Financials Summit Materials, Inc.

Equities

SUM

US86614U1007

Construction Materials

Market Closed - Nyse 04:00:02 2024-05-28 pm EDT 5-day change 1st Jan Change
38.8 USD -1.67% Intraday chart for Summit Materials, Inc. -3.96% +0.88%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,652 2,245 4,744 3,361 4,594 6,924 - -
Enterprise Value (EV) 1 4,200 3,725 5,960 4,335 6,508 8,898 8,577 8,145
P/E ratio 45.4 x 16.4 x 31.3 x 12.6 x 16.1 x 23.8 x 15.5 x 11.8 x
Yield - - - - - - - -
Capitalization / Revenue 1.31 x 1.05 x 2.12 x 1.51 x 1.88 x 1.63 x 1.51 x 1.49 x
EV / Revenue 2.07 x 1.75 x 2.67 x 1.95 x 2.66 x 2.09 x 1.88 x 1.75 x
EV / EBITDA 9.1 x 7.68 x 11.5 x 8.82 x 11.3 x 8.88 x 7.55 x 6.6 x
EV / FCF 26.3 x 16.1 x 39.7 x 250 x 35.5 x 49.4 x 24 x 14.8 x
FCF Yield 3.8% 6.22% 2.52% 0.4% 2.82% 2.02% 4.16% 6.78%
Price to Book 1.88 x 1.41 x 2.62 x 1.68 x 1.99 x 1.49 x 1.62 x 1.66 x
Nbr of stocks (in thousands) 114,188 116,068 120,583 118,404 119,461 175,465 - -
Reference price 2 23.23 19.34 39.34 28.39 38.46 39.46 39.46 39.46
Announcement Date 2/5/20 2/23/21 2/23/22 2/15/23 2/14/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 2,031 2,135 2,233 2,222 2,443 4,254 4,571 4,647
EBITDA 1 461.5 485 520.1 491.5 578 1,002 1,136 1,234
EBIT 1 213.6 225.2 253.1 269 310.6 584.2 735.7 835.3
Operating Margin 10.52% 10.55% 11.33% 12.11% 12.72% 13.73% 16.09% 17.97%
Earnings before Tax (EBT) 1 78.22 129.1 198.6 361.5 394.5 384.9 534.8 747
Net income 1 59.07 138 152.2 272.1 285.9 312.9 443.4 586.1
Net margin 2.91% 6.46% 6.82% 12.25% 11.7% 7.36% 9.7% 12.61%
EPS 2 0.5113 1.180 1.259 2.260 2.390 1.660 2.538 3.353
Free Cash Flow 1 159.7 231.6 149.9 17.36 183.2 180.2 357 552
FCF margin 7.86% 10.85% 6.72% 0.78% 7.5% 4.24% 7.81% 11.88%
FCF Conversion (EBITDA) 34.61% 47.75% 28.83% 3.53% 31.7% 17.99% 31.43% 44.74%
FCF Conversion (Net income) 270.36% 167.88% 98.53% 6.38% 64.1% 57.59% 80.5% 94.18%
Dividend per Share 2 - - - - - - - -
Announcement Date 2/5/20 2/23/21 2/23/22 2/15/23 2/14/24 - - -
1USD in Million2USD
Estimates

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 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 553.4 392.5 631.9 686 511.7 407.3 680.4 742 613.1 773.2 1,179 1,243 1,056 875.1 1,265
EBITDA 1 124.3 23.26 164 184.9 119.3 41.2 191.7 208.5 136.5 121.2 308.2 334.9 240.7 137.4 345.5
EBIT 1 57.18 -34.3 111.2 127.1 65.04 -15.48 129.6 128 68.49 -44.85 210.7 239.3 148.3 44.5 230.8
Operating Margin 10.33% -8.74% 17.6% 18.52% 12.71% -3.8% 19.05% 17.25% 11.17% -5.8% 17.86% 19.25% 14.05% 5.08% 18.24%
Earnings before Tax (EBT) 1 55.27 -39.54 246.7 112.5 41.84 -37.68 107.2 256.6 68.3 -78.34 157.6 189.3 96.34 -6.4 170.8
Net income 1 43.84 -34.29 190.1 86.49 29.84 -30.8 83.64 230 2.978 -66.87 127.6 154.5 78.85 -8.65 147
Net margin 7.92% -8.74% 30.09% 12.61% 5.83% -7.56% 12.29% 31.01% 0.49% -8.65% 10.82% 12.43% 7.47% -0.99% 11.62%
EPS 2 0.3638 -0.2852 1.573 0.7178 0.2500 -0.2600 0.7000 1.920 0.0200 -0.4000 0.7038 0.8438 0.4375 -0.0400 0.8625
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 2/23/22 5/4/22 8/3/22 11/2/22 2/15/23 5/3/23 8/2/23 11/1/23 2/14/24 5/1/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,548 1,481 1,216 973 1,913 1,974 1,654 1,221
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 3.354 x 3.052 x 2.339 x 1.98 x 3.31 x 1.971 x 1.456 x 0.9897 x
Free Cash Flow 1 160 232 150 17.4 183 180 357 552
ROE (net income / shareholders' equity) 4.29% 9.12% 8.92% 7% 8.79% 8.59% 12% 13.6%
ROA (Net income/ Total Assets) 1.49% 3.29% 3.56% 3.14% 6.08% 5.6% 7.84% 9.85%
Assets 1 3,964 4,188 4,274 8,658 4,703 5,587 5,658 5,952
Book Value Per Share 2 12.40 13.70 15.00 16.90 19.30 26.40 24.40 23.80
Cash Flow per Share 2.940 3.510 3.000 2.360 - - - -
Capex 1 177 177 212 267 256 444 435 395
Capex / Sales 8.74% 8.3% 9.49% 12% 10.46% 10.44% 9.52% 8.49%
Announcement Date 2/5/20 2/23/21 2/23/22 2/15/23 2/14/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
14
Last Close Price
39.46 USD
Average target price
50.8 USD
Spread / Average Target
+28.74%
Consensus
  1. Stock Market
  2. Equities
  3. SUM Stock
  4. Financials Summit Materials, Inc.