Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
17.17 CAD | +0.06% | +1.30% | +0.12% |
Mar. 20 | Acadian Timber Announcing Sale Of Voluntary Carbon Credits | MT |
Mar. 20 | Acadian Timber Brief: Announcing Sale Of Voluntary Carbon Credits | MT |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Capitalization 1 | 277.7 | 268.7 | 320.1 | 252.7 | 294.7 | 296.3 | - |
Enterprise Value (EV) 1 | 370.9 | 359.6 | 413.6 | 354.4 | 390.9 | 387.3 | 383.1 |
P/E ratio | 16 x | 12.2 x | 17.1 x | 7.09 x | 9.97 x | 15.8 x | 17.8 x |
Yield | 6.97% | 7.2% | 6.05% | 7.75% | 6.76% | 6.76% | 6.76% |
Capitalization / Revenue | 2.78 x | 2.95 x | 3.34 x | 2.79 x | 3.15 x | 2.42 x | 2.66 x |
EV / Revenue | 3.71 x | 3.95 x | 4.32 x | 3.92 x | 4.18 x | 3.17 x | 3.44 x |
EV / EBITDA | 15.7 x | 16.7 x | 18.4 x | 19.5 x | 19 x | 13.4 x | 15.1 x |
EV / FCF | -87.8 x | 17.7 x | 26 x | 23.9 x | 39.9 x | 11.9 x | 21.6 x |
FCF Yield | -1.14% | 5.64% | 3.84% | 4.19% | 2.51% | 8.39% | 4.62% |
Price to Book | 0.97 x | 0.92 x | 1.1 x | 0.83 x | - | 0.9 x | 0.91 x |
Nbr of stocks (in thousands) | 16,687 | 16,687 | 16,687 | 16,885 | 17,183 | 17,255 | - |
Reference price 2 | 16.64 | 16.10 | 19.18 | 14.96 | 17.15 | 17.17 | 17.17 |
Announcement Date | 2/12/20 | 2/10/21 | 2/9/22 | 2/8/23 | 2/7/24 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net sales 1 | 100 | 91.03 | 95.73 | 90.47 | 93.48 | 122.3 | 111.3 |
EBITDA 1 | 23.6 | 21.48 | 22.49 | 18.19 | 20.59 | 28.85 | 25.3 |
EBIT 1 | 22.23 | 20.83 | 21.76 | 17.86 | 19.57 | 37.65 | 25.1 |
Operating Margin | 22.22% | 22.88% | 22.73% | 19.75% | 20.93% | 30.79% | 22.56% |
Earnings before Tax (EBT) 1 | 21.82 | 31.25 | 26.45 | 49.13 | 40.04 | 33.9 | 21.8 |
Net income 1 | 17.32 | 22.08 | 18.68 | 35.51 | 29.43 | 24.9 | 16 |
Net margin | 17.32% | 24.26% | 19.52% | 39.25% | 31.49% | 20.36% | 14.38% |
EPS 2 | 1.040 | 1.320 | 1.120 | 2.110 | 1.720 | 1.090 | 0.9650 |
Free Cash Flow 1 | -4.226 | 20.27 | 15.9 | 14.86 | 9.794 | 32.5 | 17.7 |
FCF margin | -4.22% | 22.26% | 16.61% | 16.42% | 10.48% | 26.57% | 15.91% |
FCF Conversion (EBITDA) | - | 94.33% | 70.69% | 81.66% | 47.58% | 112.65% | 69.96% |
FCF Conversion (Net income) | - | 91.78% | 85.08% | 41.84% | 33.27% | 130.52% | 110.62% |
Dividend per Share 2 | 1.160 | 1.160 | 1.160 | 1.160 | 1.160 | 1.160 | 1.160 |
