Market Closed -
Toronto S.E.
15:55:22 2024-06-14 EDT
|
5-day change
|
1st Jan Change
|
20.69
CAD
|
+1.22%
|
|
-2.04%
|
-8.73%
|
Fiscal Period: December |
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
5,429
|
5,986
|
5,309
|
-
|
-
|
Enterprise Value (EV)
1 |
7,511
|
10,217
|
9,426
|
9,113
|
8,789
|
P/E ratio
|
776
x
|
-23.1
x
|
-25.5
x
|
-112
x
|
40.8
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
1.44
x
|
1.44
x
|
1.14
x
|
1.07
x
|
1.02
x
|
EV / Revenue
|
1.99
x
|
2.46
x
|
2.02
x
|
1.84
x
|
1.69
x
|
EV / EBITDA
|
10.4
x
|
13.8
x
|
10.9
x
|
9.45
x
|
8.11
x
|
EV / FCF
|
44.2
x
|
-51.6
x
|
30.4
x
|
17.8
x
|
11.3
x
|
FCF Yield
|
2.26%
|
-1.94%
|
3.29%
|
5.62%
|
8.83%
|
Price to Book
|
0.77
x
|
0.87
x
|
0.78
x
|
0.74
x
|
-
|
Nbr of stocks (in thousands)
|
350,001
|
350,881
|
351,828
|
-
|
-
|
Reference price
2 |
15.51
|
17.06
|
15.09
|
15.09
|
15.09
|
Announcement Date
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,765
|
3,768
|
4,146
|
4,658
|
4,944
|
5,199
|
EBITDA
1 |
-
|
720
|
738
|
864.9
|
964.8
|
1,084
|
EBIT
1 |
-
|
585
|
596
|
647.5
|
730.6
|
832.3
|
Operating Margin
|
-
|
15.53%
|
14.38%
|
13.9%
|
14.78%
|
16.01%
|
Earnings before Tax (EBT)
1 |
-
|
73
|
-166
|
-170.7
|
-103.5
|
157
|
Net income
1 |
182
|
6
|
-260
|
-236
|
-61.57
|
129.3
|
Net margin
|
4.83%
|
0.16%
|
-6.27%
|
-5.07%
|
-1.25%
|
2.49%
|
EPS
2 |
-
|
0.0200
|
-0.7400
|
-0.5920
|
-0.1350
|
0.3700
|
Free Cash Flow
1 |
-
|
170
|
-198
|
310
|
512
|
776
|
FCF margin
|
-
|
4.51%
|
-4.78%
|
6.66%
|
10.36%
|
14.92%
|
FCF Conversion (EBITDA)
|
-
|
23.61%
|
-
|
35.84%
|
53.07%
|
71.59%
|
FCF Conversion (Net income)
|
-
|
2,833.33%
|
-
|
-
|
-
|
600.15%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/31/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
889
|
941
|
942
|
996
|
931
|
1,035
|
1,007
|
1,173
|
1,099
|
1,168
|
1,148
|
1,242
|
1,155
|
1,248
|
EBITDA
1 |
170
|
182
|
187
|
181
|
141
|
179
|
187
|
231
|
180
|
203.4
|
218.4
|
262.5
|
215.2
|
239
|
EBIT
1 |
140
|
148
|
153
|
144
|
107
|
104
|
152
|
195
|
144
|
150.4
|
163.1
|
206.9
|
153.4
|
181
|
Operating Margin
|
15.75%
|
15.73%
|
16.24%
|
14.46%
|
11.49%
|
10.05%
|
15.09%
|
16.62%
|
13.1%
|
12.88%
|
14.21%
|
16.66%
|
13.28%
|
14.5%
|
Earnings before Tax (EBT)
1 |
29
|
27
|
19
|
-2
|
-55
|
-19
|
-35
|
-57
|
-90
|
-42.5
|
-34.5
|
-1.5
|
-
|
-
|
Net income
1 |
20
|
5
|
-18
|
-1
|
-90
|
-32
|
-84
|
-54
|
-167
|
-41.77
|
-32.7
|
-0.6
|
-
|
-
|
Net margin
|
2.25%
|
0.53%
|
-1.91%
|
-0.1%
|
-9.67%
|
-3.09%
|
-8.34%
|
-4.6%
|
-15.2%
|
-3.58%
|
-2.85%
|
-0.05%
|
-
|
-
|
EPS
2 |
0.0600
|
0.0100
|
-0.0500
|
-
|
-0.2600
|
-0.0900
|
-0.2400
|
-0.1500
|
-0.4800
|
-0.1150
|
-0.0850
|
0.005000
|
-0.0300
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
6/8/22
|
8/4/22
|
11/2/22
|
2/22/23
|
5/3/23
|
8/2/23
|
11/1/23
|
2/21/24
|
5/1/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
2,082
|
4,231
|
4,117
|
3,804
|
3,480
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
2.892
x
|
5.733
x
|
4.76
x
|
3.943
x
|
3.211
x
|
Free Cash Flow
1 |
-
|
170
|
-198
|
310
|
512
|
776
|
ROE (net income / shareholders' equity)
|
-
|
4.58%
|
3.72%
|
3.04%
|
4.78%
|
7.08%
|
ROA (Net income/ Total Assets)
|
-
|
3.41%
|
2.1%
|
1.68%
|
2.32%
|
2.91%
|
Assets
1 |
-
|
175.7
|
-12,388
|
-14,086
|
-2,653
|
4,438
|
Book Value Per Share
2 |
-
|
20.10
|
19.50
|
19.40
|
20.30
|
-
|
Cash Flow per Share
2 |
-
|
0.9900
|
-0.0500
|
0.7500
|
1.190
|
-
|
Capex
1 |
-
|
175
|
181
|
252
|
264
|
277
|
Capex / Sales
|
-
|
4.64%
|
4.37%
|
5.41%
|
5.34%
|
5.33%
|
Announcement Date
|
3/31/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
Last Close Price
15.09
USD Average target price
18.71
USD Spread / Average Target +24.02% Consensus |