Projected Income Statement: Transcontinental Inc.

Forecast Balance Sheet: Transcontinental Inc.

Fiscal Period: October 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 734 944 921 804 740 338 246 176
Change - 28.61% -2.44% -12.7% -7.96% -54.35% -27.22% -28.46%
Announcement Date 12/9/21 12/13/22 12/12/23 12/11/24 12/10/25 - - -
1CAD in Million
Estimates

Cash Flow Forecast: Transcontinental Inc.

Fiscal Period: October 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 115 117.1 145.3 121.5 99.5 61.68 66.67 60
Change - 1.83% 24.08% -16.38% -18.11% -38.02% 8.09% -10%
Free Cash Flow (FCF) 1 200.3 103.7 327 292.2 254.7 91.75 110 94
Change - -48.23% 215.33% -10.64% -12.83% -63.98% 19.86% -14.53%
Announcement Date 12/9/21 12/13/22 12/12/23 12/11/24 12/10/25 - - -
1CAD in Million
Estimates

Forecast Financial Ratios: Transcontinental Inc.

Fiscal Period: October 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 17.21% 15.11% 15.18% 16.69% 16.99% 18.29% 18.69% 18.73%
EBIT Margin (%) 9.35% 9.64% 9.71% 9.04% 9.37% 12.12% 12.89% 12.66%
EBT Margin (%) 7.24% 6% - - 5.45% 7.29% 10.38% -
Net margin (%) 4.94% 4.78% 2.92% 4.31% 6.23% 16.89% 7.85% 7.68%
FCF margin (%) 7.58% 3.51% 11.12% 10.39% 9.28% 8.05% 9.7% 8.3%
FCF / Net Income (%) 153.37% 73.44% 381.12% 240.89% 148.95% 47.65% 123.66% 108.05%

Profitability

        
ROA 5.72% 5.12% - - - - - -
ROE 11.82% 10.43% 4.54% 10.57% 11.37% 7.88% 15.6% 16.5%

Financial Health

        
Leverage (Debt/EBITDA) 1.61x 2.11x 2.06x 1.71x 1.59x 1.62x 1.16x 0.83x
Debt / Free cash flow 3.67x 9.11x 2.82x 2.75x 2.91x 3.68x 2.24x 1.87x

Capital Intensity

        
CAPEX / Current Assets (%) 4.35% 3.96% 4.94% 4.32% 3.63% 5.41% 5.88% 5.29%
CAPEX / EBITDA (%) 25.28% 26.21% 32.54% 25.88% 21.34% 29.58% 31.48% 28.28%
CAPEX / FCF (%) 57.41% 112.92% 44.43% 41.58% 39.07% 67.22% 60.62% 63.83%

Items per share

        
Cash flow per share 1 3.624 2.544 5.454 4.805 4.227 1.833 2.187 1.76
Change - -29.81% 114.4% -11.9% -12.03% -56.63% 19.27% -19.51%
Dividend per Share 1 0.9 0.9 0.9 0.9 1.9 20.4 0.2025 0.2
Change - 0% 0% 0% 111.11% 973.77% -99.01% -1.23%
Book Value Per Share 1 20.21 21.63 21.95 22.18 22.83 5.648 6.509 7.38
Change - 6.99% 1.49% 1.03% 2.94% -75.26% 15.24% 13.37%
EPS 1 1.5 1.63 0.99 1.41 2.04 3.787 1.093 -
Change - 8.67% -39.26% 42.42% 44.68% 85.61% -71.14% -
Nbr of stocks (in thousands) 87,025 86,624 86,624 84,557 83,619 83,619 83,619 83,619
Announcement Date 12/9/21 12/13/22 12/12/23 12/11/24 12/10/25 - - -
1CAD
Estimates
2026 *2027 *
P/E Ratio 1.34x 4.65x
PBR 0.9x 0.78x
EV / Sales 0.68x 0.6x
Yield 402% 3.99%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
AA
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
7
Last Close Price
5.080CAD
Average target price
7.167CAD
Spread / Average Target
+41.08%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. TCL.A Stock
  4. Financials Transcontinental Inc.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!