|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
1 789 | 1 502 | 2 356 | 4 845 | 3 559 | 5 010 | - | - |
Enterprise Value (EV)1 |
4 453 | 4 756 | 2 356 | 8 177 | 7 212 | 7 941 | 8 023 | 9 404 |
P/E ratio |
81,0x | -37,4x | -56,9x | 85,9x | 217x | 54,7x | 44,0x | 66,8x |
Yield |
2,55% | 3,74% | 2,70% | 1,40% | 1,90% | 1,36% | 1,37% | 1,37% |
Capitalization / Revenue |
4,32x | 3,19x | 4,18x | 7,83x | 5,30x | 6,26x | 5,82x | 5,75x |
EV / Revenue |
10,8x | 10,1x | 4,18x | 13,2x | 10,7x | 9,92x | 9,32x | 10,8x |
EV / EBITDA |
16,1x | 13,4x | 4,79x | 15,9x | 13,5x | 12,5x | 11,9x | 15,0x |
Price to Book |
2,62x | - | - | 4,90x | 3,56x | 3,18x | 3,13x | 3,71x |
Nbr of stocks (in thousands) |
76 114 | 89 167 | 96 328 | 102 554 | 102 619 | 102 762 | - | - |
Reference price (CAD) |
23,5 | 16,8 | 24,5 | 47,2 | 34,7 | 48,8 | 48,8 | 48,8 |
Announcement Date |
03/02/2018 | 03/01/2019 | 02/28/2020 | 02/25/2021 | 02/23/2022 | - | - | - |
1 CAD in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
414 | 471 | 564 | 619 | 671 | 801 | 860 | 871 |
EBITDA1 |
276 | 354 | 492 | 513 | 535 | 636 | 675 | 627 |
Operating profit (EBIT)1 |
98,0 | 82,0 | 193 | 190 | 238 | 258 | 327 | 281 |
Operating Margin |
23,7% | 17,4% | 34,2% | 30,7% | 35,5% | 32,2% | 38,0% | 32,3% |
Pre-Tax Profit (EBT)1 |
- | -60,0 | -48,0 | 66,0 | 44,0 | 130 | 187 | - |
Net income1 |
22,0 | -36,0 | -39,0 | 55,0 | 17,0 | 94,2 | 116 | - |
Net margin |
5,31% | -7,64% | -6,91% | 8,89% | 2,53% | 11,8% | 13,5% | - |
EPS2 |
0,29 | -0,45 | -0,43 | 0,55 | 0,16 | 0,89 | 1,11 | 0,73 |
Dividend per Share2 |
0,60 | 0,63 | 0,66 | 0,66 | 0,66 | 0,66 | 0,67 | 0,67 |
Announcement Date |
03/02/2018 | 03/01/2019 | 02/28/2020 | 02/25/2021 | 02/23/2022 | - | - | - |
1 CAD in Million 2 CAD |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
2020 Q1 |
2020 Q2 |
2020 Q3 |
2020 Q4 |
2021 Q1 |
2021 Q2 |
2021 Q3 |
2021 Q4 |
2022 Q1 |
2022 Q2 |
2022 Q3 |
2022 Q4 |
2023 Q1 |
2023 Q2 |
2023 Q3 |
Net sales1 |
200 | 121 | 105 | 193 | 206 | 147 | 126 | 192 | 227 | 168 | 156 | 262 | 250 | 204 | 169 |
EBITDA1 |
169 | 107 | 83,0 | 155 | 162 | 117 | 93,0 | 163 | 183 | 133 | 104 | 229 | 186 | 139 | 108 |
Operating profit (EBIT)1 |
99,0 | 28,0 | 3,00 | 68,0 | 88,0 | 34,0 | 7,00 | 88,0 | 91,0 | 45,0 | 22,7 | 91,9 | 110 | 74,4 | 32,8 |
Operating Margin |
49,5% | 23,1% | 2,86% | 35,2% | 42,7% | 23,1% | 5,56% | 45,8% | 40,1% | 26,8% | 14,6% | 35,1% | 43,9% | 36,5% | 19,4% |
Pre-Tax Profit (EBT)1 |
61,0 | -8,00 | -13,0 | 26,0 | 52,0 | -13,0 | -22,0 | 31,0 | 76,0 | 14,0 | -9,50 | 167 | - | - | - |
Net income1 |
41,0 | -6,00 | -6,00 | 25,0 | 34,0 | -13,0 | -22,0 | 17,0 | 50,0 | 10,0 | -7,00 | 24,0 | - | - | - |
Net margin |
20,5% | -4,96% | -5,71% | 13,0% | 16,5% | -8,84% | -17,5% | 8,85% | 22,0% | 5,95% | -4,48% | 9,18% | - | - | - |
EPS2 |
0,43 | -0,07 | -0,06 | 0,24 | 0,33 | -0,13 | -0,20 | 0,17 | 0,49 | 0,10 | -0,08 | 0,37 | 0,37 | 0,18 | -0,05 |
Dividend per Share |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
05/06/2020 | 08/07/2020 | 11/11/2020 | 02/25/2021 | 05/05/2021 | 08/06/2021 | 11/12/2021 | 02/23/2022 | 05/11/2022 | 08/03/2022 | - | - | - | - | - |
1 CAD in Million 2 CAD |
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
2 664 | 3 254 | - | 3 332 | 3 653 | 2 931 | 3 013 | 4 394 |
Net Cash position1 |
- | - | - | - | - | - | - | - |
Leverage (Debt / EBITDA) |
9,65x | 9,19x | - | 6,50x | 6,83x | 4,61x | 4,46x | 7,01x |
Free Cash Flow1 |
-36,0 | - | - | 217 | 196 | 221 | 242 | 156 |
ROE (Net Profit / Equities) |
- | - | - | 6,65% | 1,71% | 7,17% | 9,03% | - |
Shareholders' equity1 |
- | - | - | 827 | 995 | 1 315 | 1 287 | - |
ROA (Net Profit / Asset) |
- | - | - | - | - | 2,50% | 3,15% | - |
Assets1 |
- | - | - | - | - | 3 770 | 3 692 | - |
Book Value Per Share2 |
8,98 | - | - | 9,64 | 9,75 | 15,3 | 15,6 | 13,1 |
Cash Flow per Share2 |
2,57 | 2,40 | 3,42 | 3,43 | 3,53 | 4,58 | 4,38 | 4,55 |
Capex1 |
231 | 282 | 159 | 145 | 167 | 394 | 627 | 708 |
Capex / Sales |
55,8% | 59,9% | 28,2% | 23,4% | 24,9% | 49,2% | 72,9% | 81,3% |
Announcement Date |
03/02/2018 | 03/01/2019 | 02/28/2020 | 02/25/2021 | 02/23/2022 | - | - | - |
1 CAD in Million 2 CAD |
|
| |
|
Capitalization (CAD) |
5 009 630 730 |
Capitalization (USD) |
3 888 257 319 |
Net sales (CAD) |
671 000 000 |
Net sales (USD) |
520 800 993 |
Number of employees |
562 |
Sales / Employee (CAD) |
1 193 950 |
Sales / Employee (USD) |
926 692 |
Free-Float |
99,3% |
Free-Float capitalization (CAD) |
4 976 744 429 |
Free-Float capitalization (USD) |
3 862 732 404 |
Avg. Exchange 20 sessions (CAD) |
16 108 019 |
Avg. Exchange 20 sessions (USD) |
12 502 343 |
Average Daily Capital Traded |
0,32% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|