Projected Income Statement: Enghouse Systems Limited

Forecast Balance Sheet: Enghouse Systems Limited

Fiscal Period: October 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 -171 -208 -228 -262 -256 -258 -216 -178
Change - -21.64% -9.62% -14.91% 2.29% -0.98% 16.28% 17.59%
Announcement Date 12/16/21 12/15/22 12/14/23 12/12/24 12/15/25 - - -
1CAD in Million
Estimates

Cash Flow Forecast: Enghouse Systems Limited

Fiscal Period: October 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 3.333 0.919 1.06 1.977 1.479 2.122 2.123 5.309
Change - -72.43% 15.34% 86.51% -25.19% 43.44% 0.07% 150.07%
Free Cash Flow (FCF) 1 115.1 102.3 114.2 130.1 103.2 89.45 95.75 116.3
Change - -11.17% 11.71% 13.88% -20.71% -13.29% 7.04% 21.46%
Announcement Date 12/16/21 12/15/22 12/14/23 12/12/24 12/15/25 - - -
1CAD in Million
Estimates

Forecast Financial Ratios: Enghouse Systems Limited

Fiscal Period: October 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 36.07% 32.89% 29.47% 28.61% 25.57% 24.81% 25.56% 25.9%
EBIT Margin (%) 24.34% 21.96% 18.72% 18.9% 22.92% 20.72% 21.73% 21.66%
EBT Margin (%) 22.99% 22.51% 19.21% 20.15% 18.35% 17.8% 18.35% 18.52%
Net margin (%) 19.86% 22.1% 15.91% 16.18% 14.77% 14.68% 15.3% 14.7%
FCF margin (%) 24.64% 23.92% 25.16% 25.89% 20.68% 19% 19.88% 22.09%
FCF / Net Income (%) 124.07% 108.22% 158.12% 159.96% 140.03% 129.44% 129.94% 150.32%

Profitability

        
ROA - - - - - - - -
ROE - - - 14.13% 12.22% 12.22% 12.96% 14.06%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) 0.71% 0.21% 0.23% 0.39% 0.3% 0.45% 0.44% 1.01%
CAPEX / EBITDA (%) 1.98% 0.65% 0.79% 1.37% 1.16% 1.82% 1.72% 3.89%
CAPEX / FCF (%) 2.9% 0.9% 0.93% 1.52% 1.43% 2.37% 2.22% 4.56%

Items per share

        
Cash flow per share 1 2.119 - - - - - - -
Change - - - - - - - -
Dividend per Share 1 2.14 0.74 - 1 1.16 1.22 1.38 1.58
Change - -65.42% - - 16% 5.17% 13.11% 14.49%
Book Value Per Share 1 - - - 10.76 11.09 10.82 10.73 10.55
Change - - - - 3.04% -2.38% -0.82% -1.71%
EPS 1 1.66 1.7 1.31 1.47 1.34 1.257 1.308 1.408
Change - 2.41% -22.94% 12.21% -8.84% -6.16% 4.05% 7.61%
Nbr of stocks (in thousands) 55,533 55,263 55,257 55,367 54,899 54,371 54,371 54,371
Announcement Date 12/16/21 12/15/22 12/14/23 12/12/24 12/15/25 - - -
1CAD
Estimates
2026 *2027 *
P/E 13x 12.5x
PBR 1.51x 1.52x
EV / Sales 1.34x 1.39x
Yield 7.48% 8.46%

EPS & Dividend



Y-o-Y evolution of P/E

 

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
A
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
4
Last Close Price
16.31CAD
Average target price
17.00CAD
Spread / Average Target
+4.23%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. ENGH Stock
  4. Financials Enghouse Systems Limited
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!