Market Closed -
OTC Markets
09:30:01 2024-07-02 am EDT
|
5-day change
|
1st Jan Change
|
150
USD
|
+4.19%
|
|
0.00%
|
+24.94%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
15,845
|
14,587
|
21,701
|
23,727
|
22,339
|
27,426
|
-
|
-
|
Enterprise Value (EV)
1 |
34,950
|
32,300
|
32,350
|
36,403
|
35,275
|
40,418
|
40,424
|
39,826
|
P/E ratio
|
81.8
x
|
16
x
|
58.2
x
|
13.8
x
|
15.3
x
|
18.1
x
|
16.7
x
|
17.3
x
|
Yield
|
2.03%
|
2.23%
|
1.57%
|
1.54%
|
1.7%
|
1.49%
|
1.63%
|
1.53%
|
Capitalization / Revenue
|
0.32
x
|
0.27
x
|
0.4
x
|
0.42
x
|
0.37
x
|
0.44
x
|
0.42
x
|
0.42
x
|
EV / Revenue
|
0.7
x
|
0.59
x
|
0.6
x
|
0.64
x
|
0.59
x
|
0.65
x
|
0.62
x
|
0.6
x
|
EV / EBITDA
|
6.37
x
|
5.76
x
|
5.4
x
|
5.56
x
|
5.07
x
|
5.55
x
|
5.34
x
|
5.89
x
|
EV / FCF
|
11.7
x
|
7.54
x
|
15.6
x
|
25.7
x
|
20.7
x
|
25.8
x
|
23.8
x
|
25.6
x
|
FCF Yield
|
8.58%
|
13.3%
|
6.42%
|
3.89%
|
4.84%
|
3.87%
|
4.2%
|
3.91%
|
Price to Book
|
2.08
x
|
1.85
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
153,802
|
153,414
|
147,967
|
141,241
|
135,797
|
132,516
|
-
|
-
|
Reference price
2 |
103.0
|
95.08
|
146.7
|
168.0
|
164.5
|
207.0
|
207.0
|
207.0
|
Announcement Date
|
2/25/20
|
3/2/21
|
3/2/22
|
3/1/23
|
2/28/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
50,109
|
54,705
|
53,748
|
57,048
|
60,124
|
62,471
|
64,792
|
66,044
|
EBITDA
1 |
5,483
|
5,607
|
5,995
|
6,551
|
6,953
|
7,285
|
7,571
|
6,761
|
EBIT
1 |
3,682
|
3,719
|
4,194
|
4,641
|
4,920
|
5,070
|
5,413
|
-
|
Operating Margin
|
7.35%
|
6.8%
|
7.8%
|
8.14%
|
8.18%
|
8.12%
|
8.35%
|
-
|
Earnings before Tax (EBT)
|
1,254
|
2,057
|
2,377
|
3,640
|
-
|
-
|
-
|
-
|
Net income
1 |
242
|
963
|
431
|
1,816
|
1,496
|
1,517
|
1,537
|
1,416
|
Net margin
|
0.48%
|
1.76%
|
0.8%
|
3.18%
|
2.49%
|
2.43%
|
2.37%
|
2.14%
|
EPS
2 |
1.260
|
5.960
|
2.520
|
12.16
|
10.75
|
11.45
|
12.42
|
11.97
|
Free Cash Flow
1 |
2,997
|
4,286
|
2,078
|
1,417
|
1,706
|
1,564
|
1,699
|
1,558
|
FCF margin
|
5.98%
|
7.83%
|
3.87%
|
2.48%
|
2.84%
|
2.5%
|
2.62%
|
2.36%
|
FCF Conversion (EBITDA)
|
54.66%
|
76.44%
|
34.66%
|
21.63%
|
24.54%
|
21.47%
|
22.44%
|
23.04%
|
FCF Conversion (Net income)
|
1,238.43%
|
445.07%
|
482.13%
|
78.03%
|
114.04%
|
103.1%
|
110.56%
|
110.03%
|
Dividend per Share
2 |
2.090
|
2.125
|
2.300
|
2.580
|
2.799
|
3.076
|
3.378
|
3.170
|