Announcement Date | 2/12/20 | 2/10/21 | 2/9/22 | 2/8/23 | 2/7/24 | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q3 | 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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 22.66 | 25.95 | 26.63 | 16.49 | 23.59 | 23.76 | 22.36 | 20.71 | 26.59 | 23.82 | 29.16 | 24.63 | 41.4 | 27.21 |
EBITDA 1 | 5.137 | 6.315 | 6.909 | 2.747 | 4.48 | 4.058 | 5.601 | 5.651 | 4.916 | 4.418 | 5.5 | 3.45 | 13.4 | 6.95 |
EBIT 1 | 4.754 | 6.166 | 6.838 | 2.684 | 4.406 | 3.937 | 5.304 | 5.217 | 4.733 | 4.312 | 7.45 | 6.9 | 16.85 | 5.9 |
Operating Margin | 20.98% | 23.76% | 25.68% | 16.27% | 18.67% | 16.57% | 23.72% | 25.19% | 17.8% | 18.11% | 25.55% | 28.02% | 40.7% | 21.68% |
Earnings before Tax (EBT) 1 | 1.346 | 9.696 | - | 6.351 | 6.638 | 30.3 | 7.902 | 8.147 | 7.608 | 16.39 | 4.1 | 2.9 | 20.9 | 6 |
Net income 1 | 0.087 | 6.541 | 4.158 | 4.516 | 4.831 | 22 | 5.621 | 5.813 | 6.408 | 11.59 | 3 | 2.2 | 15.3 | 4.4 |
Net margin | 0.38% | 25.21% | 15.61% | 27.38% | 20.48% | 92.62% | 25.14% | 28.07% | 24.1% | 48.68% | 10.29% | 8.93% | 36.96% | 16.17% |
EPS 2 | 0.0100 | 0.3900 | 0.2500 | 0.2700 | 0.2900 | 1.300 | 0.3300 | 0.3400 | 0.3700 | 0.6800 | 0.2000 | 0.1300 | 0.8900 | 0.2500 |
Dividend per Share 2 | 0.2900 | 0.2900 | 0.2900 | 0.2900 | 0.2900 | 0.2900 | 0.2900 | 0.2900 | 0.3700 | 0.2900 | 0.2900 | 0.2900 | 0.2900 | 0.2900 |
Announcement Date | 10/27/21 | 2/9/22 | 5/4/22 | 7/27/22 | 10/26/22 | 2/8/23 | 5/3/23 | 7/26/23 | 11/1/23 | 2/7/24 | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net Debt 1 | 93.3 | 90.9 | 93.6 | 102 | 96.2 | 91 | 86.9 |
Net Cash position 1 | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 3.952 x | 4.232 x | 4.161 x | 5.59 x | 4.674 x | 3.154 x | 3.433 x |
Free Cash Flow 1 | -4.23 | 20.3 | 15.9 | 14.9 | 9.79 | 32.5 | 17.7 |
ROE (net income / shareholders' equity) | 6% | 7.61% | 6.39% | 6.28% | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - |
Book Value Per Share 2 | 17.20 | 17.60 | 17.50 | 18.00 | - | 19.00 | 18.90 |
Cash Flow per Share | - | 1.240 | 0.9700 | 0.9100 | - | - | - |
Capex 1 | 0.09 | 0.35 | 0.33 | 0.38 | 0.62 | 0.8 | 0.8 |
Capex / Sales | 0.09% | 0.39% | 0.35% | 0.42% | 0.66% | 0.65% | 0.72% |
Announcement Date | 2/12/20 | 2/10/21 | 2/9/22 | 2/8/23 | 2/7/24 | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+0.12% | 216M | |
-9.49% | 6.99B | |
-.--% | 1.39B | |
-20.28% | 1.23B | |
+17.88% | 927M | |
-24.11% | 512M | |
-22.46% | 342M | |
+18.25% | 266M | |
+41.76% | 262M | |
-34.96% | 261M |
- Stock Market
- Equities
- ADN Stock
- Financials Acadian Timber Corp.