Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
0.54 CAD | -.--% | -.--% | +10.20% |
May. 23 | Transcript : Flow Capital Corp., Q1 2024 Earnings Call, May 23, 2024 | |
May. 22 | Flow Capital First-Quarter Profit More than Doubles on Higher Revenue | MT |
Valuation
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Capitalization 1 | 10.49 | 11.27 | 13.85 | 14.68 | 19.09 | 15.72 |
Enterprise Value (EV) 1 | 22.29 | 14.54 | 16.93 | 28.36 | 14.48 | 13.67 |
P/E ratio | 2.08 x | -1.02 x | 7.17 x | 2.71 x | 1.36 x | -42.1 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 2.79 x | 2.49 x | 1.32 x | 1.46 x | 1.85 x | 2.69 x |
EV / Revenue | 5.92 x | 3.21 x | 1.62 x | 2.81 x | 1.41 x | 2.34 x |
EV / EBITDA | -86.9 x | 17.9 x | 2.35 x | 4.01 x | 2.07 x | 4.75 x |
EV / FCF | -41.9 x | -12.1 x | 3.56 x | -38.9 x | 3.68 x | 4.9 x |
FCF Yield | -2.39% | -8.28% | 28.1% | -2.57% | 27.2% | 20.4% |
Price to Book | 0.33 x | 0.64 x | 0.77 x | 0.63 x | 0.5 x | 0.41 x |
Nbr of stocks (in thousands) | 43,688 | 38,847 | 32,212 | 31,240 | 31,291 | 32,090 |
Reference price 2 | 0.2400 | 0.2900 | 0.4300 | 0.4700 | 0.6100 | 0.4900 |
Announcement Date | 2/11/19 | 2/13/20 | 3/29/21 | 3/31/22 | 3/28/23 | 4/30/24 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 3.765 | 4.524 | 10.48 | 10.08 | 10.3 | 5.845 |
EBITDA 1 | -0.2566 | 0.8107 | 7.209 | 7.08 | 6.977 | 2.878 |
EBIT 1 | -1.279 | 0.711 | 7.112 | 7.062 | 6.958 | 2.869 |
Operating Margin | -33.98% | 15.71% | 67.86% | 70.05% | 67.58% | 49.09% |
Earnings before Tax (EBT) 1 | 2.052 | -2.805 | 3.01 | 6.531 | 6.92 | -0.0471 |
Net income 1 | 3.03 | -11.86 | 2.122 | 5.597 | 14.51 | -0.3695 |
Net margin | 80.49% | -262.05% | 20.24% | 55.52% | 140.93% | -6.32% |
EPS 2 | 0.1155 | -0.2856 | 0.0600 | 0.1734 | 0.4490 | -0.0116 |
Free Cash Flow 1 | -0.5323 | -1.203 | 4.757 | -0.7283 | 3.936 | 2.79 |
FCF margin | -14.14% | -26.59% | 45.39% | -7.22% | 38.22% | 47.73% |
FCF Conversion (EBITDA) | - | - | 65.99% | - | 56.41% | 96.95% |
FCF Conversion (Net income) | - | - | 224.21% | - | 27.12% | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 2/11/19 | 2/13/20 | 3/29/21 | 3/31/22 | 3/28/23 | 4/30/24 |
Balance Sheet Analysis
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | 11.8 | 3.27 | 3.08 | 13.7 | - | - |
Net Cash position 1 | - | - | - | - | 4.61 | 2.05 |
Leverage (Debt/EBITDA) | -46.01 x | 4.035 x | 0.4278 x | 1.932 x | - | - |
Free Cash Flow 1 | -0.53 | -1.2 | 4.76 | -0.73 | 3.94 | 2.79 |
ROE (net income / shareholders' equity) | 11.4% | -50.1% | 11.9% | 27.1% | 47.2% | -0.97% |
ROA (Net income/ Total Assets) | -1.66% | 0.97% | 12.1% | 10.8% | 8.47% | 2.93% |
Assets 1 | -182 | -1,228 | 17.48 | 51.91 | 171.3 | -12.6 |
Book Value Per Share 2 | 0.7200 | 0.4500 | 0.5600 | 0.7500 | 1.220 | 1.190 |
Cash Flow per Share 2 | 0.2000 | 0.2700 | 0.2200 | 0.1300 | 0.3100 | 0.1700 |
Capex 1 | 0.03 | 0.01 | 0 | 0.01 | - | - |
Capex / Sales | 0.87% | 0.2% | 0.01% | 0.08% | - | - |
Announcement Date | 2/11/19 | 2/13/20 | 3/29/21 | 3/31/22 | 3/28/23 | 4/30/24 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
+10.20% | 12.24M | |
-4.90% | 115B | |
+23.96% | 66.1B | |
+11.67% | 67.41B | |
+14.52% | 44.58B | |
+14.85% | 43.37B | |
+18.26% | 35.13B | |
+9.42% | 26.31B | |
-2.41% | 22.77B | |
+4.28% | 19.23B |
- Stock Market
- Equities
- FW Stock
- Financials Flow Capital Corp.