Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
0.305 CAD | -1.61% | -8.96% | -19.74% |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Capitalization 1 | 34.56 | 22.81 | 40.15 | 43.36 | 43.81 | 34.17 | - |
Enterprise Value (EV) 1 | 105.2 | 82.67 | 120.1 | 142.6 | 131.6 | 125.1 | 100.1 |
P/E ratio | - | - | - | - | - | - | - |
Yield | - | - | - | - | - | - | - |
Capitalization / Revenue | 0.21 x | 0.17 x | 0.25 x | 0.2 x | 0.18 x | 0.13 x | 0.13 x |
EV / Revenue | 0.63 x | 0.61 x | 0.75 x | 0.65 x | 0.53 x | 0.48 x | 0.37 x |
EV / EBITDA | 4.71 x | 3.38 x | 4.58 x | 4.43 x | 3.47 x | 3.27 x | 2.46 x |
EV / FCF | 7.24 x | 5.06 x | 30.8 x | 18.6 x | 4.3 x | 21.2 x | 18.9 x |
FCF Yield | 13.8% | 19.8% | 3.25% | 5.38% | 23.2% | 4.72% | 5.3% |
Price to Book | - | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 93,413 | 91,253 | 91,253 | 115,621 | 115,287 | 112,027 | - |
Reference price 2 | 0.3700 | 0.2500 | 0.4400 | 0.3750 | 0.3800 | 0.3050 | 0.3050 |
Announcement Date | 20-06-09 | 21-03-22 | 22-03-22 | 23-03-22 | 24-03-28 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net sales 1 | 168.1 | 136.1 | 159.4 | 218.4 | 247.3 | 258.5 | 271.5 |
EBITDA 1 | 22.31 | 24.46 | 26.24 | 32.18 | 37.93 | 38.2 | 40.7 |
EBIT | - | - | - | - | - | - | - |
Operating Margin | - | - | - | - | - | - | - |
Earnings before Tax (EBT) | - | - | - | - | - | - | - |
Net income | - | - | - | - | - | - | - |
Net margin | - | - | - | - | - | - | - |
EPS | - | - | - | - | - | - | - |
Free Cash Flow 1 | 14.53 | 16.34 | 3.9 | 7.675 | 30.59 | 5.9 | 5.3 |
FCF margin | 8.64% | 12% | 2.45% | 3.51% | 12.37% | 2.28% | 1.95% |
FCF Conversion (EBITDA) | 65.13% | 66.78% | 14.87% | 23.85% | 80.64% | 15.45% | 13.02% |
FCF Conversion (Net income) | - | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - | - |
Announcement Date | 20-06-09 | 21-03-22 | 22-03-22 | 23-03-22 | 24-03-28 | - | - |
Income Statement Evolution (Quarterly data)
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 |
---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 46.08 | - | - | 59.14 | 59.84 | 56.81 | 62.3 | 66.8 | 61.34 | 58.51 | 64.8 |
EBITDA 1 | 6.409 | 5.66 | - | 10.41 | 7.556 | 8.615 | 10.96 | 10.59 | 7.772 | 6.9 | 10.7 |
EBIT | - | - | - | - | - | - | - | - | - | - | - |
Operating Margin | - | - | - | - | - | - | - | - | - | - | - |
Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - |
Net income | - | - | 1.6 | - | - | - | - | - | - | - | - |
Net margin | - | - | - | - | - | - | - | - | - | - | - |
EPS | - | - | 0.0200 | - | - | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 22-03-22 | 22-05-11 | 22-08-10 | 22-11-10 | 23-03-22 | 23-05-15 | 23-08-09 | 23-11-13 | 24-03-28 | 24-05-15 | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net Debt 1 | 70.6 | 59.9 | 79.9 | 99.2 | 87.8 | 90.9 | 65.9 |
Net Cash position 1 | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 3.165 x | 2.447 x | 3.046 x | 3.082 x | 2.315 x | 2.38 x | 1.619 x |
Free Cash Flow 1 | 14.5 | 16.3 | 3.9 | 7.68 | 30.6 | 5.9 | 5.3 |
ROE (net income / shareholders' equity) | -9.46% | -11.2% | 3.39% | 3.57% | - | - | - |
ROA (Net income/ Total Assets) | -3.16% | -3.53% | 0.98% | 0.93% | - | - | - |
Assets | - | - | - | - | - | - | - |
Book Value Per Share | - | - | - | - | - | - | - |
Cash Flow per Share 2 | 0.2400 | 0.1700 | 0.2800 | 0.3000 | - | 0.2700 | 0.2600 |
Capex 1 | 7.65 | 4.44 | 9.05 | 13.8 | 14.4 | 14 | 14 |
Capex / Sales | 4.55% | 3.26% | 5.68% | 6.3% | 5.81% | 5.42% | 5.16% |
Announcement Date | 20-06-09 | 21-03-22 | 22-03-22 | 23-03-22 | 24-03-28 | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Quarterly revenue - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-19.74% | 25.02M | |
+18.40% | 85.1B | |
+17.94% | 61.25B | |
+20.29% | 24.43B | |
+31.18% | 12.35B | |
+27.48% | 11.38B | |
+0.41% | 6.88B | |
+23.73% | 4.77B | |
+17.58% | 4.45B | |
-21.03% | 2.48B |
- Stock Market
- Equities
- VTX Stock
- Financials Vertex Resource Group Ltd.