Valuation Stella-Jones Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 04:00:00 2025-01-21 pm EST			5-day change	1st Jan Change
71.76 ^CAD	+1.43%		+9.24%	+0.80%

Nov. 12	Stella-Jones Inc.'s Equity Buyback announced on November 7, 2024, has expired.	CI
Nov. 07	Stella-Jones Price Target Lowered to $83 at CIBC	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	2,551	3,078	2,570	2,879	4,397	4,011	4,011	-
Change	-	20.66%	-16.49%	12.03%	52.72%	-8.79%	0%	-
Enterprise Value (EV) ¹	3,274	3,823	3,448	3,987	6,007	5,460	5,338	5,283
Change	-	16.77%	-9.8%	15.64%	50.66%	-9.12%	-2.24%	-1.02%
P/E ratio	15.8x	14.8x	11.5x	12.3x	13.7x	13.2x	12.4x	12.1x
PBR	1.96x	2.23x	1.8x	1.84x	2.71x	2.19x	1.99x	1.85x
PEG	-	0.5x	1x	1x	0.3x	-3.75x	1.83x	5.6x
Capitalization / Revenue	1.18x	1.21x	0.93x	0.94x	1.32x	1.17x	1.11x	1.06x
EV / Revenue	1.51x	1.5x	1.25x	1.3x	1.81x	1.59x	1.47x	1.4x
EV / EBITDA	10.5x	9.93x	8.62x	8.9x	9.88x	8.67x	8.47x	8.23x
EV / EBIT	13.5x	12.4x	10.6x	11.1x	12x	11x	10.9x	10.5x
EV / FCF	136x	27.9x	17x	31.2x	-125x	20.4x	19.5x	19.4x
FCF Yield	0.74%	3.58%	5.89%	3.21%	-0.8%	4.9%	5.12%	5.15%
Dividend per Share ²	0.56	0.6	0.72	0.8	0.92	1.01	1.188	1.382
Rate of return	1.49%	1.3%	1.8%	1.65%	1.19%	1.41%	1.65%	1.93%
EPS ²	2.37	3.12	3.49	3.93	5.62	5.422	5.789	5.914
Distribution rate	23.6%	19.2%	20.6%	20.4%	16.4%	18.6%	20.5%	23.4%
Net sales ¹	2,169	2,551	2,750	3,065	3,319	3,435	3,628	3,770
EBITDA ¹	312.9	385	400	448	608	630	630.1	641.8
EBIT ¹	242.3	309	326	359	499	497	491.8	505.1
Net income ¹	163.1	210	227	241	326	301.1	305	314.6
Net Debt ¹	723.1	745	878	1,108	1,610	1,449	1,327	1,272
Reference price ²	37.52	46.28	40.01	48.52	77.12	71.76	71.76	71.76
Nbr of stocks (in thousands)	67,989	66,508	64,241	59,346	57,021	55,894	55,894	-
Announcement Date	3/11/20	3/10/21	3/9/22	3/8/23	2/29/24	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
STELLA-JONES INC.	13.05x	1.57x	8.58x	+1.43%	2.8B
LOUISIANA-PACIFIC CORPORATION	20.06x	2.78x	12.08x	+0.91%	8.26B
CENTURY PLYBOARDS (INDIA) LIMITED	68.81x	4.11x	35.66x	+0.15%	2.1B
DEHUA TB NEW DECORATION MATERIAL CO.,LTD	13.55x	-	-	+5.16%	1.24B
CORTICEIRA AMORIM, SGPS, S.A.	16.38x	1.35x	7.8x	+3.52%	1.11B
DEXCO S.A.	21.31x	1.26x	6.05x	+0.40%	794M
OENEO	18.45x	2.12x	9.58x	+3.96%	605M
DARE POWER DEKOR HOME CO.,LTD.	12.88x	-	-	-	541M
GREENPANEL INDUSTRIES LIMITED	43.34x	2.69x	23.33x	+0.45%	478M
GREENPLY INDUSTRIES LIMITED	30.45x	1.59x	16.2x	+0.27%	419M
Average	25.83x	2.18x	14.91x	+1.80%	1.83B
Weighted average by Cap.	24.54x	2.52x	14.24x	+1.41%