Market Closed -
Toronto S.E.
01:30:00 27/04/2024 am IST
|
5-day change
|
1st Jan Change
|
48.96
CAD
|
-1.13%
|
|
+2.06%
|
+2.64%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,04,495
|
82,447
|
1,00,109
|
1,07,153
|
1,01,390
|
1,04,069
|
-
|
-
|
Enterprise Value (EV)
1 |
1,68,810
|
1,48,892
|
1,75,463
|
1,87,272
|
1,76,688
|
1,99,654
|
2,01,775
|
2,04,805
|
P/E ratio
|
19.6
x
|
27.5
x
|
17.2
x
|
41.3
x
|
16.8
x
|
17.4
x
|
16.2
x
|
14.2
x
|
Yield
|
5.72%
|
7.96%
|
6.76%
|
6.5%
|
7.44%
|
7.5%
|
7.71%
|
7.9%
|
Capitalization / Revenue
|
2.09
x
|
2.11
x
|
2.13
x
|
2.01
x
|
2.32
x
|
2.31
x
|
2.16
x
|
2
x
|
EV / Revenue
|
3.37
x
|
3.81
x
|
3.73
x
|
3.51
x
|
4.05
x
|
4.43
x
|
4.18
x
|
3.93
x
|
EV / EBITDA
|
12.7
x
|
11.2
x
|
12.5
x
|
12.1
x
|
10.7
x
|
11.3
x
|
10.6
x
|
10.3
x
|
EV / FCF
|
43.2
x
|
34
x
|
122
x
|
28.4
x
|
18.5
x
|
30.1
x
|
30
x
|
24.5
x
|
FCF Yield
|
2.31%
|
2.94%
|
0.82%
|
3.52%
|
5.4%
|
3.32%
|
3.33%
|
4.08%
|
Price to Book
|
1.58
x
|
1.34
x
|
1.64
x
|
1.79
x
|
1.65
x
|
1.79
x
|
1.84
x
|
1.94
x
|
Nbr of stocks (in thousands)
|
20,23,912
|
20,25,219
|
20,26,085
|
20,24,819
|
21,25,574
|
21,25,587
|
-
|
-
|
Reference price
2 |
51.63
|
40.71
|
49.41
|
52.92
|
47.70
|
48.96
|
48.96
|
48.96
|
Announcement Date
|
14/02/20
|
12/02/21
|
11/02/22
|
10/02/23
|
09/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
50,069
|
39,087
|
47,071
|
53,309
|
43,649
|
45,094
|
48,242
|
52,109
|
EBITDA
1 |
13,271
|
13,273
|
14,001
|
15,531
|
16,454
|
17,597
|
18,978
|
19,925
|
EBIT
1 |
9,880
|
9,561
|
10,149
|
11,104
|
11,692
|
12,527
|
13,537
|
14,197
|
Operating Margin
|
19.73%
|
24.46%
|
21.56%
|
20.83%
|
26.79%
|
27.78%
|
28.06%
|
27.25%
|
Earnings before Tax (EBT)
1 |
7,535
|
4,190
|
7,729
|
4,542
|
7,879
|
8,279
|
8,457
|
9,787
|
Net income
1 |
5,322
|
2,983
|
5,816
|
2,589
|
5,839
|
6,218
|
6,748
|
7,820
|
Net margin
|
10.63%
|
7.63%
|
12.36%
|
4.86%
|
13.38%
|
13.79%
|
13.99%
|
15.01%
|
EPS
2 |
2.640
|
1.480
|
2.870
|
1.280
|
2.840
|
2.810
|
3.030
|
3.454
|
Free Cash Flow
1 |
3,906
|
4,376
|
1,438
|
6,583
|
9,547
|
6,634
|
6,722
|
8,360
|
FCF margin
|
7.8%
|
11.2%
|
3.05%
|
12.35%
|
21.87%
|
14.71%
|
13.93%
|
16.04%
|
FCF Conversion (EBITDA)
|
29.43%
|
32.97%
|
10.27%
|
42.39%
|
58.02%
|
37.7%
|
35.42%
|
41.96%
|
FCF Conversion (Net income)
|
73.39%
|
146.7%
|
24.72%
|
254.27%
|
163.5%
|
106.69%
|
99.61%
|
106.91%
|
Dividend per Share
2 |
2.952
|
3.240
|
3.340
|
3.440
|
3.550
|
3.671
|
3.775
|
3.870
|
Announcement Date
|
14/02/20
|
12/02/21
|
11/02/22
|
10/02/23
|
09/02/24
|
-
|
-
|
-
|
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 |
11,466
|
12,520
|
15,097
|
13,215
|
11,573
|
13,424
|
12,075
|
10,432
|
9,844
|
11,298
|
12,244
|
9,972
|
9,873
|
11,954
