|
Fiscal Period: December
|
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
856 | 940 | 2 343 | 1 929 | 1 083 | - | - |
Enterprise Value (EV)2 |
725 | 891 | 2 391 | 2 191 | 1 467 | 1 392 | 1 266 |
P/E ratio |
104x | -17,2x | -25,6x | -5,50x | -124x | 32,2x | 12,1x |
Yield |
- | - | - | - | - | - | - |
Capitalization / Revenue |
19,8x | 7,31x | 4,92x | 2,35x | 1,20x | 0,97x | 0,69x |
EV / Revenue |
16,8x | 6,93x | 5,02x | 2,67x | 1,63x | 1,24x | 0,80x |
EV / EBITDA |
33,3x | 112x | 20,6x | 11,3x | 6,69x | 4,71x | 3,03x |
Price to Book |
3,37x | 4,04x | 3,66x | 2,33x | 1,34x | 1,23x | 1,10x |
Nbr of stocks (in thousands) |
126 380 | 136 840 | 237 757 | 290 734 | 304 588 | - | - |
Reference price (CAD) |
9,25 | 8,93 | 12,6 | 8,39 | 4,58 | 4,58 | 4,58 |
Announcement Date |
04/24/2019 | 04/27/2020 | 03/25/2021 | 03/23/2022 | - | - | - |
1 CAD in Million 2 USD in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
10,3 | 43,3 | 129 | 476 | 822 | 902 | 1 119 | 1 578 |
EBITDA1 |
-3,48 | 21,7 | 7,99 | 116 | 194 | 219 | 295 | 417 |
Operating profit (EBIT)1 |
- | -22,9 | -34,3 | 55,8 | -217 | 129 | 229 | 387 |
Operating Margin |
- | -53,0% | -26,7% | 11,7% | -26,5% | 14,3% | 20,4% | 24,5% |
Pre-Tax Profit (EBT)1 |
- | - | -50,8 | 7,16 | -257 | 62,5 | 167 | 378 |
Net income1 |
-3,18 | 3,91 | -43,2 | -81,9 | -297 | -21,7 | 44,0 | 85,7 |
Net margin |
-30,8% | 9,04% | -33,6% | -17,2% | -36,1% | -2,40% | 3,93% | 5,43% |
EPS2 |
- | 0,09 | -0,52 | -0,49 | -1,52 | -0,04 | 0,14 | 0,38 |
Dividend per Share |
- | - | - | - | - | - | - | - |
Announcement Date |
11/30/2018 | 04/24/2019 | 04/27/2020 | 03/25/2021 | 03/23/2022 | - | - | - |
1 USD in Million 2 CAD |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
2019 Q4 |
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 |
Net sales1 |
41,4 | 66,4 | 94,3 | 153 | 162 | 178 | 210 | 215 | 218 | 214 | 218 | 229 | 239 | 262 | 272 |
EBITDA1 |
2,87 | 3,17 | 16,5 | 46,4 | 50,0 | 35,0 | 45,5 | 56,4 | 57,0 | 50,7 | 51,3 | 56,5 | 61,0 | 65,4 | 69,5 |
Operating profit (EBIT)1 |
-25,9 | -17,1 | 18,9 | 32,1 | 22,0 | 16,2 | 14,9 | -264 | 15,6 | 20,3 | 30,2 | 34,9 | 39,8 | 47,3 | 51,9 |
Operating Margin |
-62,5% | -25,8% | 20,1% | 20,9% | 13,5% | 9,10% | 7,08% | -123% | 7,14% | 9,45% | 13,8% | 15,3% | 16,7% | 18,1% | 19,1% |
Pre-Tax Profit (EBT)1 |
-40,9 | -9,97 | 8,61 | 17,6 | -9,12 | -8,60 | 16,1 | -276 | 11,6 | -0,87 | 15,1 | 18,9 | 22,7 | 32,8 | 35,8 |
Net income1 |
-28,0 | -7,39 | -18,9 | -7,46 | -48,2 | -29,4 | -4,83 | -271 | -11,9 | -23,7 | -0,56 | -0,14 | 5,95 | -0,66 | 1,05 |
Net margin |
-67,6% | -11,1% | -20,0% | -4,87% | -29,7% | -16,5% | -2,30% | -126% | -5,47% | -11,0% | -0,26% | -0,06% | 2,49% | -0,25% | 0,39% |
EPS2 |
-0,34 | -0,06 | -0,12 | -0,04 | -0,29 | -0,15 | -0,03 | -1,26 | -0,04 | -0,12 | -0,01 | - | 0,02 | 0,00 | 0,01 |
Dividend per Share |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
04/27/2020 | 05/28/2020 | 08/20/2020 | 11/18/2020 | 03/25/2021 | 05/27/2021 | 08/13/2021 | 11/11/2021 | 03/23/2022 | 05/18/2022 | - | - | - | - | - |
1 USD in Million 2 CAD |
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
- | - | - | 48,2 | 261 | 385 | 309 | 183 |
Net Cash position1 |
- | 131 | 49,1 | - | - | - | - | - |
Leverage (Debt / EBITDA) |
- | -6,04x | -6,15x | 0,42x | 1,35x | 1,75x | 1,05x | 0,44x |
Free Cash Flow1 |
- | -39,1 | -117 | -89,1 | -79,4 | 2,04 | 102 | -13,1 |
ROE (Net Profit / Equities) |
- | - | -7,48% | -13,8% | 2,23% | 1,10% | 10,9% | - |
Shareholders' equity1 |
- | - | 577 | 593 | -13 306 | -1 971 | 405 | - |
ROA (Net Profit / Asset) |
- | - | -11,5% | -5,39% | 0,91% | 0,50% | 5,70% | - |
Assets1 |
- | - | 374 | 1 519 | -32 626 | -4 337 | 771 | - |
Book Value Per Share2 |
- | 2,74 | 2,21 | 3,43 | 3,60 | 3,41 | 3,73 | 4,18 |
Cash Flow per Share |
- | -0,22 | -0,30 | -0,06 | - | - | - | - |
Capex1 |
4,06 | 29,2 | 91,7 | 78,3 | 93,9 | 87,0 | 71,3 | 105 |
Capex / Sales |
39,4% | 67,4% | 71,3% | 16,4% | 11,4% | 9,64% | 6,37% | 6,66% |
Announcement Date |
11/30/2018 | 04/24/2019 | 04/27/2020 | 03/25/2021 | 03/23/2022 | - | - | - |
1 USD in Million 2 CAD |
|
| |
|
Capitalization (CAD) |
1 395 012 998 |
Capitalization (USD) |
1 082 748 369 |
Net sales (USD) |
821 682 000 |
Number of employees |
3 600 |
Sales / Employee (USD) |
228 245 |
Free-Float |
52,0% |
Free-Float capitalization (CAD) |
725 792 471 |
Free-Float capitalization (USD) |
563 328 524 |
Avg. Exchange 20 sessions (USD) |
1 590 273 |
Average Daily Capital Traded |
0,11% |
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
|