| Income Statement Evolution | |
|
|
| Annual Income Statement Data |
|
|
Actuals in M CAD |
Estimates in M CAD |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Sales | 2 785 | 2 775 | 2 762 | 2 769 | 2 780 | 2 783 | | Operating income (EBITDA) | 1 430 | 1 290 | 1 355 | 1 305 | 1 317 | 1 326 | | Operating profit (EBIT) | 608 | 657 | 709 | 663 | 669 | 674 | | Pre-Tax Profit (EBT) | - | - | - | - | - | - | | Net income | -497 | - | 330 | - | - | - | | EPS ( CAD) | -3,10 | 1,41 | 1,43 | 1,37 | 1,44 | - | | Dividend per Share ( CAD) | 2,92 | 1,90 | - | 1,90 | 1,90 | 1,90 | | Yield | 10,6% | 6,92% | - | 6,92% | 6,92% | 6,92% | | Announcement Date | 02/08/2011
10:25pm | 02/07/2012
01:08pm | 02/05/2013
11:20am | - | - | - |
|
|
|
|
Actuals in M CAD |
Estimates in M CAD |
|
Fiscal Period December |
2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| Debt | 3 021 | 3 004 | 3 020 | 3 390 | 3 474 | 3 478 | | Finance | - | - | - | - | - | - | | Operating income (EBITDA) | 1 430 | 1 290 | 1 355 | 1 305 | 1 317 | 1 326 | Leverage
(Debt/EBITDA) | 2,11x | 2,33x | 2,23x | 2,60x | 2,64x | 2,62x | | Capital Expenditure | 494 | 573 | 592 | 551 | 518 | 503 | | Book Value Per Share (BVPS) | 24,0 CAD | 15,3 CAD | - | 19,0 CAD | 15,5 CAD | - | | Cash Flow per Share | 6,39 CAD | 3,57 CAD | - | 4,74 CAD | 3,91 CAD | - | | Announcement Date | 02/08/2011
10:25pm | 02/07/2012
01:08pm | 02/05/2013
11:20am | - | - | - |
|
Assessed data source :
© 2013 Thomson Reuters |
|
|
|
|
|
|
Valuation |
2013e |
2014e |
|
PER (Price / EPS)
|
20,0x |
19,1x |
|
Capitalization / Revenue
|
2,26x |
2,25x |
|
EV / Revenue
|
3,48x |
3,50x |
|
EV / EBITDA
|
7,39x |
7,38x |
|
Yield (DPS / Price)
|
6,92% |
6,92% |
|
|
|
