Market Closed -
Toronto S.E.
16:00:00 2024-04-29 EDT
|
5-day change
|
1st Jan Change
|
63.1
CAD
|
-1.08%
|
|
+10.28%
|
+18.59%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,561
|
993.4
|
3,189
|
3,624
|
3,846
|
4,514
|
-
|
-
|
Enterprise Value (EV)
1 |
10,113
|
9,289
|
8,132
|
7,922
|
7,859
|
8,373
|
7,601
|
6,973
|
P/E ratio
|
-1.95
x
|
-1.02
x
|
0.66
x
|
-20.5
x
|
9.47
x
|
9.59
x
|
7.44
x
|
6.88
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
0.43%
|
0.43%
|
0.43%
|
Capitalization / Revenue
|
0.23
x
|
0.15
x
|
0.52
x
|
0.52
x
|
0.48
x
|
0.53
x
|
0.5
x
|
0.48
x
|
EV / Revenue
|
0.64
x
|
1.43
x
|
1.34
x
|
1.15
x
|
0.98
x
|
0.99
x
|
0.84
x
|
0.75
x
|
EV / EBITDA
|
11.3
x
|
46.4
x
|
12.7
x
|
8.52
x
|
6.39
x
|
6.23
x
|
4.82
x
|
4.23
x
|
EV / FCF
|
-8.21
x
|
2.93
x
|
-15.6
x
|
10.8
x
|
30.6
x
|
30.8
x
|
8.86
x
|
7.44
x
|
FCF Yield
|
-12.2%
|
34.2%
|
-6.41%
|
9.28%
|
3.27%
|
3.25%
|
11.3%
|
13.4%
|
Price to Book
|
-0.46
x
|
-0.1
x
|
-1.07
x
|
-1.32
x
|
-1.63
x
|
-2.18
x
|
-2.68
x
|
-4.51
x
|
Nbr of stocks (in thousands)
|
95,860
|
96,691
|
95,621
|
93,869
|
95,785
|
97,657
|
-
|
-
|
Reference price
2 |
37.12
|
9.421
|
33.22
|
38.55
|
40.14
|
46.23
|
46.23
|
46.23
|
Announcement Date
|
20-02-13
|
21-02-11
|
22-02-10
|
23-02-09
|
24-02-08
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
15,757
|
6,487
|
6,085
|
6,913
|
8,046
|
8,461
|
9,092
|
9,334
|
EBITDA
1 |
896
|
200
|
640
|
930
|
1,230
|
1,343
|
1,575
|
1,647
|
EBIT
1 |
470
|
-821
|
223
|
512
|
799
|
888.4
|
1,083
|
1,166
|
Operating Margin
|
2.98%
|
-12.66%
|
3.66%
|
7.41%
|
9.93%
|
10.5%
|
11.91%
|
12.49%
|
Earnings before Tax (EBT)
1 |
-1,340
|
-121
|
-371
|
-246
|
401
|
538.5
|
732.1
|
876.5
|
Net income
1 |
-1,818
|
-868
|
5,041
|
-148
|
445
|
497
|
645.1
|
658.3
|
Net margin
|
-11.54%
|
-13.38%
|
82.84%
|
-2.14%
|
5.53%
|
5.87%
|
7.1%
|
7.05%
|
EPS
2 |
-19.00
|
-9.250
|
50.50
|
-1.880
|
4.240
|
4.818
|
6.217
|
6.716
|
Free Cash Flow
1 |
-1,232
|
3,175
|
-521
|
735
|
257
|
272
|
857.8
|
937.3
|
FCF margin
|
-7.82%
|
48.94%
|
-8.56%
|
10.63%
|
3.19%
|
3.22%
|
9.43%
|
10.04%
|
FCF Conversion (EBITDA)
|
-
|
1,587.5%
|
-
|
79.03%
|
20.89%
|
20.25%
|
54.45%
|
56.92%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
57.75%
|
54.73%
|
132.97%
|
142.39%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.2008
|
0.2000
|
0.2000
|
Announcement Date
|
20-02-13
|
21-02-11
|
22-02-10
|
23-02-09
|
24-02-08
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
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 |
