Financials Sernova Corp. Toronto S.E.

Equities

SVA

CA81732W1041

Medical Equipment, Supplies & Distribution

Market Closed - Toronto S.E. 03:59:59 2024-04-26 pm EDT 5-day change 1st Jan Change
0.44 CAD +3.53% Intraday chart for Sernova Corp. -2.22% -37.14%

Valuation

Fiscal Period: October 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 38.15 55.19 326.4 234.5 243.9 133.5 - -
Enterprise Value (EV) 1 38.15 55.19 326.4 234.5 235.1 109.9 115.8 133.5
P/E ratio -9.75 x -6.63 x -41.7 x -8.89 x -5.85 x -3.91 x -3.74 x -5.5 x
Yield - - - - - - - -
Capitalization / Revenue - - - - - - - 666 x
EV / Revenue - - - - - - - 666 x
EV / EBITDA -9.67 x -11 x -48.9 x -9.64 x -5.87 x -3.24 x -3.47 x -4.98 x
EV / FCF - - -46.2 x -3.86 x -7.72 x 28.5 x -3.75 x -
FCF Yield - - -2.17% -25.9% -12.9% 3.51% -26.6% -
Price to Book - - - - 18.4 x 7.33 x 11 x -
Nbr of stocks (in thousands) 195,660 208,263 261,133 293,125 320,857 303,408 - -
Reference price 2 0.1950 0.2650 1.250 0.8000 0.7600 0.4400 0.4400 0.4400
Announcement Date 2/14/20 2/1/21 2/14/22 1/26/23 1/29/24 - - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: October 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - - - - - - - 0.2003
EBITDA 1 -3.947 -5.035 -6.669 -24.31 -40.06 -33.93 -33.36 -26.81
EBIT 1 - - -6.937 -24.75 -40.5 -15.25 -35.9 -43.4
Operating Margin - - - - - - - -21,664.25%
Earnings before Tax (EBT) 1 -3.971 -5.321 -6.966 -24.42 -39 -31.3 -35.8 -43.1
Net income 1 -3.971 -5.321 -6.966 -24.42 -39 -31.3 -25.56 -27.34
Net margin - - - - - - - -13,645.24%
EPS 2 -0.0200 -0.0400 -0.0300 -0.0900 -0.1300 -0.1125 -0.1175 -0.0800
Free Cash Flow 1 - - -7.073 -60.76 -30.44 3.861 -30.84 -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share - - - - - - - -
Announcement Date 2/14/20 2/1/21 2/14/22 1/26/23 1/29/24 - - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: October 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 2025 Q1 2025 Q2
Net sales 1 - - - - - - - - - - - - - - -
EBITDA 1 -2.373 -5.363 -4.822 -5.794 -8.334 -8.501 -9.699 -10.16 - -9.923 -7.7 -7.1 -5.8 - -
EBIT - - - - -8.452 -8.608 -9.808 - - - - - - - -
Operating Margin - - - - - - - - - - - - - - -
Earnings before Tax (EBT) - - - -5.831 -8.21 -8.015 -9.347 -9.932 -11.7 - - -9.336 -9.988 - -
Net income - - - -5.831 -8.21 -8.015 -9.347 -9.932 -11.7 - - -9.336 -9.988 - -
Net margin - - - - - - - - - - - - - - -
EPS 2 - -0.0200 -0.0200 -0.0200 -0.0300 -0.0300 -0.0300 -0.0300 -0.0400 -0.0300 -0.0267 -0.0300 -0.0267 -0.0300 -0.0300
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 2/14/22 3/29/22 6/27/22 9/14/22 1/26/23 3/16/23 6/13/23 9/13/23 1/29/24 3/18/24 - - - - -
1CAD in Million2CAD
Estimates

Balance Sheet Analysis

Fiscal Period: October 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - - - -
Net Cash position 1 - - - - 8.72 23.6 17.7 -
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 - - -7.07 -60.8 -30.4 3.86 -30.8 -
ROE (net income / shareholders' equity) - - - - -130% - -3,513% -
ROA (Net income/ Total Assets) - - - - - - - -
Assets 1 - - - - - - - -
Book Value Per Share 2 - - - - 0.0400 0.0600 0.0400 -
Cash Flow per Share 2 - - - - -0.1000 -0.0700 -0.0800 -0.0900
Capex 1 - - 0.23 46.3 0.1 0.03 0.1 0.04
Capex / Sales - - - - - - - 19.97%
Announcement Date 2/14/20 2/1/21 2/14/22 1/26/23 1/29/24 - - -
1CAD in Million2CAD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
5
Last Close Price
0.44 CAD
Average target price
3.02 CAD
Spread / Average Target
+586.36%
Consensus