Financials Firan Technology Group Corporation

Equities

FTG

CA3180931014

Aerospace & Defense

Market Closed - Toronto S.E. 03:59:57 2024-04-26 pm EDT 5-day change 1st Jan Change
5.07 CAD +0.20% Intraday chart for Firan Technology Group Corporation -1.55% +19.29%

Valuation

Fiscal Period: November 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 84.96 49.43 57.55 44.7 107.2 121 -
Enterprise Value (EV) 1 82.73 36.8 39.62 30.43 107.2 121 121
P/E ratio 15 x 33.7 x 235 x 62 x 9.35 x 14.5 x 12.7 x
Yield - - - - - - -
Capitalization / Revenue 0.75 x 0.48 x 0.73 x 0.5 x 0.79 x 0.79 x 0.77 x
EV / Revenue 0.75 x 0.48 x 0.73 x 0.5 x 0.79 x 0.79 x 0.77 x
EV / EBITDA 5.32 x 3.68 x 5.97 x 4.91 x 5.53 x 5.4 x 4.94 x
EV / FCF 9.61 x 3.94 x 12.2 x 5.99 x 22.5 x 10.1 x 7.47 x
FCF Yield 10.4% 25.4% 8.23% 16.7% 4.45% 9.91% 13.4%
Price to Book - - - - - - -
Nbr of stocks (in thousands) 22,716 24,472 24,491 24,034 23,867 23,875 -
Reference price 2 3.740 2.020 2.350 1.860 4.490 5.070 5.070
Announcement Date 2/13/20 2/10/21 2/9/22 2/8/23 2/7/24 - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: November 2019 2020 2021 2022 2023 2024 2025
Net sales 1 112.7 102.4 79.36 89.62 135.2 153 158
EBITDA 1 15.96 13.42 9.644 9.107 19.39 22.4 24.5
EBIT - - - - - - -
Operating Margin - - - - - - -
Earnings before Tax (EBT) 9.728 - - - - - -
Net income 1 6.058 1.39 0.256 0.698 11.62 8.4 9.8
Net margin 5.38% 1.36% 0.32% 0.78% 8.6% 5.49% 6.2%
EPS 2 0.2500 0.0600 0.0100 0.0300 0.4800 0.3500 0.4000
Free Cash Flow 1 8.838 12.56 4.734 7.468 4.77 12 16.2
FCF margin 7.85% 12.26% 5.96% 8.33% 3.53% 7.84% 10.25%
FCF Conversion (EBITDA) 55.39% 93.56% 49.09% 82% 24.61% 53.57% 66.12%
FCF Conversion (Net income) 145.89% 903.6% 1,849.22% 1,069.91% 41.05% 142.86% 165.31%
Dividend per Share - - - - - - -
Announcement Date 2/13/20 2/10/21 2/9/22 2/8/23 2/7/24 - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: November 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2
Net sales 1 20.33 20.46 22.32 23.1 23.75 24.64 33.96 36.61 39.99 34.98 39
EBITDA 1 - 0.123 0.605 - 2.883 - 5.182 4.973 6.017 - 5.6
EBIT - - - - - - - - - - -
Operating Margin - - - - - - - - - - -
Earnings before Tax (EBT) - - - - - - - - - - -
Net income 1 - -0.733 0.014 - 0.694 - 2.403 1.32 3.826 1.05 2.3
Net margin - -3.58% 0.06% - 2.92% - 7.08% 3.61% 9.57% 3% 5.9%
EPS 2 - -0.0300 0.000600 - 0.0300 - 0.1000 0.0500 0.1600 0.0400 0.0900
Dividend per Share - - - - - - - - - - -
Announcement Date 2/9/22 4/13/22 7/13/22 10/12/22 2/8/23 4/12/23 7/12/23 10/11/23 2/7/24 4/11/24 -
1CAD in Million2CAD
Estimates

Balance Sheet Analysis

Fiscal Period: November 2019 2020 2021 2022 2023 2024 2025
Net Debt - - - - - - -
Net Cash position 2.23 12.6 17.9 14.3 - - -
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow 1 8.84 12.6 4.73 7.47 4.77 12 16.2
ROE (net income / shareholders' equity) 13.8% 2.87% - - - - -
ROA (Net income/ Total Assets) 8.38% 1.74% - - - - -
Assets 1 72.26 80.02 - - - - -
Book Value Per Share - - - - - - -
Cash Flow per Share - - - - - - -
Capex - - - - - - -
Capex / Sales - - - - - - -
Announcement Date 2/13/20 2/10/21 2/9/22 2/8/23 2/7/24 - -
1CAD in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
5.07 CAD
Average target price
7 CAD
Spread / Average Target
+38.07%
Consensus
  1. Stock Market
  2. Equities
  3. FTG Stock
  4. Financials Firan Technology Group Corporation