1,771
|
1,246
|
1,557
|
1,455
|
2,655
|
1,453
|
1,675
|
1,856
|
3,062
|
1,281
|
1,814
|
1,975
|
3,337
|
1,713
|
2,024
|
EBITDA
1 |
232
|
167
|
201
|
210
|
352
|
212
|
275
|
285
|
458
|
205
|
283.1
|
312.2
|
527.9
|
262.2
|
335.5
|
EBIT
1 |
113
|
73
|
103
|
125
|
211
|
138
|
190
|
193
|
278
|
142
|
188.3
|
209.5
|
349.5
|
198.9
|
248.1
|
Operating Margin
|
6.38%
|
5.86%
|
6.62%
|
8.59%
|
7.95%
|
9.5%
|
11.34%
|
10.4%
|
9.08%
|
11.09%
|
10.38%
|
10.61%
|
10.47%
|
11.61%
|
12.26%
|
Earnings before Tax (EBT)
|
112
|
-287
|
-107
|
28
|
120
|
217
|
1
|
-39
|
222
|
94
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
238
|
-287
|
-129
|
27
|
241
|
302
|
-35
|
-37
|
215
|
110
|
82.76
|
109.1
|
220.7
|
80.57
|
119.3
|
Net margin
|
13.44%
|
-23.03%
|
-8.29%
|
1.86%
|
9.08%
|
20.78%
|
-2.09%
|
-1.99%
|
7.02%
|
8.59%
|
4.56%
|
5.52%
|
6.61%
|
4.7%
|
5.89%
|
EPS
2 |
2.250
|
-3.000
|
-1.430
|
0.2000
|
2.400
|
2.980
|
-0.4400
|
-0.4700
|
2.110
|
1.020
|
0.8254
|
1.035
|
2.195
|
0.9381
|
1.219
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.0500
|
0.0500
|
0.0500
|
0.0500
|
0.0500
|
Announcement Date
|
22-02-10
|
22-05-05
|
22-08-04
|
22-11-03
|
23-02-09
|
23-04-27
|
23-08-03
|
23-11-02
|
24-02-08
|
24-04-25
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
6,552
|
8,296
|
4,943
|
4,298
|
4,013
|
3,858
|
3,086
|
2,458
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
7.312
x
|
41.48
x
|
7.723
x
|
4.622
x
|
3.263
x
|
2.873
x
|
1.959
x
|
1.493
x
|
Free Cash Flow
1 |
-1,232
|
3,175
|
-521
|
735
|
257
|
272
|
858
|
937
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-7.2%
|
-4.71%
|
-1.97%
|
0.57%
|
1.8%
|
3.3%
|
3.75%
|
3.8%
|
Assets
1 |
25,257
|
18,411
|
-256,018
|
-25,785
|
24,782
|
15,061
|
17,203
|
17,322
|
Book Value Per Share
2 |
-79.90
|
-96.30
|
-31.20
|
-29.20
|
-24.60
|
-21.20
|
-17.30
|
-10.20
|
Cash Flow per Share
2 |
-7.130
|
-13.50
|
2.610
|
11.30
|
6.380
|
7.180
|
12.30
|
-
|
Capex
1 |
552
|
364
|
232
|
337
|
366
|
280
|
303
|
434
|
Capex / Sales
|
3.5%
|
5.61%
|
3.81%
|
4.87%
|
4.55%
|
3.31%
|
3.33%
|
4.65%
|
Announcement Date
|
20-02-13
|
21-02-11
|
22-02-10
|
23-02-09
|
24-02-08
|
-
|
-
|
-
|
Last Close Price
46.23
USD Average target price
58.52
USD Spread / Average Target +26.59% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.59% | 4.55B | | +21.75% | 135B | | +10.83% | 77.91B | | +22.02% | 50.29B | | +38.41% | 43.87B | | +3.06% | 40.69B | | +43.28% | 31.95B | | +82.93% | 24.31B | | +21.28% | 23.26B | | +27.89% | 20.94B |
Other Aerospace & Defense
|