Market Closed -
Toronto S.E.
04:00:00 2024-05-03 pm EDT
|
5-day change
|
1st Jan Change
|
141.9
CAD
|
+1.56%
|
|
+0.62%
|
-0.06%
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
28,135
|
23,328
|
26,262
|
24,613
|
31,217
|
32,366
|
-
|
-
|
Enterprise Value (EV)
1 |
30,252
|
26,106
|
28,723
|
27,623
|
33,288
|
33,739
|
33,252
|
33,140
|
P/E ratio
|
23
x
|
21.5
x
|
19.9
x
|
17.2
x
|
19.5
x
|
19.3
x
|
17.1
x
|
15.4
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.32
x
|
1.92
x
|
2.17
x
|
1.91
x
|
2.18
x
|
2.2
x
|
2.11
x
|
2.04
x
|
EV / Revenue
|
2.5
x
|
2.15
x
|
2.37
x
|
2.15
x
|
2.33
x
|
2.3
x
|
2.17
x
|
2.09
x
|
EV / EBITDA
|
13.6
x
|
10.7
x
|
11.7
x
|
10.8
x
|
11.8
x
|
11.3
x
|
10.7
x
|
10.2
x
|
EV / FCF
|
20.6
x
|
14.4
x
|
14.4
x
|
18.6
x
|
17
x
|
18.3
x
|
16.8
x
|
16
x
|
FCF Yield
|
4.87%
|
6.93%
|
6.94%
|
5.38%
|
5.87%
|
5.47%
|
5.97%
|
6.27%
|
Price to Book
|
4.23
x
|
3.26
x
|
3.84
x
|
3.47
x
|
4.26
x
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
268,566
|
258,115
|
244,097
|
236,691
|
233,174
|
228,153
|
-
|
-
|
Reference price
2 |
104.8
|
90.38
|
107.6
|
104.0
|
133.9
|
141.9
|
141.9
|
141.9
|
Announcement Date
|
11/6/19
|
11/11/20
|
11/10/21
|
11/9/22
|
11/8/23
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
12,111
|
12,164
|
12,127
|
12,867
|
14,296
|
14,682
|
15,308
|
15,856
|
EBITDA
1 |
2,217
|
2,429
|
2,463
|
2,561
|
2,832
|
2,974
|
3,119
|
3,256
|
EBIT
1 |
1,825
|
1,863
|
1,952
|
2,087
|
2,313
|
2,419
|
2,552
|
2,699
|
Operating Margin
|
15.07%
|
15.31%
|
16.1%
|
16.22%
|
16.18%
|
16.47%
|
16.67%
|
17.03%
|
Earnings before Tax (EBT)
1 |
1,677
|
1,516
|
1,838
|
1,967
|
2,198
|
2,321
|
2,524
|
2,749
|
Net income
1 |
1,263
|
1,118
|
1,369
|
1,466
|
1,631
|
1,717
|
1,860
|
1,990
|
Net margin
|
10.43%
|
9.19%
|
11.29%
|
11.39%
|
11.41%
|
11.69%
|
12.15%
|
12.55%
|
EPS
2 |
4.550
|
4.200
|
5.410
|
6.040
|
6.860
|
7.368
|
8.288
|
9.225
|
Free Cash Flow
1 |
1,472
|
1,810
|
1,994
|
1,487
|
1,952
|
1,846
|
1,984
|
2,076
|
FCF margin
|
12.15%
|
14.88%
|
16.44%
|
11.56%
|
13.66%
|
12.57%
|
12.96%
|
13.09%
|
FCF Conversion (EBITDA)
|
66.38%
|
74.53%
|
80.97%
|
58.06%
|
68.93%
|
62.06%
|
63.62%
|
63.77%
|
FCF Conversion (Net income)
|
116.52%
|
161.92%
|
145.65%
|
101.42%
|
119.7%
|
107.49%
|
106.7%
|
104.33%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/6/19
|
11/11/20
|
11/10/21
|
11/9/22
|
11/8/23
|
-
|
-
|
-
|
Fiscal Period: September |
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
|
2025 Q3
|
---|
Net sales
1 |
3,092
|
3,269
|
3,259
|
3,247
|
3,450
|
3,715
|
3,623
|
3,507
|
3,603
