Market Closed -
Toronto S.E.
04:00:00 2024-05-31 pm EDT
|
5-day change
|
1st Jan Change
|
111
CAD
|
+0.84%
|
|
-5.02%
|
-6.82%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,390
|
3,290
|
2,846
|
2,001
|
2,051
|
1,829
|
-
|
-
|
Enterprise Value (EV)
1 |
2,022
|
3,859
|
3,150
|
2,702
|
2,818
|
2,468
|
2,376
|
2,279
|
P/E ratio
|
122
x
|
-38.2
x
|
17.5
x
|
11.5
x
|
54.9
x
|
18
x
|
17.5
x
|
17.5
x
|
Yield
|
0.91%
|
0.44%
|
0.62%
|
0.96%
|
-
|
1.17%
|
1.25%
|
1.27%
|
Capitalization / Revenue
|
2.86
x
|
4.92
x
|
3.76
x
|
2.04
x
|
2.34
x
|
1.92
x
|
1.84
x
|
1.78
x
|
EV / Revenue
|
4.16
x
|
5.77
x
|
4.16
x
|
2.76
x
|
3.21
x
|
2.59
x
|
2.39
x
|
2.21
x
|
EV / EBITDA
|
13
x
|
13.2
x
|
10.7
x
|
8.21
x
|
9.37
x
|
7.61
x
|
6.94
x
|
6.35
x
|
EV / FCF
|
-30.1
x
|
26.4
x
|
-96.6
x
|
-8.51
x
|
43.2
x
|
11.1
x
|
17.4
x
|
15.2
x
|
FCF Yield
|
-3.32%
|
3.78%
|
-1.04%
|
-11.8%
|
2.32%
|
9.04%
|
5.76%
|
6.58%
|
Price to Book
|
-
|
-
|
4.24
x
|
2.42
x
|
2.61
x
|
2.37
x
|
2.28
x
|
2.18
x
|
Nbr of stocks (in thousands)
|
13,570
|
15,597
|
17,324
|
17,202
|
17,209
|
16,467
|
-
|
-
|
Reference price
2 |
103.3
|
214.8
|
166.6
|
116.4
|
119.2
|
111.0
|
111.0
|
111.0
|
Announcement Date
|
2/20/20
|
3/1/21
|
3/7/22
|
3/6/23
|
2/26/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
486.6
|
668.5
|
757.8
|
979.9
|
877.5
|
954
|
992
|
1,030
|
EBITDA
1 |
156
|
291.4
|
293.1
|
329
|
300.9
|
324.5
|
342.3
|
358.8
|
EBIT
1 |
56.8
|
148.3
|
171.4
|
172.9
|
67.6
|
137.7
|
148.5
|
172.7
|
Operating Margin
|
11.67%
|
22.18%
|
22.62%
|
17.64%
|
7.7%
|
14.43%
|
14.97%
|
16.78%
|
Earnings before Tax (EBT)
1 |
20.8
|
-43.8
|
200.8
|
220
|
51.7
|
120.6
|
126
|
140.1
|
Net income
1 |
11.6
|
-87.8
|
167.4
|
190.6
|
37.3
|
96.92
|
94.6
|
103.6
|
Net margin
|
2.38%
|
-13.13%
|
22.09%
|
19.45%
|
4.25%
|
10.16%
|
9.54%
|
10.07%
|
EPS
2 |
0.8500
|
-5.630
|
9.510
|
10.15
|
2.170
|
6.162
|
6.341
|
6.345
|
Free Cash Flow
1 |
-67.1
|
146
|
-32.6
|
-317.6
|
65.3
|
223.1
|
136.8
|
149.9
|
FCF margin
|
-13.79%
|
21.84%
|
-4.3%
|
-32.41%
|
7.44%
|
23.38%
|
13.79%
|
14.56%
|
FCF Conversion (EBITDA)
|
-
|
50.1%
|
-
|
-
|
21.7%
|
68.74%
|
39.95%
|
41.78%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
175.07%
|
230.17%
|
144.56%
|
144.64%
|
Dividend per Share
2 |
0.9360
|
0.9360
|
1.040
|
1.118
|
-
|
1.300
|
1.390
|
1.410
|
Announcement Date
|
2/20/20
|
3/1/21
|
3/7/22
|
3/6/23
|
2/26/24
|
-
|
-
|
-
