CHAMPION ELECTRIC METALS INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.065 CAD | 0.00% |
|
-7.14% | +8.33% |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1.532 | 1.951 | 22.81 | 5.239 | 10.16 | 15.03 |
| Enterprise Value (EV) 1 | 1.667 | 1.969 | 19.84 | 5.264 | 9.131 | 12.41 |
| P/E ratio | -0.59 x | -1.67 x | -3.08 x | -1.04 x | -2.61 x | -1.83 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | - | - | - | - | - |
| EV / Revenue | - | - | - | - | - | - |
| EV / EBITDA | - | -2,485,268 x | -3,579,937 x | -1,323,605 x | - | - |
| EV / FCF | -1.57 x | -7.2 x | -6.37 x | -2.2 x | -5.96 x | -3.16 x |
| FCF Yield | -63.9% | -13.9% | -15.7% | -45.5% | -16.8% | -31.7% |
| Price to Book | -5.98 x | -2.71 x | 10.3 x | -9.67 x | 12 x | 5.77 x |
| Nbr of stocks (in thousands) | 14,588 | 48,785 | 93,104 | 104,774 | 184,801 | 250,464 |
| Reference price 2 | 0.1050 | 0.0400 | 0.2450 | 0.0500 | 0.0550 | 0.0600 |
| Announcement Date | 4/30/19 | 5/14/20 | 4/29/21 | 5/2/22 | 5/1/23 | 4/30/24 |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales | - | - | - | - | - | - |
| EBITDA | - | -0.7923 | -5.542 | -3.977 | - | - |
| EBIT 1 | -4.009 | -0.8037 | -5.553 | -3.983 | -2.213 | -7.091 |
| Operating Margin | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | -5.299 | -1.054 | -5.887 | -4.732 | -2.676 | -7.413 |
| Net income 1 | -5.299 | -1.054 | -5.887 | -4.732 | -2.676 | -7.413 |
| Net margin | - | - | - | - | - | - |
| EPS 2 | -0.1770 | -0.0240 | -0.0795 | -0.0479 | -0.0211 | -0.0327 |
| Free Cash Flow 1 | -1.065 | -0.2734 | -3.115 | -2.397 | -1.532 | -3.928 |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/30/19 | 5/14/20 | 4/29/21 | 5/2/22 | 5/1/23 | 4/30/24 |
1CAD in Million2CAD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 0.14 | 0.02 | - | 0.03 | - | - |
| Net Cash position 1 | - | - | 2.97 | - | 1.03 | 2.62 |
| Leverage (Debt/EBITDA) | - | -0.0224 x | - | -0.006382 x | - | - |
| Free Cash Flow 1 | -1.06 | -0.27 | -3.12 | -2.4 | -1.53 | -3.93 |
| ROE (net income / shareholders' equity) | 3,091% | 156% | -790% | -567% | -1,755% | -431% |
| ROA (Net income/ Total Assets) | -931% | -355% | -205% | -151% | -199% | -203% |
| Assets 1 | 0.5692 | 0.2966 | 2.869 | 3.139 | 1.343 | 3.644 |
| Book Value Per Share 2 | -0.0200 | -0.0100 | 0.0200 | -0.0100 | 0 | 0.0100 |
| Cash Flow per Share 2 | 0 | 0 | 0.0300 | 0 | 0.0100 | 0.0100 |
| Capex | - | - | - | - | - | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 4/30/19 | 5/14/20 | 4/29/21 | 5/2/22 | 5/1/23 | 4/30/24 |
1CAD in Million2CAD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +8.33% | 12.22M | |
| +39.40% | 92.76B | |
| +21.19% | 74.11B | |
| -.--% | 27.64B | |
| +57.43% | 10.74B | |
| +17.42% | 9.32B | |
| +16.44% | 8.71B | |
| -0.30% | 7.51B | |
| +38.33% | 6.51B | |
| +24.23% | 5.24B |
- Stock Market
- Equities
- LTHM Stock
- Financials Champion Electric Metals Inc.