|
3,741
|
3,697
|
3,607
|
3,753
|
3,913
|
3,856
|
EBITDA
1 |
639.7
|
642.4
|
636.4
|
642.7
|
678.4
|
731.8
|
711.1
|
711.1
|
717.4
|
-
|
751
|
743.1
|
762.5
|
800.7
|
795.5
|
EBIT
1 |
521.5
|
523.6
|
519.9
|
521.7
|
554.1
|
600.8
|
584.8
|
573
|
584.2
|
628.5
|
603.7
|
596.8
|
615.6
|
649.8
|
647
|
Operating Margin
|
16.86%
|
16.02%
|
15.95%
|
16.07%
|
16.06%
|
16.17%
|
16.14%
|
16.34%
|
16.22%
|
16.8%
|
16.33%
|
16.55%
|
16.4%
|
16.61%
|
16.78%
|
Earnings before Tax (EBT)
1 |
493.3
|
498.8
|
489
|
485.9
|
516.5
|
564.5
|
559
|
557.9
|
527.1
|
577.4
|
596.2
|
592
|
614.5
|
649.2
|
651.6
|
Net income
1 |
367.4
|
372
|
364.3
|
362.4
|
382.4
|
419.4
|
415
|
414.5
|
389.8
|
426.9
|
440.6
|
435.7
|
448.8
|
473.1
|
485.6
|
Net margin
|
11.88%
|
11.38%
|
11.18%
|
11.16%
|
11.08%
|
11.29%
|
11.45%
|
11.82%
|
10.82%
|
11.41%
|
11.92%
|
12.08%
|
11.96%
|
12.09%
|
12.59%
|
EPS
2 |
1.490
|
1.530
|
1.510
|
1.510
|
1.600
|
1.760
|
1.750
|
1.760
|
1.670
|
1.830
|
1.888
|
1.870
|
1.950
|
2.063
|
2.140
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/2/22
|
4/27/22
|
7/27/22
|
11/9/22
|
2/1/23
|
4/26/23
|
7/26/23
|
11/8/23
|
1/31/24
|
5/1/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: September |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,117
|
2,778
|
2,460
|
3,010
|
2,071
|
1,374
|
886
|
774
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.9549
x
|
1.144
x
|
0.999
x
|
1.175
x
|
0.731
x
|
0.4619
x
|
0.284
x
|
0.2376
x
|
Free Cash Flow
1 |
1,472
|
1,810
|
1,994
|
1,487
|
1,952
|
1,846
|
1,984
|
2,076
|
ROE (net income / shareholders' equity)
|
18.5%
|
16%
|
19.2%
|
20.6%
|
20.9%
|
20.3%
|
19.6%
|
19.3%
|
ROA (Net income/ Total Assets)
|
10.3%
|
7.94%
|
8.96%
|
9.71%
|
10.5%
|
11.4%
|
11.6%
|
11.8%
|
Assets
1 |
12,270
|
14,087
|
15,280
|
15,098
|
15,487
|
15,128
|
16,100
|
16,936
|
Book Value Per Share
|
24.80
|
27.70
|
28.00
|
29.90
|
31.40
|
-
|
-
|
-
|
Cash Flow per Share
2 |
5.880
|
7.410
|
8.360
|
7.680
|
8.890
|
9.270
|
10.20
|
11.70
|
Capex
1 |
162
|
128
|
122
|
156
|
160
|
170
|
158
|
185
|
Capex / Sales
|
1.34%
|
1.06%
|
1%
|
1.21%
|
1.12%
|
1.16%
|
1.03%
|
1.16%
|
Announcement Date
|
11/6/19
|
11/11/20
|
11/10/21
|
11/9/22
|
11/8/23
|
-
|
-
|
-
|
Last Close Price
141.9
CAD Average target price
156.7
CAD Spread / Average Target +10.48% Consensus |
1st Jan change
|
Capi.
|
---|
| -0.06% | 23.65B | | -13.45% | 191B | | +1.32% | 167B | | +1.32% | 152B | | +3.83% | 99B | | +7.97% | 78.79B | | +21.50% | 75.03B | | -8.21% | 70.51B | | -19.94% | 53.21B | | -8.05% | 43.78B |
Other IT Services & Consulting
|