Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
0.24 CAD | 0.00% | 0.00% | -25.00% |
Valuation
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Capitalization 1 | 312.4 | 233.8 | 181.2 | 172.1 | 107.4 | 112.9 |
Enterprise Value (EV) 1 | 371.9 | 319.4 | 351.9 | 525.6 | 468.2 | 562.2 |
P/E ratio | 5.6 x | 5.05 x | 3.74 x | 8.09 x | 6.51 x | 171 x |
Yield | 2.17% | 1.4% | - | - | - | - |
Capitalization / Revenue | 0.78 x | 0.53 x | 0.49 x | 0.48 x | 0.32 x | 0.26 x |
EV / Revenue | 0.93 x | 0.73 x | 0.96 x | 1.48 x | 1.4 x | 1.3 x |
EV / EBITDA | 4.79 x | 3.4 x | 4.95 x | 7.48 x | 7.69 x | 7.43 x |
EV / FCF | -86.1 x | -41.8 x | -4.92 x | -3.11 x | -17.4 x | -11.3 x |
FCF Yield | -1.16% | -2.39% | -20.3% | -32.1% | -5.76% | -8.87% |
Price to Book | 1.14 x | 0.79 x | 0.52 x | 0.47 x | 0.28 x | 0.38 x |
Nbr of stocks (in thousands) | 65,248 | 65,248 | 65,463 | 65,885 | 65,885 | 65,885 |
Reference price 2 | 4.788 | 3.584 | 2.768 | 2.613 | 1.630 | 1.714 |
Announcement Date | 4/1/19 | 4/28/20 | 4/28/21 | 4/29/22 | 4/28/23 | 4/29/24 |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net sales 1 | 400.5 | 438 | 368.2 | 355.2 | 334.2 | 434 |
EBITDA 1 | 77.69 | 93.83 | 71.05 | 70.29 | 60.88 | 75.7 |
EBIT 1 | 58.73 | 75.97 | 52.14 | 45.26 | 29.37 | 39.95 |
Operating Margin | 14.66% | 17.34% | 14.16% | 12.74% | 8.79% | 9.21% |
Earnings before Tax (EBT) 1 | 60.94 | 69.92 | 61.87 | 37.35 | 20.71 | 18.9 |
Net income 1 | 57.61 | 47 | 48.55 | 21.68 | 17.02 | 0.699 |
Net margin | 14.38% | 10.73% | 13.19% | 6.1% | 5.09% | 0.16% |
EPS 2 | 0.8555 | 0.7100 | 0.7400 | 0.3228 | 0.2506 | 0.0100 |
Free Cash Flow 1 | -4.318 | -7.636 | -71.48 | -169 | -26.96 | -49.85 |
FCF margin | -1.08% | -1.74% | -19.41% | -47.57% | -8.07% | -11.49% |
FCF Conversion (EBITDA) | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - |
Dividend per Share 2 | 0.1038 | 0.0500 | - | - | - | - |
Announcement Date | 4/1/19 | 4/28/20 | 4/28/21 | 4/29/22 | 4/28/23 | 4/29/24 |
Balance Sheet Analysis
Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
---|---|---|---|---|---|---|
Net Debt 1 | 59.4 | 85.5 | 171 | 353 | 361 | 449 |
Net Cash position 1 | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | 0.7649 x | 0.9115 x | 2.402 x | 5.028 x | 5.926 x | 5.935 x |
Free Cash Flow 1 | -4.32 | -7.64 | -71.5 | -169 | -27 | -49.9 |
ROE (net income / shareholders' equity) | 14% | 15.3% | 12.7% | 5.37% | 0.95% | 0.72% |
ROA (Net income/ Total Assets) | 5.34% | 6.74% | 3.72% | 2.59% | 1.5% | 1.96% |
Assets 1 | 1,079 | 697.8 | 1,306 | 838.2 | 1,131 | 35.67 |
Book Value Per Share 2 | 4.200 | 4.550 | 5.310 | 5.580 | 5.860 | 4.540 |
Cash Flow per Share 2 | 1.230 | 1.960 | 2.120 | 1.940 | 1.600 | 1.130 |
Capex 1 | 62.2 | 37.7 | 104 | 212 | 84.4 | 97.6 |
Capex / Sales | 15.52% | 8.6% | 28.22% | 59.65% | 25.26% | 22.5% |
Announcement Date | 4/1/19 | 4/28/20 | 4/28/21 | 4/29/22 | 4/28/23 | 4/29/24 |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
1st Jan change | Capi. | |
---|---|---|
-25.00% | 11.52M | |
+2.51% | 14.56B | |
+25.91% | 10.09B | |
+12.22% | 8.52B | |
+10.70% | 7.89B | |
+3.52% | 7.7B | |
+32.11% | 5.88B | |
-27.17% | 5.43B | |
+21.48% | 5.43B | |
+1.30% | 5.19B |
- Stock Market
- Equities
- CFY Stock
- Financials CF Energy Corp.