|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
752 | 588 | 704 | 738 | 1 230 | 894 | - | - |
Enterprise Value (EV)1 |
783 | 678 | 716 | 735 | 1 557 | 1 202 | 1 176 | 894 |
P/E ratio |
38,8x | 32,7x | 26,3x | 27,8x | 101x | 21,5x | 16,1x | - |
Yield |
1,73% | 2,87% | 3,08% | 3,21% | 2,53% | 3,67% | 3,74% | - |
Capitalization / Revenue |
4,16x | 2,05x | 1,88x | 2,08x | 1,86x | 1,15x | 1,07x | 0,99x |
EV / Revenue |
4,34x | 2,37x | 1,91x | 2,07x | 2,36x | 1,54x | 1,41x | 0,99x |
EV / EBITDA |
25,9x | 16,6x | 12,9x | 12,3x | 15,5x | 9,81x | 8,35x | 5,40x |
Price to Book |
5,42x | - | - | - | - | - | - | - |
Nbr of stocks (in thousands) |
41 250 | 45 005 | 50 472 | 51 044 | 64 212 | 64 328 | - | - |
Reference price (CAD) |
18,2 | 13,1 | 14,0 | 14,5 | 19,2 | 13,9 | 13,9 | 13,9 |
Announcement Date |
03/08/2018 | 03/27/2019 | 03/25/2020 | 03/24/2021 | 03/23/2022 | - | - | - |
1 CAD in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
181 | 286 | 374 | 354 | 661 | 781 | 832 | 902 |
EBITDA1 |
30,2 | 40,8 | 55,6 | 59,8 | 100 | 122 | 141 | 166 |
Operating profit (EBIT)1 |
22,6 | 31,0 | 43,4 | 46,6 | 50,9 | 71,7 | 88,2 | - |
Operating Margin |
12,5% | 10,8% | 11,6% | 13,2% | 7,70% | 9,18% | 10,6% | - |
Pre-Tax Profit (EBT) |
- | - | 30,7 | - | - | - | - | - |
Net income1 |
19,2 | 17,7 | 25,7 | 26,5 | 11,5 | 35,4 | 48,0 | - |
Net margin |
10,7% | 6,17% | 6,88% | 7,46% | 1,75% | 4,53% | 5,77% | - |
EPS2 |
0,47 | 0,40 | 0,53 | 0,52 | 0,19 | 0,65 | 0,87 | - |
Dividend per Share2 |
0,32 | 0,38 | 0,43 | 0,46 | 0,49 | 0,51 | 0,52 | - |
Announcement Date |
03/08/2018 | 03/27/2019 | 03/25/2020 | 03/24/2021 | 03/23/2022 | - | - | - |
1 CAD 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 |
96,4 | 88,4 | 84,7 | 90,8 | 90,6 | 112 | 179 | 181 | 190 | 184 | 195 | 199 | 205 | 196 | 207 |
EBITDA1 |
15,2 | 12,4 | 14,5 | 16,9 | 16,0 | 17,3 | 27,4 | 26,3 | 29,3 | 24,4 | 29,8 | 33,6 | 34,7 | 27,1 | 34,0 |
Operating profit (EBIT)1 |
14,0 | 9,25 | 11,1 | 12,7 | 12,6 | 12,9 | 18,3 | 17,3 | 16,9 | 11,1 | 18,3 | 21,0 | 21,4 | - | - |
Operating Margin |
14,5% | 10,5% | 13,1% | 13,9% | 13,9% | 11,5% | 10,2% | 9,55% | 8,92% | 6,04% | 9,40% | 10,6% | 10,4% | - | - |
Pre-Tax Profit (EBT) |
7,92 | - | - | 10,8 | - | - | - | - | - | - | - | - | - | - | - |
Net income1 |
8,36 | 5,52 | 6,11 | 8,13 | 6,71 | 5,63 | 6,59 | 9,13 | 0,95 | 5,35 | 9,10 | 11,1 | 9,80 | - | - |
Net margin |
8,67% | 6,24% | 7,21% | 8,95% | 7,41% | 5,02% | 3,69% | 5,05% | 0,50% | 2,91% | 4,68% | 5,59% | 4,78% | - | - |
EPS2 |
0,17 | 0,11 | 0,12 | 0,16 | 0,13 | 0,10 | 0,10 | 0,15 | 0,02 | 0,08 | 0,16 | 0,20 | 0,21 | - | - |
Dividend per Share |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
03/25/2020 | 05/12/2020 | 08/12/2020 | 11/11/2020 | 03/24/2021 | 05/11/2021 | 08/11/2021 | 11/10/2021 | 03/23/2022 | 05/11/2022 | - | - | - | - | - |
1 CAD in Million 2 CAD |
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
31,6 | 89,9 | 12,3 | - | 326 | 308 | 281 | - |
Net Cash position1 |
- | - | - | 3,28 | - | - | - | - |
Leverage (Debt / EBITDA) |
1,04x | 2,20x | 0,22x | -0,05x | 3,26x | 2,51x | 2,00x | - |
Free Cash Flow1 |
13,4 | 16,9 | 20,7 | 42,3 | 41,6 | 64,1 | 72,3 | - |
ROE (Net Profit / Equities) |
14,2% | 8,90% | 11,0% | 9,63% | - | - | - | - |
Shareholders' equity1 |
136 | 198 | 234 | 275 | - | - | - | - |
ROA (Net Profit / Asset) |
- | - | 6,13% | - | - | - | - | - |
Assets1 |
- | - | 420 | - | - | - | - | - |
Book Value Per Share |
3,36 | - | - | - | - | - | - | - |
Cash Flow per Share2 |
- | - | 0,77 | 0,97 | 1,13 | 1,32 | 1,53 | - |
Capex1 |
- | 7,79 | 5,95 | 6,98 | 15,7 | 18,0 | 19,0 | - |
Capex / Sales |
- | 2,72% | 1,59% | 1,97% | 2,38% | 2,31% | 2,28% | - |
Announcement Date |
03/08/2018 | 03/27/2019 | 03/25/2020 | 03/24/2021 | 03/23/2022 | - | - | - |
1 CAD in Million 2 CAD |
|
| |
|
Capitalization (CAD) |
894 161 326 |
Capitalization (USD) |
696 468 689 |
Net sales (CAD) |
660 983 000 |
Net sales (USD) |
514 844 413 |
Number of employees |
2 250 |
Sales / Employee (CAD) |
293 770 |
Sales / Employee (USD) |
228 820 |
Free-Float |
75,6% |
Free-Float capitalization (CAD) |
675 896 618 |
Free-Float capitalization (USD) |
526 460 738 |
Avg. Exchange 20 sessions (CAD) |
1 533 397 |
Avg. Exchange 20 sessions (USD) |
1 194 374 |
Average Daily Capital Traded |
0,17% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|