Market Closed -
London S.E.
10:05:04 2021-01-12 am EST
|
5-day change
|
1st Jan Change
|
26.79
CAD
|
-2.65%
|
|
+14.04%
|
+7.54%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,198
|
3,470
|
3,649
|
2,994
|
3,070
|
2,766
|
-
|
-
|
Enterprise Value (EV)
1 |
3,884
|
4,356
|
4,915
|
4,796
|
4,998
|
4,650
|
4,502
|
2,766
|
P/E ratio
|
43.1
x
|
31
x
|
-
|
-
|
-
|
-
|
-
|
-
|
Yield
|
2.24%
|
2.27%
|
2.46%
|
3.27%
|
3.33%
|
3.92%
|
4.01%
|
4.27%
|
Capitalization / Revenue
|
0.81
x
|
0.81
x
|
0.81
x
|
0.63
x
|
0.63
x
|
0.56
x
|
0.54
x
|
-
|
EV / Revenue
|
0.99
x
|
1.01
x
|
1.09
x
|
1.01
x
|
1.03
x
|
0.94
x
|
0.87
x
|
-
|
EV / EBITDA
|
12.1
x
|
10.9
x
|
12.3
x
|
17.6
x
|
11.7
x
|
8.53
x
|
6.87
x
|
-
|
EV / FCF
|
-6,874
x
|
-36.5
x
|
-16.6
x
|
-14.6
x
|
-232
x
|
25.4
x
|
17.2
x
|
-
|
FCF Yield
|
-0.01%
|
-2.74%
|
-6.02%
|
-6.87%
|
-0.43%
|
3.94%
|
5.82%
|
-
|
Price to Book
|
1.65
x
|
1.81
x
|
1.79
x
|
1.79
x
|
2.03
x
|
1.77
x
|
1.73
x
|
-
|
Nbr of stocks (in thousands)
|
123,585
|
122,976
|
124,697
|
122,437
|
121,628
|
123,131
|
-
|
-
|
Reference price
2 |
25.88
|
28.22
|
29.26
|
24.45
|
25.24
|
22.46
|
22.46
|
22.46
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/24/22
|
3/9/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
3,942
|
4,304
|
4,521
|
4,739
|
4,868
|
4,963
|
5,154
|
-
|
EBITDA
1 |
321.2
|
397.9
|
399.5
|
272.9
|
427.6
|
545.3
|
655.5
|
-
|
EBIT
1 |
145.4
|
207.9
|
210.3
|
65.7
|
193.2
|
286.7
|
396.2
|
-
|
Operating Margin
|
3.69%
|
4.83%
|
4.65%
|
1.39%
|
3.97%
|
5.78%
|
7.69%
|
-
|
Earnings before Tax (EBT)
|
87
|
159.9
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
74.63
|
113.3
|
102.8
|
-311.9
|
-
|
-
|
-
|
-
|
Net margin
|
1.89%
|
2.63%
|
2.27%
|
-6.58%
|
-
|
-
|
-
|
-
|
EPS
|
0.6000
|
0.9100
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-0.565
|
-119.3
|
-295.9
|
-329.2
|
-21.5
|
183
|
262
|
-
|
FCF margin
|
-0.01%
|
-2.77%
|
-6.54%
|
-6.95%
|
-0.44%
|
3.69%
|
5.08%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
33.56%
|
39.97%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
0.5800
|
0.6400
|
0.7200
|
0.8000
|
0.8400
|
0.8800
|
0.9000
|
0.9600
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/24/22
|
3/9/23
|
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 |
1,120
|
1,127
|
1,195
|
1,232
|
1,186
|
1,175
|
1,270
|
1,245
|
1,193
|
1,153
|
1,282
|
1,274
|
1,251
|
1,252
|
1,362
|
EBITDA
1 |
76.3
|
66.8
|
74.1
|
76.7
|
55.3
|
75.3
|
103.1
|
129
|
120.2
|
116.4
|
136
|
143.3
|
149.3
|
150.6
|
172.2
|
EBIT
1 |
30
|
16.1
|
23.6
|
24.1
|
1.8
|
-
|
43.4
|
70.55
|
57.5
|
51.5
|
71
|
78.7
|
83.6
|
93.3
|
112.8
|
Operating Margin
|
2.68%
|
1.43%
|
1.97%
|
1.96%
|
0.15%
|
-
|
3.42%
|
5.67%
|
4.82%
|
4.47%
|
5.54%
|
6.18%
|
6.68%
|
7.45%
|
8.28%
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-63.75
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
-
|
-53.68
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
-
|
-4.23%
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
EPS
|
0.0100
|
0.1100
|
-0.4400
|
-1.860
|
-0.3400
|
-0.4800
|
-0.4400
|
-0.0400
|
-0.0800
|
0.4200
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
0.2200
|
0.2200
|
0.2200
|
0.2200
|
0.2300
|
0.2300
|
Announcement Date
|
2/24/22
|
5/4/22
|
8/4/22
|
11/8/22
|
3/9/23
|
5/11/23
|
8/3/23
|
11/2/23
|
2/22/24
|
5/2/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
686
|
885
|
1,266
|
1,802
|
1,928
|
1,885
|
1,737
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
2.134
x
|
2.225
x
|
3.169
x
|
6.604
x
|
4.508
x
|
3.456
x
|
2.649
x
|
-
|
Free Cash Flow
1 |
-0.57
|
-119
|
-296
|
-329
|
-21.5
|
183
|
262
|
-
|
ROE (net income / shareholders' equity)
|
4.3%
|
5.84%
|
6.41%
|
-1.74%
|
0.69%
|
5.1%
|
9.85%
|
-
|
ROA (Net income/ Total Assets)
|
2.56%
|
3.07%
|
3.09%
|
-0.73%
|
0.24%
|
1.75%
|
3.45%
|
-
|
Assets
|
2,916
|
3,687
|
3,333
|
42,825
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
15.70
|
15.60
|
16.30
|
13.60
|
12.40
|
12.70
|
13.00
|
-
|
Cash Flow per Share
2 |
2.160
|
2.590
|
2.440
|
0.4000
|
1.450
|
3.310
|
3.510
|
-
|
Capex
1 |
271
|
491
|
584
|
356
|
198
|
189
|
170
|
180
|
Capex / Sales
|
6.87%
|
11.4%
|
12.91%
|
7.52%
|
4.08%
|
3.81%
|
3.29%
|
-
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/24/22
|
3/9/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
22.46
CAD Average target price
29.83
CAD Spread / Average Target +32.83% Consensus |
1st Jan change
|
Capi.
|
---|
| +4.22% | 20.15B | | -5.67% | 16.58B | | +25.25% | 12.67B | | -12.39% | 11.14B | | +0.99% | 9.49B | | +37.64% | 9.16B | | +65.31% | 6.94B | | +27.11% | 2.02B | | +0.59% | 1.79B |
Animal Slaughtering & Processing
|