Market Closed -
Other stock markets
|
|
5-day change | 1st Jan Change | |
118.5 CAD | +1.28% | +4.26% | -3.39% |
Dec. 08 | National Bank on OSFI's Domestic Stability Buffer Update | MT |
Dec. 08 | Canada financial regulator maintains banks' domestic stability buffer at 3.5% | RE |
Valuation
Fiscal Period : oktober | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 62 306 | 50 994 | 87 085 | 84 259 | 75 526 | 85 428 | - | - |
Enterprise Value (EV) 1 | 62 306 | 50 994 | 87 085 | 84 259 | 75 526 | 85 428 | 85 428 | 85 428 |
P/E ratio | 11,3x | 10,5x | 11,6x | 6,28x | 18,4x | 10,4x | 9,08x | 8,79x |
Yield | 4,16% | 5,34% | 3,16% | 4,34% | 5,53% | 5,19% | 5,40% | 5,69% |
Capitalization / Revenue | 2,70x | 2,17x | 3,20x | 2,50x | 2,42x | 2,51x | 2,44x | 2,42x |
EV / Revenue | 2,70x | 2,17x | 3,20x | 2,50x | 2,42x | 2,51x | 2,44x | 2,42x |
EV / EBITDA | - | - | - | - | - | - | - | - |
EV / FCF | - | - | - | - | - | - | - | - |
FCF Yield | - | - | - | - | - | - | - | - |
Price to Book | 1,36x | 1,02x | 1,68x | 1,31x | 1,08x | 1,15x | 1,08x | 1,09x |
Nbr of stocks (in thousands) | 639 036 | 642 805 | 648 095 | 671 437 | 720 734 | 720 909 | - | - |
Reference price 2 | 97,5 | 79,3 | 134 | 125 | 105 | 119 | 119 | 119 |
Announcement Date | 12/3/19 | 12/1/20 | 12/3/21 | 12/1/22 | 12/1/23 | - | - | - |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Annual data)
Fiscal Period : oktober | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 23 070 | 23 478 | 27 186 | 33 710 | 31 199 | 33 974 | 34 948 | 35 247 |
EBITDA | - | - | - | - | - | - | - | - |
EBIT 1 | 8 440 | 9 771 | 11 208 | 12 022 | 13 346 | 14 425 | 15 495 | - |
Operating Margin | 36,6% | 41,6% | 41,2% | 35,7% | 42,8% | 42,5% | 44,3% | - |
Earnings before Tax (EBT) 1 | 7 272 | 6 348 | 10 258 | 17 886 | 5 863 | 9 622 | 11 496 | - |
Net income 1 | 5 547 | 5 097 | 7 754 | 13 537 | 4 377 | 7 037 | 8 616 | 9 610 |
Net margin | 24,0% | 21,7% | 28,5% | 40,2% | 14,0% | 20,7% | 24,7% | 27,3% |
EPS 2 | 8,66 | 7,55 | 11,6 | 20,0 | 5,68 | 11,4 | 13,0 | 13,5 |
Free Cash Flow | - | - | - | - | - | - | - | - |
FCF margin | - | - | - | - | - | - | - | - |
FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
Dividend per Share 2 | 4,06 | 4,24 | 4,24 | 5,44 | 5,80 | 6,15 | 6,40 | 6,74 |
Announcement Date | 12/3/19 | 12/1/20 | 12/3/21 | 12/1/22 | 12/1/23 | - | - | - |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Quarterly data)
Fiscal Period : October | 2021 Q3 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 7 562 | 6 573 | 7 723 | 9 318 | 6 099 | 10 570 | 6 470 | 8 440 | 7 929 | 8 360 | 8 381 | 8 253 | 8 437 | 8 638 | 8 562 |
EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBIT 1 | 2 916 | 2 756 | 3 280 | 2 813 | 2 870 | 2 959 | 3 122 | 3 118 | 3 055 | 3 226 | 3 408 | 3 408 | 3 461 | 3 690 | - |
Operating Margin | 38,6% | 41,9% | 42,5% | 30,2% | 47,1% | 28,0% | 48,3% | 36,9% | 38,5% | 38,6% | 40,7% | 41,3% | 41,0% | 42,7% | - |
Earnings before Tax (EBT) 1 | 2 964 | 2 799 | 3 895 | 6 363 | 1 691 | 5 937 | 639 | 1 253 | 1 795 | 2 063 | 1 762 | 2 023 | 2 054 | 1 422 | 2 044 |
Net income 1 | 2 275 | 2 159 | 2 933 | 4 756 | 1 365 | 4 483 | 247 | 1 059 | 1 454 | 1 617 | 1 280 | 1 365 | 1 499 | 916 | 1 491 |
Net margin | 30,1% | 32,8% | 38,0% | 51,0% | 22,4% | 42,4% | 3,82% | 12,5% | 18,3% | 19,3% | 15,3% | 16,5% | 17,8% | 10,6% | 17,4% |
EPS 2 | 3,41 | 3,23 | 4,43 | 7,13 | 1,95 | 6,54 | 0,30 | 1,30 | 1,97 | 2,06 | 2,48 | 2,71 | 3,09 | 3,08 | 3,34 |
Dividend per Share 2 | 1,06 | 1,06 | 1,33 | 1,33 | 1,39 | 1,39 | 1,43 | 1,43 | 1,47 | 1,47 | 1,51 | 1,51 | 1,56 | 1,56 | - |
Announcement Date | 8/24/21 | 12/3/21 | 3/1/22 | 5/25/22 | 8/30/22 | 12/1/22 | 2/28/23 | 5/24/23 | 8/29/23 | 12/1/23 | - | - | - | - | - |
1CAD in Million2CAD
Estimates
Balance Sheet Analysis
Fiscal Period : October | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt | - | - | - | - | - | - | - | - |
Net Cash position | - | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
Free Cash Flow | - | - | - | - | - | - | - | - |
ROE (net income / shareholders' equity) | 13,7% | 10,3% | 16,7% | 15,2% | 11,7% | 12,3% | 12,4% | - |
Shareholders' equity 1 | 40 489 | 49 485 | 46 431 | 89 059 | 37 349 | 57 036 | 69 484 | - |
ROA (Net income/ Total Assets) | 0,74% | 0,57% | 0,89% | 0,85% | 0,71% | 0,71% | 0,69% | - |
Assets 1 | 746 668 | 900 689 | 868 309 | 1 592 963 | 613 627 | 995 750 | 1 248 696 | - |
Book Value Per Share 2 | 71,5 | 77,4 | 80,2 | 95,6 | 97,2 | 103 | 110 | 109 |
Cash Flow per Share | - | - | - | - | - | - | - | - |
Capex | - | - | - | - | - | - | - | - |
Capex / Sales | - | - | - | - | - | - | - | - |
Announcement Date | 12/3/19 | 12/1/20 | 12/3/21 | 12/1/22 | 12/1/23 | - | - | - |
1CAD in Million2CAD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating :
Investor Rating :
ESG Refinitiv :
B-
Sell
Buy

Mean consensus
OUTPERFORM
Number of Analysts
13
Last Close Price
118.5CAD
Average target price
126.19CAD
Spread / Average Target
+6.49%
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
-3.39% | 62 863 M $ | |
+18.21% | 458 B $ | |
-6.52% | 245 B $ | |
-9.70% | 218 B $ | |
+11.65% | 167 B $ | |
+1.54% | 150 B $ | |
-0.70% | 146 B $ | |
+20.07% | 148 B $ | |
-9.20% | 145 B $ | |
-1.62% | 130 B $ |
- Stock
- Equities
- Stock Bank of Montreal - Toronto Stock Exchange
- Financials Bank of Montreal