|
9,258
|
EBITDA
1 |
3,269
|
3,687
|
4,147
|
3,715
|
3,758
|
3,911
|
4,468
|
4,008
|
3,871
|
4,107
|
4,580
|
4,174
|
4,167
|
4,725
|
5,081
|
EBIT
1 |
2,325
|
2,640
|
3,082
|
2,612
|
2,654
|
2,756
|
3,286
|
2,350
|
2,707
|
2,899
|
3,411
|
2,936
|
2,916
|
3,402
|
3,667
|
Operating Margin
|
20.28%
|
21.09%
|
20.41%
|
19.77%
|
22.93%
|
20.53%
|
27.21%
|
22.53%
|
27.5%
|
25.66%
|
27.86%
|
29.44%
|
29.53%
|
28.46%
|
39.61%
|
Earnings before Tax (EBT)
1 |
1,013
|
2,428
|
2,057
|
740
|
1,701
|
-549
|
2,376
|
2,520
|
751
|
2,232
|
2,458
|
1,980
|
1,901
|
2,268
|
2,388
|
Net income
1 |
682
|
1,840
|
1,927
|
450
|
1,279
|
-1,067
|
1,733
|
1,848
|
532
|
1,726
|
1,767
|
1,425
|
1,339
|
1,631
|
1,729
|
Net margin
|
5.95%
|
14.7%
|
12.76%
|
3.41%
|
11.05%
|
-7.95%
|
14.35%
|
17.71%
|
5.4%
|
15.28%
|
14.43%
|
14.29%
|
13.56%
|
13.64%
|
18.67%
|
EPS
2 |
0.3400
|
0.9100
|
0.9500
|
0.2200
|
0.6300
|
-0.5300
|
0.8600
|
0.9100
|
0.2600
|
0.8100
|
0.8100
|
0.6475
|
0.6288
|
0.7757
|
0.8428
|
Dividend per Share
2 |
0.8350
|
0.8350
|
0.8600
|
0.8600
|
0.8600
|
0.8600
|
0.8880
|
0.8900
|
0.8900
|
0.8875
|
0.9206
|
0.9207
|
0.9207
|
0.9343
|
0.9511
|
Announcement Date
|
05/11/21
|
11/02/22
|
06/05/22
|
29/07/22
|
04/11/22
|
10/02/23
|
05/05/23
|
04/08/23
|
03/11/23
|
09/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
64,315
|
66,445
|
75,354
|
80,119
|
75,298
|
95,585
|
97,706
|
1,00,736
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
4.846
x
|
5.006
x
|
5.382
x
|
5.159
x
|
4.576
x
|
5.432
x
|
5.148
x
|
5.056
x
|
Free Cash Flow
1 |
3,906
|
4,376
|
1,438
|
6,583
|
9,547
|
6,634
|
6,722
|
8,360
|
ROE (net income / shareholders' equity)
|
7.88%
|
7.68%
|
9.52%
|
9.43%
|
9.47%
|
10.7%
|
12.2%
|
13.3%
|
ROA (Net income/ Total Assets)
|
3.24%
|
1.84%
|
3.53%
|
3.27%
|
3.19%
|
3.2%
|
3.6%
|
4.3%
|
Assets
1 |
1,64,500
|
1,61,715
|
1,64,570
|
79,252
|
1,82,972
|
1,94,316
|
1,87,436
|
1,81,865
|
Book Value Per Share
2 |
32.60
|
30.30
|
30.10
|
29.50
|
28.90
|
27.30
|
26.60
|
25.20
|
Cash Flow per Share
2 |
4.790
|
4.800
|
5.370
|
5.530
|
5.780
|
5.800
|
6.070
|
6.160
|
Capex
1 |
5,492
|
5,405
|
7,818
|
4,647
|
4,654
|
6,296
|
7,169
|
6,675
|
Capex / Sales
|
10.97%
|
13.83%
|
16.61%
|
8.72%
|
10.66%
|
13.96%
|
14.86%
|
12.81%
|
Announcement Date
|
14/02/20
|
12/02/21
|
11/02/22
|
10/02/23
|
09/02/24
|
-
|
-
|
-
|
Last Close Price
48.96
CAD Average target price
52.6
CAD Spread / Average Target +7.43% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.64% | 76.02B | | +10.28% | 63.11B | | +12.72% | 47.84B | | +15.44% | 47.31B | | +14.24% | 42.4B | | +5.90% | 41.46B | | -4.75% | 37.36B | | +34.52% | 26.01B | | -1.57% | 23.72B | | +7.32% | 20.73B |
Other Oil & Gas Transportation Services
|