Announcement Date
|
2/25/20
|
3/2/21
|
3/2/22
|
3/1/23
|
2/28/24
|
-
|
-
|
-
|
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 |
12,902
|
12,407
|
12,979
|
17,520
|
14,142
|
13,133
|
13,884
|
18,407
|
14,700
|
13,735
|
14,403
|
19,080
|
15,222
|
14,222
|
-
|
EBITDA
1 |
1,453
|
1,422
|
1,588
|
1,951
|
1,590
|
1,507
|
1,733
|
2,019
|
1,694
|
1,623
|
1,811
|
2,160
|
1,778
|
1,711
|
1,913
|
EBIT
1 |
1,033
|
1,166
|
1,150
|
1,373
|
1,128
|
-
|
1,264
|
-
|
1,207
|
1,124
|
1,292
|
1,520
|
1,279
|
-
|
-
|
Operating Margin
|
8.01%
|
9.4%
|
8.86%
|
7.84%
|
7.98%
|
-
|
9.1%
|
-
|
8.21%
|
8.18%
|
8.97%
|
7.97%
|
8.4%
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
1.440
|
-
|
4.320
|
6.140
|
-0.8100
|
3.010
|
3.550
|
4.410
|
-0.8300
|
1.730
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.6000
|
0.6000
|
-
|
0.6600
|
0.6600
|
0.6600
|
0.7130
|
0.7130
|
0.7130
|
-
|
0.8200
|
0.8200
|
0.8200
|
0.8200
|
-
|
Announcement Date
|
3/2/22
|
5/10/22
|
7/29/22
|
11/22/22
|
3/1/23
|
5/9/23
|
8/1/23
|
11/21/23
|
2/28/24
|
5/7/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
19,105
|
17,713
|
10,649
|
12,676
|
12,936
|
12,992
|
12,999
|
12,400
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.484
x
|
3.159
x
|
1.776
x
|
1.935
x
|
1.86
x
|
1.783
x
|
1.717
x
|
1.834
x
|
Free Cash Flow
1 |
2,997
|
4,286
|
2,078
|
1,417
|
1,706
|
1,564
|
1,699
|
1,558
|
ROE (net income / shareholders' equity)
|
3.09%
|
12.5%
|
5.84%
|
26.3%
|
22.1%
|
12%
|
12.1%
|
11.1%
|
ROA (Net income/ Total Assets)
|
0.53%
|
2.01%
|
0.91%
|
3.78%
|
3.03%
|
3%
|
3.1%
|
2.8%
|
Assets
1 |
45,833
|
47,934
|
47,582
|
48,021
|
49,365
|
50,567
|
49,581
|
50,571
|
Book Value Per Share
|
49.50
|
51.40
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
44.90
|
-
|
-
|
-
|
-
|
Capex
1 |
1,558
|
1,592
|
1,456
|
1,893
|
2,379
|
2,031
|
2,081
|
2,378
|
Capex / Sales
|
3.11%
|
2.91%
|
2.71%
|
3.32%
|
3.96%
|
3.25%
|
3.21%
|
3.6%
|
Announcement Date
|
2/25/20
|
3/2/21
|
3/2/22
|
3/1/23
|
2/28/24
|
-
|
-
|
-
|
Average target price
212.9
CAD Spread / Average Target +2.85% Consensus |
1st Jan change
|
Capi.
|
---|
| +33.19% | 560B | | +17.26% | 37.62B | | +29.59% | 37.08B | | -0.14% | 35.76B | | +10.24% | 29.21B | | -7.15% | 28.43B | | +9.78% | 28.1B | | +4.63% | 18.33B | | +1.34% | 14.17B |
Other Food Retail & Distribution
|