Market Closed -
Toronto S.E.
04:00:00 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
257.2
CAD
|
-0.51%
|
|
-4.60%
|
-7.63%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,088
|
3,701
|
3,390
|
3,312
|
4,511
|
4,035
|
-
|
-
|
Enterprise Value (EV)
1 |
3,703
|
4,248
|
4,348
|
4,275
|
5,625
|
5,184
|
5,173
|
4,529
|
P/E ratio
|
72.3
x
|
83.2
x
|
144
x
|
80.8
x
|
52
x
|
41.8
x
|
28.5
x
|
-
|
Yield
|
0.24%
|
0.26%
|
0.29%
|
0.38%
|
0.29%
|
0.3%
|
0.3%
|
0.33%
|
Capitalization / Revenue
|
1.96
x
|
2.22
x
|
1.81
x
|
1.36
x
|
1.53
x
|
1.22
x
|
1.09
x
|
0.94
x
|
EV / Revenue
|
2.36
x
|
2.55
x
|
2.32
x
|
1.76
x
|
1.91
x
|
1.57
x
|
1.39
x
|
1.05
x
|
EV / EBITDA
|
16.8
x
|
18.2
x
|
19.8
x
|
15.6
x
|
15.3
x
|
12.4
x
|
10.2
x
|
8.04
x
|
EV / FCF
|
20.5
x
|
30.7
x
|
26.3
x
|
18.5
x
|
18.9
x
|
25.7
x
|
20.5
x
|
-
|
FCF Yield
|
4.88%
|
3.25%
|
3.8%
|
5.39%
|
5.3%
|
3.89%
|
4.87%
|
-
|
Price to Book
|
7.33
x
|
5.13
x
|
4.67
x
|
4.44
x
|
5.45
x
|
4.23
x
|
3.82
x
|
-
|
Nbr of stocks (in thousands)
|
19,873
|
21,472
|
21,472
|
21,472
|
21,472
|
21,472
|
-
|
-
|
Reference price
2 |
155.4
|
172.4
|
157.9
|
154.3
|
210.1
|
187.9
|
187.9
|
187.9
|
Announcement Date
|
3/18/20
|
3/24/21
|
3/23/22
|
3/22/23
|
3/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,572
|
1,665
|
1,873
|
2,432
|
2,946
|
3,301
|
3,709
|
4,305
|
EBITDA
1 |
220.3
|
234
|
219.5
|
273.5
|
368.2
|
419.1
|
506.2
|
563.1
|
EBIT
1 |
113.6
|
93.15
|
65.85
|
97.88
|
175.4
|
194.4
|
261.4
|
306.7
|
Operating Margin
|
7.22%
|
5.59%
|
3.52%
|
4.02%
|
5.95%
|
5.89%
|
7.05%
|
7.12%
|
Earnings before Tax (EBT)
1 |
64.42
|
61.75
|
32.21
|
58.73
|
118.5
|
131.2
|
192.8
|
-
|
Net income
1 |
44.17
|
46.01
|
23.54
|
40.96
|
86.66
|
98
|
143.5
|
-
|
Net margin
|
2.81%
|
2.76%
|
1.26%
|
1.68%
|
2.94%
|
2.97%
|
3.87%
|
-
|
EPS
2 |
2.149
|
2.072
|
1.100
|
1.910
|
4.040
|
4.495
|
6.600
|
-
|
Free Cash Flow
1 |
180.6
|
138.2
|
165.2
|
230.6
|
298.4
|
201.7
|
252
|
-
|
FCF margin
|
11.49%
|
8.3%
|
8.82%
|
9.48%
|
10.13%
|
6.11%
|
6.79%
|
-
|
FCF Conversion (EBITDA)
|
82%
|
59.08%
|
75.26%
|
84.32%
|
81.03%
|
48.11%
|
49.78%
|
-
|
FCF Conversion (Net income)
|
408.91%
|
300.38%
|
701.93%
|
563%
|
344.33%
|
205.79%
|
175.64%
|
-
|
Dividend per Share
2 |
0.3732
|
0.4423
|
0.4602
|
0.5790
|
0.6000
|
0.5553
|
0.5587
|
0.6200
|
Announcement Date
|
3/18/20
|
3/24/21
|
3/23/22
|
3/22/23
|
3/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
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 |
490.2
|
516.2
|
556.8
|
612.8
|
625.7
|
