Market Closed -
Toronto S.E.
04:00:00 2024-06-07 pm EDT
|
5-day change
|
1st Jan Change
|
14.69
CAD
|
+1.10%
|
|
+7.30%
|
+7.23%
|
Fiscal Period: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,312
|
1,377
|
1,704
|
1,387
|
904.6
|
1,273
|
-
|
-
|
Enterprise Value (EV)
1 |
2,482
|
2,156
|
2,438
|
2,331
|
1,826
|
2,048
|
1,876
|
1,795
|
P/E ratio
|
7.89
x
|
10.5
x
|
13.1
x
|
9.8
x
|
10.5
x
|
11.3
x
|
8.96
x
|
-
|
Yield
|
5.8%
|
5.66%
|
4.59%
|
5.64%
|
-
|
6.13%
|
6.23%
|
6.47%
|
Capitalization / Revenue
|
0.43
x
|
0.53
x
|
0.64
x
|
0.47
x
|
0.31
x
|
0.45
x
|
0.45
x
|
0.45
x
|
EV / Revenue
|
0.82
x
|
0.84
x
|
0.92
x
|
0.79
x
|
0.62
x
|
0.72
x
|
0.66
x
|
0.63
x
|
EV / EBITDA
|
5.22
x
|
4.32
x
|
5.36
x
|
5.22
x
|
4.09
x
|
4.41
x
|
4.02
x
|
3.92
x
|
EV / FCF
|
7.58
x
|
6.2
x
|
12.2
x
|
22.5
x
|
5.58
x
|
9.14
x
|
7.09
x
|
8.01
x
|
FCF Yield
|
13.2%
|
16.1%
|
8.22%
|
4.45%
|
17.9%
|
10.9%
|
14.1%
|
12.5%
|
Price to Book
|
0.78
x
|
0.79
x
|
0.97
x
|
0.74
x
|
-
|
0.66
x
|
0.64
x
|
0.61
x
|
Nbr of stocks (in thousands)
|
87,340
|
87,025
|
87,025
|
86,624
|
86,624
|
86,624
|
-
|
-
|
Reference price
2 |
15.00
|
15.81
|
19.60
|
15.97
|
10.40
|
14.69
|
14.69
|
14.69
|
Announcement Date
|
12/12/19
|
12/10/20
|
12/9/21
|
12/13/22
|
12/12/23
|
-
|
-
|
-
|
Fiscal Period: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,039
|
2,574
|
2,643
|
2,956
|
2,941
|
2,841
|
2,834
|
2,829
|
EBITDA
1 |
475.8
|
499.4
|
454.9
|
446.7
|
446.5
|
464.5
|
467
|
458.2
|
EBIT
1 |
273.8
|
282.8
|
247.2
|
285.1
|
285.5
|
265.1
|
272.9
|
246
|
Operating Margin
|
9.01%
|
10.99%
|
9.35%
|
9.64%
|
9.71%
|
9.33%
|
9.63%
|
8.7%
|
Earnings before Tax (EBT)
|
-
|
195
|
191.5
|
177.3
|
-
|
-
|
-
|
-
|
Net income
1 |
166.1
|
131.7
|
130.6
|
141.2
|
85.8
|
125
|
141
|
151
|
Net margin
|
5.47%
|
5.12%
|
4.94%
|
4.78%
|
2.92%
|
4.4%
|
4.98%
|
5.34%
|
EPS
2 |
1.900
|
1.510
|
1.500
|
1.630
|
0.9900
|
1.300
|
1.640
|
-
|
Free Cash Flow
1 |
327.5
|
347.8
|
200.3
|
103.7
|
327
|
224
|
264.5
|
224
|
FCF margin
|
10.78%
|
13.51%
|
7.58%
|
3.51%
|
11.12%
|
7.89%
|
9.33%
|
7.92%
|
FCF Conversion (EBITDA)
|
68.83%
|
69.64%
|
44.03%
|
23.21%
|
73.24%
|
48.22%
|
56.62%
|
48.88%
|
FCF Conversion (Net income)
|
197.17%
|
264.09%
|
153.37%
|
73.44%
|
381.12%
|
179.2%
|
187.56%
|
148.34%
|
Dividend per Share
2 |
0.8700
|
0.8950
|
0.9000
|
0.9000
|
-
|
0.9000
|
0.9150
|
0.9500
|
Announcement Date
|
12/12/19
|
12/10/20
|
12/9/21
