Market Closed -
Toronto S.E.
04:00:00 2024-06-07 pm EDT
|
5-day change
|
1st Jan Change
|
44.13
CAD
|
-2.48%
|
|
-1.05%
|
-9.57%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
8,986
|
8,597
|
10,502
|
7,343
|
8,264
|
7,455
|
-
|
-
|
Enterprise Value (EV)
1 |
8,986
|
8,597
|
10,502
|
14,347
|
8,264
|
14,582
|
14,574
|
7,455
|
P/E ratio
|
7.06
x
|
9.27
x
|
7.49
x
|
547
x
|
-20.2
x
|
14.7
x
|
16.3
x
|
-
|
Yield
|
-
|
2.76%
|
2.35%
|
3.4%
|
2.97%
|
3.36%
|
3.44%
|
-
|
Capitalization / Revenue
|
11.6
x
|
9.74
x
|
11.3
x
|
7.29
x
|
7.76
x
|
6.65
x
|
6.34
x
|
6.36
x
|
EV / Revenue
|
11.6
x
|
9.74
x
|
11.3
x
|
14.2
x
|
7.76
x
|
13
x
|
12.4
x
|
6.36
x
|
EV / EBITDA
|
18.6
x
|
15.4
x
|
18.3
x
|
23.4
x
|
13
x
|
21.2
x
|
19.9
x
|
-
|
EV / FCF
|
42,334,668
x
|
36,353,027
x
|
-18,794,369
x
|
-51,608,107
x
|
125,735,764
x
|
-
|
-
|
-
|
FCF Yield
|
0%
|
0%
|
-0%
|
-0%
|
0%
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
169,524
|
171,983
|
175,145
|
172,046
|
169,339
|
168,930
|
-
|
-
|
Reference price
2 |
53.01
|
49.99
|
59.96
|
42.68
|
48.80
|
44.13
|
44.13
|
44.13
|
Announcement Date
|
2/26/20
|
2/24/21
|
2/23/22
|
2/22/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
777.9
|
882.6
|
933.1
|
1,007
|
1,065
|
1,122
|
1,175
|
1,171
|
EBITDA
1 |
482
|
559.7
|
575.2
|
612.4
|
636.2
|
686.9
|
730.7
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
954.5
|
1,474
|
3.603
|
-488.1
|
537.7
|
470.6
|
476.3
|
Net income
1 |
1,195
|
925.9
|
1,393
|
13.64
|
-411.6
|
450.3
|
475.8
|
77.6
|
Net margin
|
153.68%
|
104.9%
|
149.26%
|
1.35%
|
-38.63%
|
40.15%
|
40.48%
|
6.63%
|
EPS
2 |
7.512
|
5.393
|
8.003
|
0.0780
|
-2.419
|
3.000
|
2.700
|
-
|
Free Cash Flow
|
212.3
|
236.5
|
-558.8
|
-278
|
65.72
|
-
|
-
|
-
|
FCF margin
|
27.29%
|
26.79%
|
-59.88%
|
-27.6%
|
6.17%
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
44.04%
|
42.25%
|
-
|
-
|
10.33%
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
17.76%
|
25.54%
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
1.380
|
1.409
|
1.450
|
1.450
|
1.482
|
1.518
|
-
|
Announcement Date
|
2/26/20
|
2/24/21
|
2/23/22
|
2/22/23
|
2/22/24
|
-
|
-
|
-
|
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 |
240.7
|
246.6
|
251.7
|
252
|
256.9
|
260.9
|
263.8
|
268.4
|
272.2
|
275.8
|
276.8
|
279.9
|
282.4
|
282.8
|
285.6
|
EBITDA
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
164
|
160.4
|
-
|
171.1
|
174.5
|
170.8
|
-
|
-
|
EBIT
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-
|
-
|
-
|
66.06
|
124.9
|
-148.4
|
25.71
|
-362.5
|
-2.835
|
184.3
|
115.5
|
121.3
|
116.6
|
115.5
|
119.2
|
Net income
1 |
-
|
-
|
-
|
63.16
|
155.5
|
-103.2
|
39.98
|
-357.5
|
9.212
|
182.1
|
52.4
|
46.4
|
30.2
|
22.7
|
0.3
|
Net margin
|
-
|
-
|
-
|
25.06%
|
60.53%
|
-39.56%
|
15.16%
|
-133.22%
|
3.38%
|
66.03%
|
18.93%
|
16.58%
|
10.7%
|
8.03%
|
0.11%
|
EPS
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
0.3620
|
-
|
-
|
-
|
-
|
0.3800
|
0.3800
|
0.3900
|
-
|
-
|
Announcement Date
|
2/23/22
|
5/16/22
|
8/10/22
|
11/8/22
|
2/22/23
|
5/12/23
|
8/3/23
|
11/8/23
|
2/22/24
|
5/8/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
7,004
|
-
|
7,127
|
7,119
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
11.44
x
|
-
|
10.38
x
|
9.742
x
|
-
|
Free Cash Flow
|
212
|
236
|
-559
|
-278
|
65.7
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/26/20
|
2/24/21
|
2/23/22
|
2/22/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
44.13
CAD Average target price
56
CAD Spread / Average Target +26.90% Consensus |
1st Jan change
|
Capi.
|
---|
| -9.57% | 5.42B | | +5.34% | 28B | | +6.39% | 24.66B | | +2.64% | 21.44B | | +8.12% | 17.21B | | +1.64% | 15.97B | | -13.57% | 14.4B | | -0.86% | 13.06B | | +3.60% | 13.06B | | -11.72% | 11.61B |
Residential REITs
|