637.1
|
714.9
|
753.2
|
737.8
|
740
|
790.5
|
841.1
|
837
|
838.5
|
879
|
EBITDA
1 |
51.5
|
57.3
|
53.76
|
72
|
73.04
|
74.69
|
84.69
|
95.37
|
93.97
|
94.21
|
88.65
|
107.6
|
110.9
|
112.8
|
114.4
|
EBIT
1 |
10.46
|
15.78
|
11.02
|
27.88
|
29.08
|
29.91
|
40.9
|
54.95
|
43.12
|
42.42
|
34.3
|
55.71
|
56.9
|
55.91
|
-
|
Operating Margin
|
2.13%
|
3.06%
|
1.98%
|
4.55%
|
4.65%
|
4.69%
|
5.72%
|
7.3%
|
5.84%
|
5.73%
|
4.34%
|
6.62%
|
6.8%
|
6.67%
|
-
|
Earnings before Tax (EBT)
1 |
0.64
|
6.711
|
2.028
|
18.44
|
18.9
|
19.36
|
28.28
|
35.83
|
28.34
|
27.07
|
21.5
|
39.7
|
41.2
|
42.9
|
40.3
|
Net income
1 |
0.434
|
4.901
|
1.608
|
13.3
|
11.87
|
14.18
|
20.82
|
26.27
|
20.5
|
19.07
|
15.9
|
29.3
|
30.5
|
31.7
|
29.8
|
Net margin
|
0.09%
|
0.95%
|
0.29%
|
2.17%
|
1.9%
|
2.23%
|
2.91%
|
3.49%
|
2.78%
|
2.58%
|
2.01%
|
3.48%
|
3.64%
|
3.78%
|
3.39%
|
EPS
2 |
0.0200
|
0.2300
|
0.0700
|
0.6200
|
0.5500
|
0.6600
|
0.9700
|
1.220
|
0.9500
|
0.8900
|
0.6350
|
1.175
|
1.310
|
1.380
|
1.430
|
Dividend per Share
2 |
0.1134
|
0.1254
|
0.1113
|
0.1440
|
0.1440
|
0.1470
|
0.1100
|
0.1470
|
0.1470
|
0.1590
|
0.1500
|
0.1500
|
0.1500
|
0.1500
|
-
|
Announcement Date
|
11/10/21
|
3/23/22
|
5/11/22
|
8/10/22
|
11/9/22
|
3/22/23
|
5/10/23
|
8/10/23
|
11/10/23
|
3/20/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
615
|
546
|
958
|
963
|
1,114
|
1,149
|
1,139
|
494
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.792
x
|
2.336
x
|
4.362
x
|
3.521
x
|
3.026
x
|
2.741
x
|
2.249
x
|
0.8769
x
|
Free Cash Flow
1 |
181
|
138
|
165
|
231
|
298
|
202
|
252
|
-
|
ROE (net income / shareholders' equity)
|
17%
|
7.61%
|
3.27%
|
5.56%
|
11%
|
11.6%
|
14.8%
|
-
|
ROA (Net income/ Total Assets)
|
6.42%
|
2.96%
|
-
|
1.98%
|
-
|
-
|
-
|
-
|
Assets
1 |
688.6
|
1,555
|
-
|
2,065
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
21.20
|
33.60
|
33.80
|
34.80
|
38.60
|
44.40
|
49.20
|
-
|
Cash Flow per Share
2 |
10.20
|
7.770
|
9.190
|
12.30
|
16.70
|
13.10
|
16.20
|
-
|
Capex
1 |
23.1
|
13.8
|
31.5
|
33.6
|
59.2
|
72.7
|
74.6
|
-
|
Capex / Sales
|
1.47%
|
0.83%
|
1.68%
|
1.38%
|
2.01%
|
2.2%
|
2.01%
|
-
|
Announcement Date
|
3/18/20
|
3/24/21
|
3/23/22
|
3/22/23
|
3/20/24
|
-
|
-
|
-
|
Last Close Price
187.9
USD Average target price
237.3
USD Spread / Average Target +26.30% Consensus |
1st Jan change
|
Capi.
|
---|
| -7.63% | 4.03B | | +14.05% | 5.56B | | +0.91% | 2.36B | | +23.57% | 275M | | +11.26% | 105M | | +45.10% | 80.35M | | +38.96% | 78.46M | | -17.14% | 68.33M |
Consumer Repair Services
|