|
12/13/22
|
12/12/23
|
-
|
-
|
-
|
Fiscal Period: October |
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
|
2025 Q3
|
---|
Net sales
1 |
690.6
|
715.5
|
747.8
|
802.2
|
707
|
747.2
|
706.7
|
779.7
|
680.4
|
683.2
|
703.4
|
774.1
|
-
|
-
|
-
|
EBITDA
1 |
89
|
103.6
|
113
|
141.1
|
84.1
|
109
|
107.9
|
145.5
|
96.1
|
110.1
|
117
|
140.9
|
99
|
115
|
117
|
EBIT
1 |
32.1
|
46.9
|
72.6
|
99.1
|
23.2
|
47.6
|
70.2
|
107.3
|
41.2
|
54.6
|
65.82
|
89.22
|
-
|
-
|
-
|
Operating Margin
|
4.65%
|
6.55%
|
9.71%
|
12.35%
|
3.28%
|
6.37%
|
9.93%
|
13.76%
|
6.06%
|
7.99%
|
9.36%
|
11.53%
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
36.2
|
42.3
|
74.8
|
-
|
-
|
23.1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
18.4
|
28.3
|
34.1
|
60.4
|
1
|
22.2
|
21
|
41.7
|
13.9
|
15.9
|
35
|
59
|
-
|
-
|
-
|
Net margin
|
2.66%
|
3.96%
|
4.56%
|
7.53%
|
0.14%
|
2.97%
|
2.97%
|
5.35%
|
2.04%
|
2.33%
|
4.98%
|
7.62%
|
-
|
-
|
-
|
EPS
|
0.2100
|
0.3300
|
0.3900
|
0.7000
|
0.0100
|
0.2600
|
0.2400
|
0.4800
|
0.1600
|
0.1800
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.2250
|
0.2250
|
0.2250
|
0.2250
|
0.2250
|
-
|
-
|
-
|
-
|
-
|
0.2300
|
0.2300
|
-
|
-
|
-
|
Announcement Date
|
3/8/22
|
6/8/22
|
9/7/22
|
12/13/22
|
3/8/23
|
6/7/23
|
9/6/23
|
12/12/23
|
3/12/24
|
6/5/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: October |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
1,169
|
779
|
734
|
944
|
921
|
775
|
603
|
522
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.458
x
|
1.56
x
|
1.614
x
|
2.114
x
|
2.063
x
|
1.669
x
|
1.291
x
|
1.139
x
|
Free Cash Flow
1 |
328
|
348
|
200
|
104
|
327
|
224
|
264
|
224
|
ROE (net income / shareholders' equity)
|
9.86%
|
7.7%
|
11.8%
|
10.4%
|
4.54%
|
10.7%
|
10.2%
|
10%
|
ROA (Net income/ Total Assets)
|
4.33%
|
3.57%
|
5.72%
|
5.12%
|
-
|
-
|
-
|
-
|
Assets
1 |
3,833
|
3,690
|
2,282
|
2,759
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
19.40
|
19.90
|
20.20
|
21.60
|
-
|
22.20
|
23.10
|
23.90
|
Cash Flow per Share
2 |
4.940
|
4.900
|
3.620
|
2.540
|
5.450
|
3.800
|
3.930
|
3.980
|
Capex
1 |
104
|
79.2
|
115
|
117
|
145
|
120
|
121
|
84
|
Capex / Sales
|
3.43%
|
3.08%
|
4.35%
|
3.96%
|
4.94%
|
4.21%
|
4.26%
|
2.97%
|
Announcement Date
|
12/12/19
|
12/10/20
|
12/9/21
|
12/13/22
|
12/12/23
|
-
|
-
|
-
|
Last Close Price
14.69
CAD Average target price
20.08
CAD Spread / Average Target +36.71% Consensus |