End-of-day quote
Toronto S.E.
18:00:00 2024-05-02 EDT
|
5-day change
|
1st Jan Change
|
9.95
CAD
|
+5.85%
|
|
-3.30%
|
+54.26%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
233.7
|
753.4
|
1,824
|
2,516
|
3,366
|
5,479
|
-
|
-
|
Enterprise Value (EV)
2 |
401.5
|
885
|
1,573
|
3,003
|
4,238
|
6,250
|
6,199
|
5,898
|
P/E ratio
|
-14.3
x
|
63.2
x
|
7.95
x
|
19.5
x
|
-31.9
x
|
58.2
x
|
15
x
|
10.6
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.56
x
|
1.66
x
|
2.3
x
|
1.94
x
|
2.5
x
|
3.09
x
|
2.29
x
|
2.13
x
|
EV / Revenue
|
0.96
x
|
1.95
x
|
1.98
x
|
2.32
x
|
3.15
x
|
3.53
x
|
2.6
x
|
2.3
x
|
EV / EBITDA
|
3.92
x
|
6.36
x
|
3.64
x
|
8.51
x
|
16.3
x
|
10
x
|
5.39
x
|
4.4
x
|
EV / FCF
|
-104
x
|
17.8
x
|
3.74
x
|
-6.36
x
|
-8.48
x
|
106
x
|
15.4
x
|
-996
x
|
FCF Yield
|
-0.96%
|
5.61%
|
26.7%
|
-15.7%
|
-11.8%
|
0.94%
|
6.48%
|
-0.1%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
399,696
|
403,225
|
413,361
|
690,500
|
691,784
|
753,482
|
-
|
-
|
Reference price
3 |
0.7600
|
2.380
|
5.580
|
4.940
|
6.450
|
9.950
|
9.950
|
9.950
|
Announcement Date
|
20-02-11
|
21-02-24
|
22-02-15
|
23-02-15
|
24-02-22
|
-
|
-
|
-
|
1CAD in Million2USD in Million3CAD Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
418.7
|
453.8
|
794.8
|
1,296
|
1,346
|
1,773
|
2,388
|
2,570
|
EBITDA
1 |
102.5
|
139.2
|
432.2
|
352.8
|
260.3
|
624.9
|
1,149
|
1,341
|
EBIT
1 |
14.19
|
37.31
|
355.2
|
140.2
|
32.93
|
288.8
|
821.1
|
994.4
|
Operating Margin
|
3.39%
|
8.22%
|
44.7%
|
10.82%
|
2.45%
|
16.29%
|
34.39%
|
38.7%
|
Earnings before Tax (EBT)
1 |
-4.307
|
-
|
-
|
-
|
-91
|
241.6
|
692.5
|
936
|
Net income
1 |
-16.04
|
12.6
|
226.8
|
122.2
|
-101.7
|
140.3
|
443.4
|
593.7
|
Net margin
|
-3.83%
|
2.78%
|
28.54%
|
9.43%
|
-7.56%
|
7.91%
|
18.57%
|
23.1%
|
EPS
2 |
-0.0532
|
0.0377
|
0.7017
|
0.2539
|
-0.2025
|
0.1710
|
0.6648
|
0.9367
|
Free Cash Flow
1 |
-3.862
|
49.65
|
419.9
|
-472.3
|
-499.9
|
58.7
|
401.9
|
-5.92
|
FCF margin
|
-0.92%
|
10.94%
|
52.84%
|
-36.44%
|
-37.15%
|
3.31%
|
16.83%
|
-0.23%
|
FCF Conversion (EBITDA)
|
-
|
35.67%
|
97.16%
|
-
|
-
|
9.39%
|
34.97%
|
-
|
FCF Conversion (Net income)
|
-
|
394.02%
|
185.13%
|
-
|
-
|
41.84%
|
90.64%
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
20-02-11
|
21-02-24
|
22-02-15
|
23-02-15
|
24-02-22
|
-
|
-
|
-
|
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 |
215.9
|
268.1
|
356.6
|
308.7
|
362.1
|
335.6
|
333.9
|
322.2
|
353.7
|
339.9
|
400.4
|
504.2
|
594.9
|
-
|
-
|
EBITDA
1 |
113.3
|
123.4
|
114.7
|
34.1
|
80.5
|
65.3
|
43.4
|
62.8
|
88.3
|
80.1
|
112.9
|
194.6
|
257.1
|
295
|
297.6
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
-
|
-
|
75.1
|
34.1
|
-20.9
|
-20
|
-
|
-
|
-
|
-
|
8.3
|
56.7
|
82.6
|
-
|
-
|
Net margin
|
-
|
-
|
21.06%
|
11.05%
|
-5.77%
|
-5.96%
|
-
|
-
|
-
|
-
|
2.07%
|
11.25%
|
13.88%
|
-
|
-
|
EPS
2 |
0.1276
|
0.1042
|
0.1424
|
0.0681
|
-0.0401
|
-0.0409
|
-0.0667
|
-
|
-0.0270
|
-0.0137
|
-0.007000
|
0.0680
|
0.1095
|
0.1575
|
0.1575
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
22-02-15
|
22-05-12
|
22-08-08
|
22-10-31
|
23-02-15
|
23-05-03
|
23-08-02
|
23-11-03
|
24-02-22
|
24-05-02
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
168
|
132
|
-
|
487
|
872
|
771
|
720
|
419
|
Net Cash position
1 |
-
|
-
|
252
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.637
x
|
0.9449
x
|
-
|
1.381
x
|
3.349
x
|
1.234
x
|
0.6266
x
|
0.3126
x
|
Free Cash Flow
1 |
-3.86
|
49.6
|
420
|
-472
|
-500
|
58.7
|
402
|
-5.92
|
ROE (net income / shareholders' equity)
|
-0.73%
|
1.64%
|
25.3%
|
6.49%
|
-3.76%
|
5.05%
|
13.1%
|
13.5%
|
ROA (Net income/ Total Assets)
|
-0.41%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
3,913
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
2 |
0.3300
|
0.4200
|
1.700
|
0.4800
|
0.4000
|
0.9100
|
1.620
|
1.870
|
Capex
1 |
96.7
|
97.5
|
133
|
560
|
617
|
435
|
498
|
1,060
|
Capex / Sales
|
23.11%
|
21.49%
|
16.79%
|
43.19%
|
45.84%
|
24.56%
|
20.88%
|
41.26%
|
Announcement Date
|
20-02-11
|
21-02-24
|
22-02-15
|
23-02-15
|
24-02-22
|
-
|
-
|
-
|
Last Close Price
9.95
CAD Average target price
11.32
CAD Spread / Average Target +13.75% Consensus |
1st Jan change
|
Capi.
|
---|
| +54.26% | 5.48B | | +49.24% | 44.15B | | +30.52% | 27.12B | | +6.85% | 13.65B | | +71.24% | 11.23B | | +23.17% | 7.07B | | +19.23% | 6.98B | | +14.06% | 6.97B | | +41.43% | 4.49B | | +56.93% | 2.93B |
Copper Ore Mining
|