Market Closed -
Toronto S.E.
04:00:00 2024-05-14 pm EDT
|
5-day change
|
1st Jan Change
|
30.23
CAD
|
+1.99%
|
|
+5.33%
|
+44.30%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,020
|
1,773
|
1,731
|
1,698
|
2,146
|
3,113
|
-
|
-
|
Enterprise Value (EV)
1 |
2,211
|
1,905
|
1,649
|
1,837
|
2,570
|
3,647
|
3,302
|
2,860
|
P/E ratio
|
16.9
x
|
29.3
x
|
6.77
x
|
12.3
x
|
15.9
x
|
16.1
x
|
6.95
x
|
6.52
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
5.13
x
|
4.39
x
|
2.74
x
|
2.9
x
|
3.73
x
|
3.56
x
|
2.34
x
|
2.38
x
|
EV / Revenue
|
5.61
x
|
4.72
x
|
2.61
x
|
3.14
x
|
4.46
x
|
4.17
x
|
2.48
x
|
2.19
x
|
EV / EBITDA
|
11.9
x
|
7.38
x
|
3.85
x
|
6.41
x
|
10.4
x
|
8.16
x
|
4.02
x
|
3.43
x
|
EV / FCF
|
74.1
x
|
34
x
|
6.99
x
|
-8.74
x
|
-6.41
x
|
-37.8
x
|
8.98
x
|
7.94
x
|
FCF Yield
|
1.35%
|
2.95%
|
14.3%
|
-11.4%
|
-15.6%
|
-2.65%
|
11.1%
|
12.6%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
85,574
|
86,843
|
89,696
|
91,113
|
102,448
|
102,991
|
-
|
-
|
Reference price
2 |
23.61
|
20.42
|
19.30
|
18.64
|
20.95
|
30.23
|
30.23
|
30.23
|
Announcement Date
|
3/12/20
|
3/16/21
|
3/8/22
|
3/7/23
|
3/7/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
394.1
|
403.8
|
631.9
|
585.8
|
575.6
|
873.7
|
1,333
|
1,307
|
EBITDA
1 |
185.6
|
258
|
428.1
|
286.6
|
247
|
446.8
|
820.8
|
834.4
|
EBIT
1 |
108.6
|
188.3
|
351.1
|
178.3
|
135.2
|
298.4
|
640.5
|
696.7
|
Operating Margin
|
27.55%
|
46.64%
|
55.56%
|
30.44%
|
23.49%
|
34.16%
|
48.06%
|
53.3%
|
Earnings before Tax (EBT)
|
103.6
|
-
|
-
|
-
|
151.3
|
-
|
610.4
|
683.3
|
Net income
1 |
127.2
|
64.32
|
259.4
|
139.9
|
125
|
190.6
|
471.6
|
576.6
|
Net margin
|
32.27%
|
15.93%
|
41.05%
|
23.88%
|
21.71%
|
21.82%
|
35.38%
|
44.11%
|
EPS
2 |
1.398
|
0.6977
|
2.851
|
1.511
|
1.317
|
1.876
|
4.351
|
4.636
|
Free Cash Flow
1 |
29.83
|
56.11
|
235.7
|
-210.1
|
-400.7
|
-96.48
|
367.8
|
360.2
|
FCF margin
|
7.57%
|
13.9%
|
37.31%
|
-35.87%
|
-69.6%
|
-11.04%
|
27.59%
|
27.56%
|
FCF Conversion (EBITDA)
|
16.07%
|
21.74%
|
55.06%
|
-
|
-
|
-
|
44.8%
|
43.17%
|
FCF Conversion (Net income)
|
23.46%
|
87.23%
|
90.88%
|
-
|
-
|
-
|
77.98%
|
62.48%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/12/20
|
3/16/21
|
3/8/22
|
3/7/23
|
3/7/24
|
-
|
-
|
-
|
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 |
174
|
141.4
|
147.7
|
117.3
|
160.3
|
134.9
|
140
|
145.1
|
156.7
|
144.9
|
178.6
|
257.9
|
320.9
|
-
|
-
|
EBITDA
1 |
112
|
81.02
|
71.72
|
43.88
|
79.95
|
64.38
|
65.57
|
59.18
|
67.73
|
59.31
|
71.14
|
132.6
|
173.1
|
198.8
|
217.3
|
EBIT
|
-
|
-
|
-
|
31.15
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
26.55%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-
|
-
|
-
|
5.463
|
-
|
-
|
-
|
-
|
-
|
-
|
32.71
|
60.21
|
89.77
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
4.66%
|
-
|
-
|
-
|
-
|
-
|
-
|
18.31%
|
23.34%
|
27.97%
|
-
|
-
|
EPS
2 |
0.8384
|
0.7403
|
-
|
-
|
-
|
0.3473
|
-
|
-
|
-
|
-0.0959
|
0.5330
|
0.6420
|
1.079
|
1.109
|
1.157
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/8/22
|
5/9/22
|
8/2/22
|
11/1/22
|
3/7/23
|
5/8/23
|
8/3/23
|
11/2/23
|
3/7/24
|
5/7/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
191
|
132
|
-
|
139
|
423
|
533
|
189
|
-
|
Net Cash position
1 |
-
|
-
|
82.3
|
-
|
-
|
-
|
-
|
253
|
Leverage (Debt/EBITDA)
|
1.028
x
|
0.5099
x
|
-
|
0.4842
x
|
1.714
x
|
1.193
x
|
0.2303
x
|
-
|
Free Cash Flow
1 |
29.8
|
56.1
|
236
|
-210
|
-401
|
-96.5
|
368
|
360
|
ROE (net income / shareholders' equity)
|
43.5%
|
-
|
-
|
-
|
13.8%
|
19%
|
31%
|
26%
|
ROA (Net income/ Total Assets)
|
21%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
606.5
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
2 |
1.940
|
2.200
|
5.130
|
2.140
|
2.310
|
3.520
|
6.520
|
6.540
|
Capex
1 |
147
|
147
|
235
|
408
|
620
|
460
|
290
|
293
|
Capex / Sales
|
37.32%
|
36.35%
|
37.12%
|
69.62%
|
107.75%
|
52.61%
|
21.79%
|
22.39%
|
Announcement Date
|
3/12/20
|
3/16/21
|
3/8/22
|
3/7/23
|
3/7/24
|
-
|
-
|
-
|
Last Close Price
30.23
CAD Average target price
31.79
CAD Spread / Average Target +5.17% Consensus |
1st Jan change
|
Capi.
|
---|
| +44.30% | 2.28B | | +50.00% | 44.27B | | +35.75% | 28.28B | | +15.07% | 14.7B | | +80.00% | 11.83B | | +25.88% | 7.82B | | +26.52% | 7.27B | | +19.23% | 6.98B | | +68.68% | 6.01B | | +38.94% | 4.39B |
Copper Ore Mining
|