|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
54 384 | 48 277 | 54 397 | 49 263 | 59 754 | 62 878 | - | - |
Enterprise Value (EV)2 |
77 152 | 74 259 | 80 548 | 77 364 | 89 220 | 94 178 | 94 373 | 92 984 |
P/E ratio |
19,4x | 17,3x | 17,9x | 19,7x | 22,0x | 20,3x | 20,2x | 18,3x |
Yield |
4,75% | 5,62% | 5,27% | 6,11% | 5,32% | 5,33% | 5,60% | 5,88% |
Capitalization / Revenue |
2,39x | 2,06x | 2,27x | 2,15x | 2,55x | 2,60x | 2,54x | 2,48x |
EV / Revenue |
3,40x | 3,16x | 3,36x | 3,38x | 3,80x | 3,90x | 3,81x | 3,66x |
EV / EBITDA |
8,41x | 7,79x | 7,97x | 8,05x | 9,02x | 9,12x | 8,86x | 8,44x |
Price to Book |
2,84x | 2,37x | 2,58x | 2,35x | 2,64x | 2,92x | 2,94x | 2,84x |
Nbr of stocks (in thousands) |
900 661 | 898 068 | 903 690 | 904 375 | 908 850 | 911 886 | - | - |
Reference price (CAD) |
60,4 | 53,8 | 60,2 | 54,5 | 65,7 | 69,0 | 69,0 | 69,0 |
Announcement Date |
02/08/2018 | 02/07/2019 | 02/06/2020 | 02/04/2021 | 02/03/2022 | - | - | - |
1 USD in Million 2 CAD in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
22 719 | 23 468 | 23 964 | 22 883 | 23 449 | 24 145 | 24 766 | 25 399 |
EBITDA1 |
9 178 | 9 535 | 10 106 | 9 607 | 9 893 | 10 322 | 10 651 | 11 012 |
Operating profit (EBIT)1 |
5 138 | 5 385 | 5 594 | 4 615 | 5 284 | 5 571 | 5 783 | 6 098 |
Operating Margin |
22,6% | 22,9% | 23,3% | 20,2% | 22,5% | 23,1% | 23,4% | 24,0% |
Pre-Tax Profit (EBT)1 |
4 009 | 3 968 | 4 386 | 3 265 | 3 936 | 4 490 | 4 534 | 5 052 |
Net income1 |
2 786 | 2 785 | 3 040 | 2 498 | 2 709 | 3 070 | 3 097 | 3 429 |
Net margin |
12,3% | 11,9% | 12,7% | 10,9% | 11,6% | 12,7% | 12,5% | 13,5% |
EPS2 |
3,12 | 3,10 | 3,37 | 2,76 | 2,99 | 3,40 | 3,41 | 3,76 |
Dividend per Share2 |
2,87 | 3,02 | 3,17 | 3,33 | 3,50 | 3,68 | 3,86 | 4,06 |
Announcement Date |
02/08/2018 | 02/07/2019 | 02/06/2020 | 02/04/2021 | 02/03/2022 | - | - | - |
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 |
Net sales1 |
6 316 | 5 680 | 5 354 | 5 787 | 6 102 | 5 706 | 5 698 | 5 836 | 6 209 | 5 850 | 5 851 | 6 002 | 6 375 | 6 078 |
EBITDA1 |
2 508 | 2 442 | 2 331 | 2 454 | 2 404 | 2 429 | 2 476 | 2 558 | 2 430 | 2 584 | 2 568 | 2 630 | 2 536 | 2 637 |
Operating profit (EBIT)1 |
1 387 | 1 324 | 1 206 | 1 316 | 1 235 | 1 207 | 1 316 | 1 361 | 1 254 | - | 1 383 | 1 436 | 1 343 | 1 428 |
Operating Margin |
22,0% | 23,3% | 22,5% | 22,7% | 20,2% | 21,2% | 23,1% | 23,3% | 20,2% | - | 23,6% | 23,9% | 21,1% | 23,5% |
Pre-Tax Profit (EBT)1 |
966 | 978 | 390 | 996 | 912 | 940 | 970 | 1 119 | 907 | - | 1 154 | 1 159 | 1 038 | - |
Net income1 |
672 | 680 | 237 | 686 | 889 | 642 | 685 | 757 | 625 | 877 | 752 | 767 | 679 | 822 |
Net margin |
10,6% | 12,0% | 4,43% | 11,9% | 14,6% | 11,3% | 12,0% | 13,0% | 10,1% | 15,0% | 12,8% | 12,8% | 10,6% | 13,5% |
EPS2 |
0,74 | 0,75 | 0,26 | 0,77 | 0,98 | 0,71 | 0,76 | 0,83 | 0,69 | 0,96 | 0,85 | 0,86 | 0,76 | - |
Dividend per Share |
- | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
02/06/2020 | 05/07/2020 | 08/06/2020 | 11/05/2020 | 02/04/2021 | 04/29/2021 | 08/05/2021 | 11/04/2021 | 02/03/2022 | 05/05/2022 | - | - | - | - |
1 CAD in Million 2 CAD |
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
22 768 | 25 982 | 26 151 | 28 101 | 29 466 | 31 299 | 31 494 | 30 106 |
Net Cash position1 |
- | - | - | - | - | - | - | - |
Leverage (Debt / EBITDA) |
2,48x | 2,72x | 2,59x | 2,93x | 2,98x | 3,03x | 2,96x | 2,73x |
Free Cash Flow1 |
3 418 | 3 567 | 3 818 | 3 348 | 2 995 | 3 160 | 3 866 | 4 396 |
ROE (Net Profit / Equities) |
15,2% | 15,5% | 15,2% | 11,9% | 12,4% | 15,0% | 15,5% | 16,3% |
Shareholders' equity1 |
18 350 | 17 971 | 19 976 | 21 032 | 21 812 | 20 469 | 19 922 | 21 098 |
ROA (Net Profit / Asset) |
5,81% | 5,58% | 5,38% | 4,14% | 4,25% | 4,67% | 4,73% | 4,15% |
Assets1 |
47 935 | 49 894 | 56 522 | 60 405 | 63 714 | 65 815 | 65 413 | 82 596 |
Book Value Per Share2 |
21,3 | 22,7 | 23,3 | 23,2 | 24,9 | 23,6 | 23,5 | 24,3 |
Cash Flow per Share2 |
8,16 | 8,22 | 8,83 | 8,57 | 8,82 | 9,10 | 9,35 | - |
Capex1 |
4 034 | 3 971 | 3 988 | 4 202 | 4 837 | 4 912 | 4 452 | 4 152 |
Capex / Sales |
17,8% | 16,9% | 16,6% | 18,4% | 20,6% | 20,3% | 18,0% | 16,3% |
Announcement Date |
02/08/2018 | 02/07/2019 | 02/06/2020 | 02/04/2021 | 02/03/2022 | - | - | - |
1 CAD in Million 2 CAD |
|
| |
|
|
Canada's Globalive inks network pact with Telus to boost chances of Shaw's wireless unit bid |
Capitalization (USD) |
49 333 038 388 |
Net sales (CAD) |
23 449 000 000 |
Net sales (USD) |
18 397 577 222 |
Number of employees |
49 781 |
Sales / Employee (CAD) |
471 043 |
Sales / Employee (USD) |
369 570 |
Free-Float |
84,9% |
Free-Float capitalization (USD) |
41 868 492 882 |
Avg. Exchange 20 sessions (CAD) |
200 689 605 |
Avg. Exchange 20 sessions (USD) |
157 456 715 |
Average Daily Capital Traded |
0,41% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|