Valuation ATS Corporation

Equities

Market Closed - Toronto S.E. Other stock markets 16:16:00 2024-09-20 EDT			5-day change	1st Jan Change
38.99 ^CAD	+1.01%		+9.68%	-31.73%

09-05	National Bank on Industrials -- "What Happens When Easing Cycle Starts?"	MT
09-03	ATS Completes Heidolph Acquisition	MT

Fiscal Period: Maart	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,519	2,437	4,161	5,195	4,510	3,780	-	-
Change	-	60.45%	70.72%	24.84%	-13.18%	-16.19%	-	-
Enterprise Value (EV) ¹	1,763	2,682	5,044	6,294	5,627	4,894	4,669	4,528
Change	-	52.11%	88.1%	24.77%	-10.59%	-13.02%	-4.61%	-3.02%
P/E ratio	28.9x	38.4x	34.4x	41x	23.1x	29.2x	19.1x	-
PBR	-	-	-	-	2.67x	2.13x	1.93x	-
PEG	-	1.8x	0.4x	7.67x	0.5x	-0.9x	0.4x	-
Capitalization / Revenue	1.06x	1.7x	1.91x	2.02x	1.49x	1.32x	1.22x	1.14x
EV / Revenue	1.23x	1.88x	2.31x	2.44x	1.86x	1.71x	1.51x	1.37x
EV / EBITDA	9.04x	13.4x	14.7x	15.7x	12x	11.3x	9.54x	8.31x
EV / EBIT	11.2x	16.4x	17.3x	19.1x	14.2x	14x	11.2x	10.3x
EV / FCF	-48.7x	17.5x	31x	87.8x	-83.1x	22.1x	17.8x	-
FCF Yield	-2.05%	5.73%	3.23%	1.14%	-1.2%	4.52%	5.62%	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	0.57	0.69	1.31	1.38	1.97	1.321	2.021	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	1,430	1,430	2,183	2,577	3,033	2,864	3,102	3,307
EBITDA ¹	195.1	200.7	343.9	401.2	470.6	434.5	489.3	545.2
EBIT ¹	157.4	163.2	292.4	330	397.5	349.7	417.2	439
Net income ¹	52.9	64.09	122.1	127.4	193.7	130.1	199	-
Net Debt ¹	244	244.4	883.2	1,099	1,117	1,114	889	747.8
Reference price ²	16.46	26.47	45.10	56.59	45.58	38.60	38.60	38.60
Nbr of stocks (in thousands)	92,283	92,077	92,260	91,795	98,945	97,926	-	-
Announcement Date	20-05-27	21-05-20	22-05-19	23-05-18	24-05-16	-	-	-

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 (Y)	Capi. ($)
ATS CORPORATION	29.23x	1.71x	11.27x	-.--%	2.79B
ATLAS COPCO AB	29.96x	4.95x	18.86x	+1.62%	85.46B
PARKER-HANNIFIN CORPORATION	27.09x	4.29x	16.83x	+1.04%	80.51B
INGERSOLL RAND INC.	46.96x	5.72x	20.57x	+0.08%	39.4B
XYLEM INC.	41.37x	3.94x	19.27x	+1.06%	33.11B
FORTIVE CORPORATION	29.28x	4.73x	16.53x	+0.42%	27.08B
SANDVIK AB	20.53x	2.48x	10.71x	+2.60%	26.92B
DOVER CORPORATION	17.65x	3.32x	15.43x	+1.09%	26.28B
TECHTRONIC INDUSTRIES CO. LTD.	23.28x	1.82x	14.93x	+1.86%	26.19B
FANUC CORPORATION	26.64x	3.7x	14.6x	+2.35%	25.34B
Average	29.20x	3.67x	15.90x	+1.21%	37.31B
Weighted average by Cap.	29.85x	4.16x	17.02x	+1.28%