|
2/24/21
|
2/15/22
|
2/15/23
|
2/22/24
|
-
|
-
|
-
|
1CAD in Million2USD in Million3CAD Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
418.7
|
453.8
|
794.8
|
1,296
|
1,346
|
1,821
|
2,423
|
2,641
|
EBITDA
1 |
102.5
|
139.2
|
432.2
|
352.8
|
260.3
|
653.7
|
1,181
|
1,417
|
EBIT
1 |
14.19
|
37.31
|
355.2
|
140.2
|
32.93
|
360.5
|
937.8
|
1,176
|
Operating Margin
|
3.39%
|
8.22%
|
44.7%
|
10.82%
|
2.45%
|
19.79%
|
38.71%
|
44.52%
|
Earnings before Tax (EBT)
1 |
-4.307
|
-
|
-
|
-
|
-91
|
282.8
|
774.8
|
1,169
|
Net income
1 |
-16.04
|
12.6
|
226.8
|
122.2
|
-101.7
|
157.4
|
484.2
|
692.7
|
Net margin
|
-3.83%
|
2.78%
|
28.54%
|
9.43%
|
-7.56%
|
8.65%
|
19.98%
|
26.22%
|
EPS
2 |
-0.0532
|
0.0377
|
0.7017
|
0.2539
|
-0.2025
|
0.2100
|
0.8275
|
1.142
|
Free Cash Flow
1 |
-3.862
|
49.65
|
419.9
|
-472.3
|
-499.9
|
17.74
|
366.8
|
-43.62
|
FCF margin
|
-0.92%
|
10.94%
|
52.84%
|
-36.44%
|
-37.15%
|
0.97%
|
15.14%
|
-1.65%
|
FCF Conversion (EBITDA)
|
-
|
35.67%
|
97.16%
|
-
|
-
|
2.71%
|
31.06%
|
-
|
FCF Conversion (Net income)
|
-
|
394.02%
|
185.13%
|
-
|
-
|
11.27%
|
75.76%
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/11/20
|
2/24/21
|
2/15/22
|
2/15/23
|
2/22/24
|
-
|
-
|
-
|
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 |
215.9
|
268.1
|
356.6
|
308.7
|
362.1
|
335.6
|
333.9
|
322.2
|
353.7
|
339.9
|
394.7
|
495.7
|
578.7
|
-
|
-
|
EBITDA
1 |
113.3
|
123.4
|
114.7
|
34.1
|
80.5
|
65.3
|
43.4
|
62.8
|
88.3
|
80.1
|
116.9
|
195.8
|
261.1
|
315.4
|
333.1
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-
|
-
|
75.1
|
34.1
|
-20.9
|
-20
|
-
|
-
|
-
|
-
|
22.9
|
61.5
|
90.8
|
-
|
-
|
Net margin
|
-
|
-
|
21.06%
|
11.05%
|
-5.77%
|
-5.96%
|
-
|
-
|
-
|
-
|
5.8%
|
12.41%
|
15.69%
|
-
|
-
|
EPS
2 |
0.1276
|
0.1042
|
0.1424
|
0.0681
|
-0.0401
|
-0.0409
|
-0.0667
|
-
|
-0.0270
|
-0.0137
|
0.009000
|
0.0817
|
0.1277
|
0.1920
|
0.1920
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/15/22
|
5/12/22
|
8/8/22
|
10/31/22
|
2/15/23
|
5/3/23
|
8/2/23
|
11/3/23
|
2/22/24
|
5/2/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
168
|
132
|
-
|
487
|
872
|
704
|
405
|
253
|
Net Cash position
1 |
-
|
-
|
252
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.637
x
|
0.9449
x
|
-
|
1.381
x
|
3.349
x
|
1.078
x
|
0.3431
x
|
0.1783
x
|
Free Cash Flow
1 |
-3.86
|
49.6
|
420
|
-472
|
-500
|
17.7
|
367
|
-43.6
|
ROE (net income / shareholders' equity)
|
-0.73%
|
1.64%
|
25.3%
|
6.49%
|
-3.76%
|
7%
|
17%
|
16%
|
ROA (Net income/ Total Assets)
|
-0.41%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
3,913
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
2 |
0.3300
|
0.4200
|
1.700
|
0.4800
|
0.4000
|
0.9900
|
1.630
|
1.910
|
Capex
1 |
96.7
|
97.5
|
133
|
560
|
617
|
435
|
486
|
968
|
Capex / Sales
|
23.11%
|
21.49%
|
16.79%
|
43.19%
|
45.84%
|
23.89%
|
20.04%
|
36.66%
|
Announcement Date
|
2/11/20
|
2/24/21
|
2/15/22
|
2/15/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
10.62
CAD Average target price
11.62
CAD Spread / Average Target +9.46% Consensus |
1st Jan change
|
Capi.
|
---|
| +64.65% | 5.88B | | +58.02% | 47.15B | | +36.83% | 28.53B | | +14.82% | 14.67B | | +66.54% | 10.97B | | +29.18% | 8.02B | | +23.17% | 7.09B | | +19.23% | 6.98B | | +40.39% | 4.38B | | +80.66% | 3.4B |
Copper Ore Mining
|