|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
1 898 | 445 | 595 | 1 495 | 1 018 | 911 | - | - |
Enterprise Value (EV)2 |
2 689 | 1 122 | 1 250 | 1 797 | 1 027 | 961 | 903 | 779 |
P/E ratio |
-17,3x | -0,36x | -7,37x | -18,3x | 7,12x | 17,3x | 10,7x | 30,0x |
Yield |
- | - | - | - | - | - | - | - |
Capitalization / Revenue |
3,14x | 0,74x | 0,94x | 2,32x | 1,37x | 1,21x | 1,05x | 1,08x |
EV / Revenue |
4,45x | 1,86x | 1,98x | 2,79x | 1,38x | 1,28x | 1,04x | 0,92x |
EV / EBITDA |
9,25x | 4,52x | 5,35x | 6,51x | 3,08x | 2,95x | 2,24x | 2,11x |
Price to Book |
0,89x | 0,46x | 0,62x | 1,89x | 1,07x | 0,87x | 0,83x | 0,82x |
Nbr of stocks (in thousands) |
578 451 | 578 748 | 672 865 | 679 869 | 680 857 | 682 100 | - | - |
Reference price (USD) |
3,28 | 0,77 | 0,88 | 2,20 | 1,49 | 1,35 | 1,35 | 1,35 |
Announcement Date |
02/20/2018 | 02/14/2019 | 02/13/2020 | 02/18/2021 | 02/23/2022 | - | - | - |
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 |
604 | 605 | 631 | 643 | 746 | 750 | 866 | 846 |
EBITDA1 |
291 | 248 | 234 | 276 | 333 | 326 | 404 | 369 |
Operating profit (EBIT)1 |
70,5 | 8,20 | -7,90 | 81,4 | 137 | 169 | 231 | 237 |
Operating Margin |
11,7% | 1,36% | -1,25% | 12,7% | 18,4% | 22,5% | 26,7% | 28,0% |
Pre-Tax Profit (EBT)1 |
-218 | -1 096 | -73,9 | -75,0 | 160 | 93,0 | 144 | 97,0 |
Net income1 |
-108 | -1 226 | -74,0 | -79,3 | 141 | 55,9 | 119 | 127 |
Net margin |
-17,9% | -203% | -11,7% | -12,3% | 18,9% | 7,45% | 13,7% | 15,0% |
EPS2 |
-0,19 | -2,12 | -0,12 | -0,12 | 0,21 | 0,08 | 0,13 | 0,05 |
Dividend per Share2 |
- | - | - | - | - | - | - | - |
Announcement Date |
02/20/2018 | 02/14/2019 | 02/13/2020 | 02/18/2021 | 02/23/2022 | - | - | - |
1 USD in Million 2 USD |
|
|
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 |
Net sales1 |
139 | 142 | 129 | 174 | 199 | 165 | 198 | 180 | 203 | 175 | 186 | 194 | 206 |
EBITDA1 |
27,6 | 46,1 | 57,3 | 79,9 | 91,6 | 65,0 | 92,1 | 83,9 | 92,3 | - | 75,4 | 87,2 | 95,5 |
Operating profit (EBIT)1 |
-37,5 | -5,90 | 16,6 | 30,2 | 40,5 | 19,6 | 40,9 | 35,8 | 41,0 | - | 28,1 | 48,4 | 67,6 |
Operating Margin |
-26,9% | -4,15% | 12,9% | 17,4% | 20,4% | 11,9% | 20,6% | 19,9% | 20,2% | - | 15,1% | 24,9% | 32,9% |
Pre-Tax Profit (EBT) |
-6,30 | -23,1 | -53,6 | - | - | - | - | - | - | - | - | - | - |
Net income |
- | - | -45,6 | - | - | - | - | - | - | - | - | - | - |
Net margin |
- | - | -35,5% | - | - | - | - | - | - | - | - | - | - |
EPS2 |
- | -0,04 | -0,07 | 0,02 | -0,03 | 0,02 | -0,02 | -0,02 | 0,22 | -0,01 | 0,04 | 0,03 | 0,03 |
Dividend per Share |
- | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
02/13/2020 | 04/29/2020 | 07/30/2020 | 11/05/2020 | 02/18/2021 | 05/05/2021 | 08/11/2021 | 11/12/2021 | 02/23/2022 | 05/02/2022 | - | - | - |
1 USD in Million 2 USD |
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
792 | 677 | 655 | 303 | 9,50 | 50,8 | - | - |
Net Cash position1 |
- | - | - | - | - | - | 7,25 | 131 |
Leverage (Debt / EBITDA) |
2,72x | 2,73x | 2,80x | 1,10x | 0,03x | 0,16x | -0,02x | -0,36x |
Free Cash Flow1 |
-225 | 31,2 | 10,2 | 10,6 | 76,4 | -48,7 | 118 | 265 |
ROE (Net Profit / Equities) |
2,34% | -0,75% | -7,77% | -9,06% | 16,2% | 6,77% | 5,25% | -2,10% |
Shareholders' equity1 |
-4 614 | 164 083 | 953 | 875 | 873 | 825 | 2 262 | -6 057 |
ROA (Net Profit / Asset) |
1,24% | -0,37% | -3,42% | -3,60% | - | 2,00% | 3,00% | - |
Assets1 |
-8 708 | 327 640 | 2 164 | 2 204 | - | 2 795 | 3 959 | - |
Book Value Per Share2 |
3,70 | 1,66 | 1,42 | 1,16 | 1,40 | 1,55 | 1,63 | 1,64 |
Cash Flow per Share2 |
0,53 | 0,58 | 0,39 | 0,41 | 0,47 | 0,45 | 0,53 | 0,46 |
Capex1 |
534 | 214 | 253 | 284 | 247 | 344 | 272 | 175 |
Capex / Sales |
88,3% | 35,4% | 40,2% | 44,2% | 33,2% | 45,9% | 31,4% | 20,6% |
Announcement Date |
02/20/2018 | 02/14/2019 | 02/13/2020 | 02/18/2021 | 02/23/2022 | - | - | - |
1 USD in Million 2 USD |
|
| |
|
Capitalization (CAD) |
1 166 391 000 |
Capitalization (USD) |
908 510 340 |
Net sales (USD) |
745 500 000 |
Free-Float |
99,9% |
Free-Float capitalization (CAD) |
1 164 809 528 |
Free-Float capitalization (USD) |
907 278 520 |
Avg. Exchange 20 sessions (USD) |
2 897 471 |
Average Daily Capital Traded |
0,25% |
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
|