|
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 |
235.9
|
233.6
|
246.6
|
232.7
|
267
|
231.9
|
209.7
|
214
|
221.9
|
231.2
|
231.2
|
237.2
|
260.4
|
257.1
|
257.6
|
EBITDA
1 |
90.5
|
83
|
81.1
|
82.1
|
82.9
|
75
|
74.3
|
70
|
81.6
|
78.4
|
77.13
|
80.76
|
86.8
|
81.92
|
85.85
|
EBIT
1 |
62.6
|
46
|
51.2
|
44.2
|
31.5
|
27.8
|
28.4
|
18.3
|
-6.6
|
27.3
|
31.82
|
33.62
|
39.12
|
36
|
40.7
|
Operating Margin
|
26.54%
|
19.69%
|
20.76%
|
18.99%
|
11.8%
|
11.99%
|
13.54%
|
8.55%
|
-2.97%
|
11.81%
|
13.76%
|
14.18%
|
15.02%
|
14%
|
15.8%
|
Earnings before Tax (EBT)
1 |
114.4
|
-44.5
|
169.2
|
85.3
|
10
|
34.6
|
30.7
|
10
|
-23.7
|
37.6
|
28.8
|
29.6
|
27.4
|
-
|
-
|
Net income
1 |
102
|
-56.4
|
160.9
|
83.4
|
2.6
|
30.5
|
31.1
|
10.5
|
-34.9
|
32.5
|
17.5
|
19.3
|
22
|
-
|
-
|
Net margin
|
43.24%
|
-24.14%
|
65.25%
|
35.84%
|
0.97%
|
13.15%
|
14.83%
|
4.91%
|
-15.73%
|
14.06%
|
7.57%
|
8.14%
|
8.45%
|
-
|
-
|
EPS
2 |
5.780
|
-3.260
|
9.120
|
4.770
|
0.1500
|
1.670
|
1.680
|
0.6100
|
-2.040
|
1.840
|
1.346
|
1.388
|
1.472
|
1.380
|
1.910
|
Dividend per Share
2 |
0.2600
|
0.2600
|
0.2860
|
0.2600
|
0.2860
|
0.2860
|
0.2860
|
0.2860
|
-
|
-
|
0.3300
|
0.3300
|
0.3500
|
0.3500
|
0.3800
|
Announcement Date
|
3/7/22
|
5/2/22
|
7/27/22
|
10/31/22
|
3/6/23
|
5/1/23
|
8/14/23
|
11/7/23
|
2/26/24
|
4/29/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
632
|
569
|
304
|
701
|
767
|
640
|
547
|
450
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.053
x
|
1.953
x
|
1.037
x
|
2.13
x
|
2.55
x
|
1.971
x
|
1.599
x
|
1.254
x
|
Free Cash Flow
1 |
-67.1
|
146
|
-32.6
|
-318
|
65.3
|
223
|
137
|
150
|
ROE (net income / shareholders' equity)
|
5.35%
|
-38.9%
|
24.7%
|
15.8%
|
4.62%
|
10%
|
9.5%
|
11.4%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
-
|
39.30
|
48.10
|
45.60
|
46.90
|
48.80
|
51.10
|
Cash Flow per Share
2 |
10.00
|
16.60
|
15.50
|
17.00
|
13.50
|
14.90
|
13.90
|
26.80
|
Capex
1 |
218
|
147
|
278
|
611
|
267
|
102
|
177
|
190
|
Capex / Sales
|
44.82%
|
21.93%
|
36.63%
|
62.37%
|
30.39%
|
10.72%
|
17.81%
|
18.45%
|
Announcement Date
|
2/20/20
|
3/1/21
|
3/7/22
|
3/6/23
|
2/26/24
|
-
|
-
|
-
|
Average target price
149.5
CAD Spread / Average Target +34.68% Consensus |
1st Jan change
|
Capi.
|
---|
| -6.82% | 1.34B | | +35.05% | 4.38B | | -23.34% | 881M | | -.--% | 723M | | +19.20% | 427M | | -20.10% | 169M | | +23.44% | 84.45M |
Air Freight
|