Stock ZDC ZEDCOR INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Zedcor Inc.

Equities

ZDC

CA98923V1094

Business Support Services

Market Closed - Toronto S.E.
Other stock markets
 01:29:30 16/05/2024 am IST 		5-day change 1st Jan Change
1.22 CAD -2.40% Intraday chart for Zedcor Inc. -4.69% +110.34%
01/05 Zedcor Inc. announced that it expects to receive CAD 10 million in funding CI
11/04 Zedcor Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 9.398 23.86 42.54 41.12 94.61 - -
Enterprise Value (EV) 1 9.398 23.86 42.54 41.12 113.4 125.9 146.4
P/E ratio -2.13 x -5.86 x - - - - -
Yield - - - - - - -
Capitalization / Revenue - 1.76 x 1.92 x 1.65 x 3.2 x 2.39 x 1.65 x
EV / Revenue - 1.76 x 1.92 x 1.65 x 3.83 x 3.18 x 2.55 x
EV / EBITDA - 4 x 5.62 x 5.38 x 12.1 x 9.21 x 7.32 x
EV / FCF - - - - 26.4 x 18.2 x 12.4 x
FCF Yield - - - - 3.79% 5.48% 8.06%
Price to Book - - - - - - -
Nbr of stocks (in thousands) 55,280 58,200 70,892 70,892 77,547 - -
Reference price 2 0.1700 0.4100 0.6000 0.5800 1.220 1.220 1.220
Announcement Date 09/04/21 06/04/22 12/04/23 11/04/24 - - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net sales 1 - 13.55 22.1 24.89 29.6 39.63 57.4
EBITDA 1 - 5.968 7.569 7.645 9.367 13.67 20
EBIT - - 4.173 2.114 - - -
Operating Margin - - 18.88% 8.49% - - -
Earnings before Tax (EBT) - - - - - - -
Net income -4.678 -3.901 - - - - -
Net margin - -28.79% - - - - -
EPS -0.0800 -0.0700 - - - - -
Free Cash Flow 1 - - - - 4.3 6.9 11.8
FCF margin - - - - 14.53% 17.41% 20.56%
FCF Conversion (EBITDA) - - - - 45.91% 50.49% 59%
FCF Conversion (Net income) - - - - - - -
Dividend per Share - - - - - - -
Announcement Date 09/04/21 06/04/22 12/04/23 11/04/24 - - -
1CAD in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q3 2022 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 3.684 - - 6.415 5.7 6.4 6.9 7.5 8.1
EBITDA 1 1.349 - - 2.38 1.6 2.2 2.4 2.6 2.7
EBIT 0.726 - - - - - - - -
Operating Margin 19.71% - - - - - - - -
Earnings before Tax (EBT) 0.296 - - - - - - - -
Net income 0.296 - 0.966 - - - - - -
Net margin 8.03% - - - - - - - -
EPS 0.0100 -0.0100 0.0100 - - - - - -
Dividend per Share - - - - - - - - -
Announcement Date 16/11/21 06/04/22 15/11/22 12/04/23 - - - - -
1CAD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - 18.8 31.3 51.8
Net Cash position 1 - - - - - - -
Leverage (Debt/EBITDA) - - - - 2.007 x 2.29 x 2.59 x
Free Cash Flow 1 - - - - 4.3 6.9 11.8
ROE (net income / shareholders' equity) - - - - - - -
ROA (Net income/ Total Assets) - - - - - - -
Assets - - - - - - -
Book Value Per Share - - - - - - -
Cash Flow per Share - - - - - - -
Capex - 5.76 - - - - -
Capex / Sales - 42.51% - - - - -
Announcement Date 09/04/21 06/04/22 12/04/23 11/04/24 - - -
1CAD in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
1.22 CAD
Average target price
1.45 CAD
Spread / Average Target
+18.85%
Consensus

Quarterly revenue - Rate of surprise

Company calendar

Sector Security Services

1st Jan change Capi.
ZEDCOR INC. Stock Zedcor Inc.
+110.34% 7.1Cr
SECOM CO., LTD. Stock Secom Co., Ltd.
-2.46% 1.36TCr
SECURITAS AB Stock Securitas AB
+11.94% 582.74Cr
CETC CYBERSPACE SECURITY TECHNOLOGY CO., LTD. Stock CETC Cyberspace Security Technology Co., Ltd.
-25.60% 198.67Cr
PROSEGUR COMPAÑÍA DE SEGURIDAD, S.A. Stock Prosegur Compañía de Seguridad, S.A.
-1.70% 98Cr
PROSEGUR CASH, S.A. Stock Prosegur Cash, S.A.
-3.54% 82Cr
SIS LIMITED Stock SIS Limited
-9.04% 71Cr
BATIC INVESTMENTS AND LOGISTICS COMPANY Stock Batic Investments and Logistics Company
+67.45% 56Cr
TAIWAN SHIN KONG SECURITY CO., LTD. Stock Taiwan Shin Kong Security Co., Ltd.
+3.84% 50Cr
ANBANG SAVE-GUARD GROUP CO.,LTD. Stock Anbang Save-Guard Group Co.,Ltd.
-23.93% 49Cr
Security Services
  1. Stock Market
  2. Equities
  3. ZDC Stock
  4. Financials Zedcor Inc.
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
BENEFIT NOW