Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
25.32 USD | +0.24% | +9.90% | +24.85% |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 268.9 | 246.2 | 223.1 | 400.3 | 706 | 882.9 | - | - |
Enterprise Value (EV) 1 | 268.9 | 282.8 | 257 | 400.3 | 706 | 882.9 | 882.9 | 882.9 |
P/E ratio | 15.3 x | 30.3 x | 156 x | 23.4 x | 54.8 x | 36 x | 22.4 x | 17.1 x |
Yield | - | - | - | - | - | - | - | - |
Capitalization / Revenue | 0.79 x | 0.78 x | 0.69 x | 0.95 x | 1.3 x | 1.47 x | 1.35 x | 1.28 x |
EV / Revenue | 0.79 x | 0.78 x | 0.69 x | 0.95 x | 1.3 x | 1.47 x | 1.35 x | 1.28 x |
EV / EBITDA | 8.15 x | 7.5 x | 8.92 x | 9.49 x | 12.2 x | 12.9 x | 10.5 x | 9.11 x |
EV / FCF | 58.8 x | 517 x | 20.9 x | 15.2 x | 19.5 x | 22 x | 15.2 x | 13.4 x |
FCF Yield | 1.7% | 0.19% | 4.79% | 6.56% | 5.14% | 4.54% | 6.57% | 7.46% |
Price to Book | 1.39 x | 1.21 x | 1.08 x | - | - | - | - | - |
Nbr of stocks (in thousands) | 35,106 | 35,367 | 35,809 | 34,270 | 34,813 | 34,869 | - | - |
Reference price 2 | 7.660 | 6.960 | 6.230 | 11.68 | 20.28 | 25.32 | 25.32 | 25.32 |
Announcement Date | 3/4/20 | 3/3/21 | 3/14/22 | 3/6/23 | 3/5/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 341.9 | 316 | 324.1 | 422.6 | 544.8 | 601.1 | 655.8 | 690.5 |
EBITDA 1 | 33 | 32.8 | 25 | 42.2 | 57.7 | 68.56 | 83.85 | 96.9 |
EBIT 1 | 28.2 | 13.3 | 9.9 | 22.16 | 34.57 | 48.42 | 66.66 | 80 |
Operating Margin | 8.25% | 4.21% | 3.05% | 5.24% | 6.34% | 8.06% | 10.16% | 11.59% |
Earnings before Tax (EBT) 1 | 13.34 | 11.84 | 4.674 | 23.69 | 21.52 | 34.56 | 54.49 | 74.3 |
Net income 1 | 17.71 | 8.211 | 1.426 | 17.42 | 12.91 | 25.45 | 40.91 | 55 |
Net margin | 5.18% | 2.6% | 0.44% | 4.12% | 2.37% | 4.23% | 6.24% | 7.97% |
EPS 2 | 0.5000 | 0.2300 | 0.0400 | 0.5000 | 0.3700 | 0.7033 | 1.130 | 1.480 |
Free Cash Flow 1 | 4.572 | 0.476 | 10.68 | 26.27 | 36.26 | 40.11 | 57.99 | 65.9 |
FCF margin | 1.34% | 0.15% | 3.3% | 6.22% | 6.66% | 6.67% | 8.84% | 9.54% |
FCF Conversion (EBITDA) | 13.85% | 1.45% | 42.73% | 62.26% | 62.85% | 58.51% | 69.16% | 68.01% |
FCF Conversion (Net income) | 25.82% | 5.8% | 749.09% | 150.85% | 280.87% | 157.6% | 141.76% | 119.82% |
Dividend per Share | - | - | - | - | - | - | - | - |
Announcement Date | 3/4/20 | 3/3/21 | 3/14/22 | 3/6/23 | 3/5/24 | - | - | - |
Income Statement Evolution (Quarterly data)
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 | 79.98 | 93.59 | 92.44 | 105.4 | 108.4 | 116.4 | 112.6 | 129.2 | 149.4 | 153.7 | 135.8 | 143.1 | 157.8 | 164.4 | 144.1 |
EBITDA 1 | 3.5 | 9.1 | 9.5 | 10.6 | 9.2 | 13 | 9.7 | 13.7 | 15.1 | 19.4 | 11.76 | 14.82 | 19.96 | 22.05 | 15.82 |
EBIT 1 | 1.8 | 5.3 | 7.8 | 5.746 | 2.773 | 8.438 | 5.461 | 8.603 | 7.853 | 12.65 | 6.372 | 9.634 | 15.16 | 17.24 | 10.68 |
Operating Margin | 2.25% | 5.66% | 8.44% | 5.45% | 2.56% | 7.25% | 4.85% | 6.66% | 5.26% | 8.23% | 4.69% | 6.73% | 9.61% | 10.49% | 7.41% |
Earnings before Tax (EBT) 1 | -1.133 | 3.378 | 3.922 | 6.584 | 2.48 | 10.7 | 2.479 | 4.974 | 4.297 | 9.776 | 2.752 | 6.138 | 11.77 | 13.9 | 7.525 |
Net income 1 | -1.249 | 1.202 | 2.792 | 4.385 | 1.943 | 8.295 | 1.978 | 3.724 | 3.33 | 3.879 | 1.894 | 4.478 | 8.734 | 10.35 | 5.445 |
Net margin | -1.56% | 1.28% | 3.02% | 4.16% | 1.79% | 7.13% | 1.76% | 2.88% | 2.23% | 2.52% | 1.39% | 3.13% | 5.54% | 6.29% | 3.78% |
EPS 2 | -0.0400 | 0.0300 | 0.0800 | 0.1300 | 0.0600 | 0.2400 | 0.0600 | 0.1100 | 0.0900 | 0.1100 | 0.0517 | 0.1233 | 0.2433 | 0.2883 | 0.1500 |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 11/8/21 | 3/14/22 | 5/10/22 | 8/8/22 | 11/7/22 | 3/6/23 | 5/9/23 | 8/8/23 | 11/7/23 | 3/5/24 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt | - | 36.6 | 33.9 | - | - | - | - | - |
Net Cash position | - | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | 1.117 x | 1.355 x | - | - | - | - | - |
Free Cash Flow 1 | 4.57 | 0.48 | 10.7 | 26.3 | 36.3 | 40.1 | 58 | 65.9 |
ROE (net income / shareholders' equity) | - | - | - | - | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share | 5.490 | 5.760 | 5.750 | - | - | - | - | - |
Cash Flow per Share | - | - | - | - | - | - | - | - |
Capex 1 | 5.66 | 3.95 | 2.62 | 3.38 | 8.38 | 9.15 | 9.75 | 7.5 |
Capex / Sales | 1.65% | 1.25% | 0.81% | 0.8% | 1.54% | 1.52% | 1.49% | 1.09% |
Announcement Date | 3/4/20 | 3/3/21 | 3/14/22 | 3/6/23 | 3/5/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+24.85% | 883M | |
+10.59% | 8.7B | |
+29.45% | 2.21B | |
-0.24% | 1.18B | |
-2.50% | 808M | |
-2.33% | 565M | |
+3.40% | 594M | |
-14.90% | 600M | |
-8.50% | 553M | |
-0.15% | 501M |
- Stock Market
- Equities
- CECO Stock
- Financials CECO Environmental Corp.