Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
16.02 CAD | -0.87% | -0.80% | +28.37% |
Valuation
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Capitalization 1 | 214.1 | 225 | 530.5 | 663.8 | - | - |
Enterprise Value (EV) 1 | 196.3 | 433.3 | 530.5 | 804.7 | 758.7 | 612.3 |
P/E ratio | 8.61 x | 19.4 x | 4.55 x | - | - | 5.1 x |
Yield | 7.24% | 8% | - | 3.27% | 3.56% | 4.26% |
Capitalization / Revenue | 2.62 x | 2.42 x | 3.19 x | 4.01 x | 3.97 x | 3.52 x |
EV / Revenue | 2.4 x | 4.66 x | 3.19 x | 4.87 x | 4.53 x | 3.25 x |
EV / EBITDA | 1.95 x | 5.26 x | 4.69 x | 5.23 x | 5.35 x | 3.87 x |
EV / FCF | 2.14 x | -2.21 x | - | 6.97 x | 7.42 x | 6.5 x |
FCF Yield | 46.8% | -45.3% | - | 14.4% | 13.5% | 15.4% |
Price to Book | 0.55 x | 0.59 x | - | 1.14 x | 1.05 x | 0.88 x |
Nbr of stocks (in thousands) | 40,107 | 38,666 | 56,358 | 56,368 | - | - |
Reference price 2 | 5.339 | 5.819 | 9.414 | 11.78 | 11.78 | 11.78 |
Announcement Date | 07/03/22 | 01/03/23 | 28/02/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net sales 1 | - | 81.76 | 93.03 | 166.3 | 165.3 | 167.4 | 188.5 |
EBITDA 1 | - | 100.6 | 82.44 | 113.2 | 153.8 | 141.7 | 158.1 |
EBIT 1 | - | 58.79 | 23.17 | 26.13 | 61 | - | - |
Operating Margin | - | 71.9% | 24.91% | 15.72% | 36.89% | - | - |
Earnings before Tax (EBT) 1 | - | - | - | 92.3 | 28 | - | - |
Net income 1 | -0.00036 | 21.56 | 11.6 | 92.3 | 29.7 | 62.24 | 48.45 |
Net margin | - | 26.37% | 12.47% | 55.51% | 17.96% | 37.18% | 25.71% |
EPS 2 | - | 0.6200 | 0.3000 | 2.070 | - | - | 2.310 |
Free Cash Flow 1 | - | 91.86 | -196.2 | - | 115.5 | 102.3 | 94.2 |
FCF margin | - | 112.35% | -210.89% | - | 69.87% | 61.09% | 49.98% |
FCF Conversion (EBITDA) | - | 91.29% | - | - | 75.12% | 72.15% | 59.6% |
FCF Conversion (Net income) | - | 426.03% | - | - | 388.97% | 164.3% | 194.43% |
Dividend per Share 2 | - | 0.3867 | 0.4655 | - | 0.3854 | 0.4198 | 0.5019 |
Announcement Date | 10/02/21 | 07/03/22 | 01/03/23 | 28/02/24 | - | - | - |
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 | 2025 Q1 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 22.86 | 22.21 | 22.62 | 21.3 | 26.47 | 22.64 | 28.24 | 28.06 | 34.14 | 75.84 | 42.07 | 39.44 | 42.15 | 41.91 | 37.57 |
EBITDA 1 | 12.41 | 31.97 | 17.81 | 21.44 | 15.81 | 27.37 | 21.43 | 25.07 | 20.25 | 46.45 | 55.11 | 32.73 | 32.11 | 38.07 | 33.01 |
EBIT | 1.288 | 19.06 | 5.036 | 8.022 | 1.822 | - | 2.266 | 5.471 | - | - | - | - | - | - | - |
Operating Margin | 5.63% | 85.78% | 22.26% | 37.67% | 6.88% | - | 8.03% | 19.5% | - | - | - | - | - | - | - |
Earnings before Tax (EBT) | - | - | - | - | - | - | - | 75.03 | - | 22.18 | - | - | - | - | - |
Net income 1 | - | 3.362 | - | 3.097 | 7.614 | -4.807 | -1.123 | 75.03 | -3.781 | 22.18 | -6.197 | 1.6 | 11.4 | 10.3 | 12.7 |
Net margin | - | 15.13% | - | 14.54% | 28.76% | -21.23% | -3.98% | 267.42% | -11.07% | 29.24% | -14.73% | 4.06% | 27.05% | 24.57% | 33.8% |
EPS 2 | 0.1900 | 0.0800 | 0.1500 | 0.0800 | 0.2000 | -0.1300 | -0.0300 | 2.000 | -0.0800 | 0.3900 | -0.1100 | - | 0.0200 | 0.0100 | -0.0400 |
Dividend per Share 2 | 0.0375 | 0.2950 | 0.0750 | 0.0750 | 0.0750 | - | 0.5405 | 0.0750 | - | - | 0.1761 | 0.0850 | 0.0850 | 0.2352 | - |
Announcement Date | 08/11/21 | 07/03/22 | 10/05/22 | 03/08/22 | 07/11/22 | 01/03/23 | 11/05/23 | 14/08/23 | 13/11/23 | 28/02/24 | 06/05/24 | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | 208 | - | 141 | 94.9 | - |
Net Cash position 1 | - | 17.8 | - | - | - | - | 51.5 |
Leverage (Debt/EBITDA) | - | - | 2.527 x | - | 0.9163 x | 0.6693 x | - |
Free Cash Flow 1 | - | 91.9 | -196 | - | 116 | 102 | 94.2 |
ROE (net income / shareholders' equity) | - | 33.8% | 19.2% | - | 21.2% | 22.3% | 21.4% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - |
Book Value Per Share 2 | - | 9.700 | 9.850 | - | 10.40 | 11.30 | 13.40 |
Cash Flow per Share 2 | - | 2.650 | 2.010 | - | 3.420 | - | - |
Capex 1 | - | - | 274 | - | 146 | - | - |
Capex / Sales | - | - | 294.16% | - | 88.56% | - | - |
Announcement Date | 10/02/21 | 07/03/22 | 01/03/23 | 28/02/24 | - | - | - |
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. | |
---|---|---|
+28.37% | 664M | |
+32.87% | 698B | |
+26.51% | 568B | |
-4.55% | 358B | |
+19.17% | 328B | |
+3.63% | 283B | |
+16.34% | 238B | |
+6.68% | 203B | |
-9.08% | 198B | |
+8.49% | 165B |
- Stock Market
- Equities
- DHT.UN Stock
- Financials DRI Healthcare Trust