Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
0.78 CAD | +3.31% | +10.56% | +22.66% |
05-02 | Gear Energy Ltd. Approves the Appointment of Kathy Turgeon as Director | CI |
05-01 | Gear Energy Reports Higher Q1 Net Income of $2.6 Million | MT |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 102.7 | 61.7 | 236.4 | 294 | 167.8 | 199 | - | - |
Enterprise Value (EV) 1 | 179.6 | 114.6 | 252.2 | 296.3 | 167.8 | 221 | 233 | 263 |
P/E ratio | -15.7 x | -0.79 x | - | - | - | - | - | - |
Yield | - | - | - | 6.19% | - | 7.95% | 7.95% | 7.95% |
Capitalization / Revenue | 0.78 x | 0.95 x | 2.02 x | 1.65 x | 1.12 x | 1.23 x | 1.17 x | 1.53 x |
EV / Revenue | 1.36 x | 1.76 x | 2.16 x | 1.66 x | 1.12 x | 1.37 x | 1.37 x | 2.03 x |
EV / EBITDA | 3.45 x | 5.7 x | 4.42 x | 3.13 x | 2.43 x | 2.79 x | 2.85 x | 5.6 x |
EV / FCF | 14.1 x | 15 x | 11 x | 8.02 x | - | -110 x | -19.4 x | -8.77 x |
FCF Yield | 7.1% | 6.66% | 9.12% | 12.5% | - | -0.91% | -5.15% | -11.4% |
Price to Book | - | - | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 218,473 | 216,490 | 259,741 | 260,215 | 262,250 | 263,563 | - | - |
Reference price 2 | 0.4700 | 0.2850 | 0.9100 | 1.130 | 0.6400 | 0.7550 | 0.7550 | 0.7550 |
Announcement Date | 20-02-20 | 21-02-17 | 22-02-16 | 23-02-22 | 24-02-21 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 132 | 65.06 | 116.8 | 178.5 | 150 | 161.4 | 169.4 | 129.7 |
EBITDA 1 | 52.1 | 20.1 | 57.04 | 94.61 | 68.99 | 79.15 | 81.65 | 47 |
EBIT 1 | - | - | - | 57.24 | 22.29 | 25.4 | 21.4 | -1.6 |
Operating Margin | - | - | - | 32.07% | 14.86% | 15.73% | 12.63% | -1.23% |
Earnings before Tax (EBT) | - | - | - | - | - | - | - | - |
Net income | - | - | - | - | - | - | - | - |
Net margin | - | - | - | - | - | - | - | - |
EPS | -0.0300 | -0.3600 | - | - | - | - | - | - |
Free Cash Flow 1 | 12.75 | 7.63 | 23 | 36.94 | - | -2 | -12 | -30 |
FCF margin | 9.66% | 11.73% | 19.7% | 20.69% | - | -1.24% | -7.08% | -23.13% |
FCF Conversion (EBITDA) | 24.48% | 37.95% | 40.32% | 39.04% | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
Dividend per Share 2 | - | - | - | 0.0700 | - | 0.0600 | 0.0600 | 0.0600 |
Announcement Date | 20-02-20 | 21-02-17 | 22-02-16 | 23-02-22 | 24-02-21 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | - | - | 39.28 | 34.55 | 36.74 | 40.56 | 38.18 | 34.63 | 37.2 | 38.9 | 42.7 |
EBITDA 1 | 34.04 | 22.65 | 18.84 | 13.41 | 17.69 | 20.26 | 17.31 | 15.8 | 17 | 19 | 21 |
EBIT 1 | - | - | 9.18 | 2.381 | 6.134 | 8.783 | 4.994 | 3.202 | 5.7 | 7.5 | 9.1 |
Operating Margin | - | - | 23.37% | 6.89% | 16.7% | 21.65% | 13.08% | 9.25% | 15.32% | 19.28% | 21.31% |
Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - |
Net income | - | - | - | - | - | - | - | - | - | - | - |
Net margin | - | - | - | - | - | - | - | - | - | - | - |
EPS | - | - | - | - | 0.0200 | - | - | - | - | - | - |
Dividend per Share 2 | 0.0100 | 0.0300 | 0.0300 | 0.0300 | 0.0300 | - | - | - | 0.0200 | - | - |
Announcement Date | 22-07-27 | 22-11-02 | 23-02-22 | 23-05-03 | 23-07-26 | 23-11-09 | 24-02-21 | 24-05-01 | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 77 | 52.9 | 15.8 | 2.22 | - | 22 | 34 | 64 |
Net Cash position 1 | - | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 1.477 x | 2.629 x | 0.2775 x | 0.0235 x | - | 0.278 x | 0.4164 x | 1.362 x |
Free Cash Flow 1 | 12.8 | 7.63 | 23 | 36.9 | - | -2 | -12 | -30 |
ROE (net income / shareholders' equity) | -3.07% | -53.8% | - | 33.3% | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets | - | - | - | - | - | - | - | - |
Book Value Per Share | - | - | - | - | - | - | - | - |
Cash Flow per Share 2 | 0.3100 | 0.1500 | 0.2000 | 0.3300 | - | 0.3000 | 0.3100 | 0.2300 |
Capex 1 | 37.1 | 12.4 | 28.9 | 50.5 | - | 51.5 | 58.7 | 53.5 |
Capex / Sales | 28.13% | 19.13% | 24.74% | 28.32% | - | 31.92% | 34.62% | 41.25% |
Announcement Date | 20-02-20 | 21-02-17 | 22-02-16 | 23-02-22 | 24-02-21 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Quarterly revenue - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+22.66% | 145M | |
+8.93% | 300B | |
+6.74% | 144B | |
+52.46% | 125B | |
+21.52% | 81.79B | |
+8.20% | 74.86B | |
+19.90% | 63B | |
+7.89% | 57.68B | |
+9.24% | 48.67B | |
+31.89% | 36.33B |
- Stock Market
- Equities
- GXE Stock
- Financials Gear Energy Ltd.