|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
34,7 | 46,9 | 54,5 | 91,8 | 134 | 106 | - | - |
Enterprise Value (EV)1 |
98,0 | 99,6 | 127 | 149 | 221 | 173 | 166 | 106 |
P/E ratio |
-12,0x | 8,00x | 37,5x | 14,7x | 25,4x | 7,44x | 8,21x | - |
Yield |
- | - | - | - | - | - | - | - |
Capitalization / Revenue |
0,27x | 0,25x | 0,33x | 0,46x | 0,34x | 0,22x | 0,21x | - |
EV / Revenue |
0,76x | 0,54x | 0,76x | 0,74x | 0,55x | 0,36x | 0,33x | - |
EV / EBITDA |
7,77x | 4,45x | 6,86x | 7,57x | 7,06x | 3,73x | 3,41x | 2,06x |
Price to Book |
1,06x | 1,19x | 1,34x | - | 1,71x | 1,25x | 1,09x | - |
Nbr of stocks (in thousands) |
36 165 | 36 638 | 36 323 | 36 724 | 44 010 | 44 621 | - | - |
Reference price (CAD) |
0,96 | 1,28 | 1,50 | 2,50 | 3,05 | 2,38 | 2,38 | 2,38 |
Announcement Date |
03/06/2018 | 03/05/2019 | 03/10/2020 | 03/09/2021 | 03/08/2022 | - | - | - |
1 CAD in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
130 | 185 | 167 | 201 | 399 | 487 | 510 | - |
EBITDA1 |
12,6 | 22,4 | 18,5 | 19,7 | 31,3 | 46,4 | 48,8 | 51,5 |
Operating profit (EBIT)1 |
1,89 | 9,60 | 5,16 | 9,76 | 10,9 | 23,3 | 24,8 | - |
Operating Margin |
1,46% | 5,19% | 3,09% | 4,86% | 2,74% | 4,77% | 4,86% | - |
Pre-Tax Profit (EBT) |
-2,91 | - | - | 8,87 | 7,69 | - | - | - |
Net income1 |
-3,09 | 5,80 | 1,60 | 6,30 | 5,04 | 14,3 | 12,9 | - |
Net margin |
-2,38% | 3,14% | 0,96% | 3,14% | 1,26% | 2,94% | 2,53% | - |
EPS2 |
-0,08 | 0,16 | 0,04 | 0,17 | 0,12 | 0,32 | 0,29 | - |
Dividend per Share |
- | - | - | - | - | - | - | - |
Announcement Date |
03/06/2018 | 03/05/2019 | 03/10/2020 | 03/09/2021 | 03/08/2022 | - | - | - |
1 CAD in Million 2 CAD |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
2019 Q4 |
2020 Q2 |
2020 Q3 |
2020 Q4 |
2021 Q1 |
2021 Q2 |
2021 Q3 |
2021 Q4 |
2022 Q1 |
2022 Q2 |
2022 Q3 |
2022 Q4 |
Net sales1 |
43,3 | 38,0 | 52,6 | 65,9 | 85,7 | 101 | 102 | 111 | 136 | 116 | 114 | 121 |
EBITDA1 |
4,50 | 5,30 | 5,50 | 6,50 | 7,50 | 7,70 | 7,20 | 8,78 | 13,9 | 10,4 | 10,8 | 11,9 |
Operating profit (EBIT) |
1,23 | - | - | - | - | - | - | - | - | - | - | - |
Operating Margin |
2,85% | - | - | - | - | - | - | - | - | - | - | - |
Pre-Tax Profit (EBT) |
- | - | - | - | - | - | - | 2,94 | - | - | - | - |
Net income |
- | - | - | - | - | - | - | 1,36 | - | - | - | - |
Net margin |
- | - | - | - | - | - | - | 1,22% | - | - | - | - |
EPS |
0,01 | 0,02 | 0,07 | 0,06 | 0,03 | - | - | 0,04 | - | - | - | - |
Dividend per Share |
- | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
03/10/2020 | 08/11/2020 | 11/10/2020 | 03/09/2021 | 05/11/2021 | 08/10/2021 | 11/09/2021 | 03/08/2022 | 05/16/2022 | - | - | - |
1 CAD in Million |
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
63,2 | 52,7 | 72,4 | 57,3 | 86,8 | 67,0 | 60,1 | - |
Net Cash position1 |
- | - | - | - | - | - | - | - |
Leverage (Debt / EBITDA) |
5,02x | 2,35x | 3,91x | 2,91x | 2,77x | 1,44x | 1,23x | - |
Free Cash Flow1 |
8,36 | 14,6 | 17,7 | 15,8 | 12,7 | 13,7 | 12,8 | - |
ROE (Net Profit / Equities) |
1,16% | 16,2% | - | - | - | - | - | - |
Shareholders' equity1 |
-266 | 35,9 | - | - | - | - | - | - |
ROA (Net Profit / Asset) |
0,35% | 5,11% | 1,13% | - | 2,70% | 5,90% | 6,40% | - |
Assets1 |
-874 | 113 | 142 | - | 186 | 242 | 202 | - |
Book Value Per Share2 |
0,90 | 1,08 | 1,12 | - | 1,78 | 1,91 | 2,19 | - |
Cash Flow per Share |
0,34 | 0,63 | - | - | - | - | - | - |
Capex1 |
1,40 | 4,97 | 1,14 | 5,39 | 0,65 | 33,4 | 34,9 | - |
Capex / Sales |
1,08% | 2,69% | 0,68% | 2,69% | 0,16% | 6,86% | 6,84% | - |
Announcement Date |
03/06/2018 | 03/05/2019 | 03/10/2020 | 03/09/2021 | 03/08/2022 | - | - | - |
1 CAD in Million 2 CAD |
|
| |
|
Capitalization (CAD) |
106 198 289 |
Capitalization (USD) |
82 718 611 |
Net sales (CAD) |
399 443 000 |
Net sales (USD) |
311 129 026 |
Number of employees |
1 100 |
Sales / Employee (CAD) |
363 130 |
Sales / Employee (USD) |
282 845 |
Free-Float |
65,0% |
Free-Float capitalization (CAD) |
69 037 393 |
Free-Float capitalization (USD) |
53 773 722 |
Avg. Exchange 20 sessions (CAD) |
129 668 |
Avg. Exchange 20 sessions (USD) |
100 999 |
Average Daily Capital Traded |
0,12% |
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
|