CROWN POINT ENERGY INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.085 CAD | -26.09% |
|
-22.73% | +30.77% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 34.7 | 33.47 | 8.585 | 10.54 | 8.307 | 3.568 |
| Enterprise Value (EV) 1 | 34.2 | 31.72 | 10.07 | 13.02 | 27.89 | 30.84 |
| P/E ratio | 4.64 x | 24.5 x | -0.68 x | 1.11 x | -1.41 x | -0.44 x |
| Yield | - | 4.36% | - | - | - | - |
| Capitalization / Revenue | 0.9 x | 1.02 x | 0.89 x | 0.46 x | 0.31 x | 0.16 x |
| EV / Revenue | 0.88 x | 0.97 x | 1.04 x | 0.57 x | 1.05 x | 1.4 x |
| EV / EBITDA | 1.38 x | 2.09 x | 28.4 x | 1.57 x | 4.51 x | 118 x |
| EV / FCF | 2.57 x | 8.75 x | -3.18 x | 3.05 x | -3.23 x | -13.5 x |
| FCF Yield | 38.9% | 11.4% | -31.4% | 32.7% | -31% | -7.39% |
| Price to Book | 0.72 x | 0.98 x | 0.39 x | 0.33 x | 0.32 x | 0.2 x |
| Nbr of stocks (in thousands) | 72,903 | 72,903 | 72,903 | 72,903 | 72,903 | 72,903 |
| Reference price 2 | 0.4759 | 0.4591 | 0.1178 | 0.1446 | 0.1139 | 0.0489 |
| Announcement Date | 4/1/19 | 4/23/20 | 3/31/21 | 3/14/22 | 3/13/23 | 3/12/24 |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 38.72 | 32.72 | 9.671 | 22.89 | 26.52 | 22 |
| EBITDA 1 | 24.79 | 15.16 | 0.354 | 8.28 | 6.191 | 0.2617 |
| EBIT 1 | 12.66 | 5.703 | -5.665 | 1.94 | -1.233 | -7.363 |
| Operating Margin | 32.69% | 17.43% | -58.58% | 8.48% | -4.65% | -33.47% |
| Earnings before Tax (EBT) 1 | 10.03 | 4.928 | -16.14 | 9.481 | -6.514 | -10.13 |
| Net income 1 | 5.966 | 1.367 | -12.68 | 9.775 | -5.907 | -8.128 |
| Net margin | 15.41% | 4.18% | -131.07% | 42.7% | -22.27% | -36.95% |
| EPS 2 | 0.1025 | 0.0188 | -0.1739 | 0.1300 | -0.0810 | -0.1115 |
| Free Cash Flow 1 | 13.29 | 3.627 | -3.162 | 4.264 | -8.643 | -2.28 |
| FCF margin | 34.32% | 11.09% | -32.7% | 18.63% | -32.59% | -10.37% |
| FCF Conversion (EBITDA) | 53.62% | 23.93% | - | 51.5% | - | - |
| FCF Conversion (Net income) | 222.77% | 265.32% | - | 43.62% | - | - |
| Dividend per Share | - | 0.0200 | - | - | - | - |
| Announcement Date | 4/1/19 | 4/23/20 | 3/31/21 | 3/14/22 | 3/13/23 | 3/12/24 |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 1.48 | 2.48 | 19.6 | 27.3 |
| Net Cash position 1 | 0.49 | 1.75 | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | 4.185 x | 0.2993 x | 3.163 x | 104.2 x |
| Free Cash Flow 1 | 13.3 | 3.63 | -3.16 | 4.26 | -8.64 | -2.28 |
| ROE (net income / shareholders' equity) | 15.1% | 3.31% | -45.2% | 36.5% | -20.5% | -37.2% |
| ROA (Net income/ Total Assets) | 12.6% | 5.06% | -7.93% | 2.64% | -1.22% | -6.77% |
| Assets 1 | 47.5 | 27 | 159.9 | 370.7 | 484.8 | 120.1 |
| Book Value Per Share 2 | 0.6600 | 0.4700 | 0.3000 | 0.4400 | 0.3600 | 0.2400 |
| Cash Flow per Share 2 | 0.0300 | 0.0400 | 0.0100 | 0.0400 | 0.0100 | 0 |
| Capex 1 | 9.38 | 8.59 | 1.15 | 4.78 | 12.9 | 7.99 |
| Capex / Sales | 24.22% | 26.25% | 11.87% | 20.88% | 48.7% | 36.34% |
| Announcement Date | 4/1/19 | 4/23/20 | 3/31/21 | 3/14/22 | 3/13/23 | 3/12/24 |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +30.77% | 4.54M | |
| +9.69% | 302B | |
| +4.28% | 142B | |
| +50.31% | 123B | |
| +19.23% | 80.99B | |
| +7.01% | 74.38B | |
| +5.61% | 55.91B | |
| +9.93% | 48.67B | |
| -10.14% | 35.39B | |
| +27.71% | 35.32B |
- Stock Market
- Equities
- CWV Stock
- Financials Crown Point Energy Inc.
