CORUS ENTERTAINMENT INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.51 CAD | 0.00% |
|
0.00% | -28.17% |
| Apr. 15 | Corus Entertainment Downgraded to Hold at TD, Shares Fall 8% | MT |
| Apr. 15 | Corus Entertainment Price Target Lowered to $1.25 at RBC | MT |
Valuation
| Fiscal Period: August | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,081 | 664.7 | 1,302 | 742.7 | 271.2 | 101.7 | - | - |
| Enterprise Value (EV) 1 | 2,730 | 2,273 | 2,751 | 2,084 | 1,434 | 1,212 | 1,105 | 936.7 |
| P/E ratio | - | - | - | - | - | - | - | - |
| Yield | 4.71% | 7.52% | 3.84% | 6.49% | 11% | - | - | - |
| Capitalization / Revenue | 0.64 x | 0.44 x | 0.84 x | 0.46 x | 0.18 x | 0.08 x | 0.08 x | 0.08 x |
| EV / Revenue | 1.62 x | 1.5 x | 1.78 x | 1.3 x | 0.95 x | 0.92 x | 0.84 x | 0.71 x |
| EV / EBITDA | 4.67 x | 4.49 x | 5.24 x | 4.7 x | 4.29 x | 3.98 x | 3.86 x | 2.95 x |
| EV / FCF | 8.81 x | 7.63 x | 10.9 x | 8.7 x | 13.1 x | 11.7 x | 8.9 x | - |
| FCF Yield | 11.4% | 13.1% | 9.16% | 11.5% | 7.63% | 8.57% | 11.2% | - |
| Price to Book | 0.68 x | 0.74 x | 1.22 x | - | 0.85 x | 0.31 x | 0.26 x | 0.23 x |
| Nbr of stocks (in thousands) | 211,997 | 208,367 | 208,367 | 200,720 | 199,444 | 199,440 | - | - |
| Reference price 2 | 5.100 | 3.190 | 6.250 | 3.700 | 1.360 | 0.5100 | 0.5100 | 0.5100 |
| Announcement Date | 10/18/19 | 10/22/20 | 10/22/21 | 10/21/22 | 10/27/23 | - | - | - |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: August | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 1,687 | 1,511 | 1,543 | 1,599 | 1,511 | 1,325 | 1,309 | 1,319 |
| EBITDA 1 | 585.1 | 505.8 | 524.6 | 443.6 | 334 | 304.5 | 286.7 | 317 |
| EBIT 1 | 402.7 | 347.3 | 372.4 | 286.7 | 176.4 | 194.3 | 173 | 172 |
| Operating Margin | 23.87% | 22.98% | 24.12% | 17.93% | 11.67% | 14.67% | 13.22% | 13.04% |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - |
| Net income | - | -625.4 | - | - | - | - | - | - |
| Net margin | - | -41.38% | - | - | - | - | - | - |
| EPS | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | 310 | 297.9 | 251.9 | 239.6 | 109.4 | 103.9 | 124.2 | - |
| FCF margin | 18.37% | 19.71% | 16.32% | 14.99% | 7.24% | 7.85% | 9.49% | - |
| FCF Conversion (EBITDA) | 52.98% | 58.89% | 48.02% | 54% | 32.74% | 34.13% | 43.34% | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 0.2400 | 0.2400 | 0.2400 | 0.2400 | 0.1500 | - | - | - |
| Announcement Date | 10/18/19 | 10/22/20 | 10/22/21 | 10/21/22 | 10/27/23 | - | - | - |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: August | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 463.9 | 361.7 | 433.5 | 339.6 | 431.2 | 343.9 | 397.3 | 338.8 | 369.9 | 299.5 | 347 | 302.6 | 359.2 | 294.2 |
| EBITDA 1 | 177.2 | 86.56 | 123.7 | 56.19 | 131.7 | 59.14 | 96.9 | 46.27 | 120.8 | 52.74 | 85.93 | 47.8 | 109.3 | 47.31 |
| EBIT 1 | 139.8 | 46.81 | 83.78 | - | 91.56 | 18.85 | 56.73 | 9.222 | 90.53 | 22.9 | 59 | 19 | - | - |
| Operating Margin | 30.14% | 12.94% | 19.33% | - | 21.23% | 5.48% | 14.28% | 2.72% | 24.47% | 7.64% | 17% | 6.28% | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income | 76.16 | 16.22 | 29.62 | - | - | - | - | - | - | - | - | - | - | - |
| Net margin | 16.42% | 4.49% | 6.83% | - | - | - | - | - | - | - | - | - | - | - |
| EPS | 0.3600 | 0.0800 | 0.1400 | -1.820 | 0.1600 | - | -2.480 | 0.2500 | - | - | - | - | - | - |
| Dividend per Share 2 | 0.0600 | 0.0600 | 0.0600 | 0.0600 | 0.0600 | 0.0300 | 0.0300 | 0.0300 | - | - | - | - | - | - |
| Announcement Date | 1/13/22 | 4/8/22 | 6/29/22 | 10/21/22 | 1/13/23 | 4/13/23 | 6/29/23 | 10/27/23 | 1/12/24 | 4/12/24 | - | - | - | - |
1CAD in Million2CAD
Estimates
Balance Sheet Analysis
| Fiscal Period: August | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 1,649 | 1,609 | 1,449 | 1,341 | 1,162 | 1,111 | 1,004 | 835 |
| Net Cash position 1 | - | - | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 2.819 x | 3.18 x | 2.762 x | 3.023 x | 3.48 x | 3.647 x | 3.501 x | 2.634 x |
| Free Cash Flow 1 | 310 | 298 | 252 | 240 | 109 | 104 | 124 | - |
| ROE (net income / shareholders' equity) | 11.6% | 12.7% | 17.5% | - | - | 11% | 14% | 11% |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets | - | - | - | - | - | - | - | - |
| Book Value Per Share 2 | 7.530 | 4.320 | 5.120 | - | 1.590 | 1.660 | 1.940 | 2.200 |
| Cash Flow per Share 2 | 1.630 | 1.490 | 1.330 | 1.050 | 0.6100 | 0.7000 | 0.9400 | 0.9500 |
| Capex 1 | 30.1 | 19.3 | 29.8 | 17.8 | 13.3 | 14.8 | 14.8 | 16 |
| Capex / Sales | 1.78% | 1.28% | 1.93% | 1.11% | 0.88% | 1.12% | 1.13% | 1.21% |
| Announcement Date | 10/18/19 | 10/22/20 | 10/22/21 | 10/21/22 | 10/27/23 | - | - | - |
1CAD in Million2CAD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
C+
Sell
Buy
Mean consensus
HOLD
Number of Analysts
8
Last Close Price
0.51
CAD
Average target price
0.7643
CAD
Spread / Average Target
+49.86%
| 1st Jan change | Capi. | |
|---|---|---|
| -28.17% | 74.3M | |
| -44.79% | 11.62B | |
| -17.00% | 169M | |
| +47.55% | 154M | |
| +302.79% | 80.85M | |
| +485.09% | 75.23M | |
| -3.60% | 64.58M | |
| +19.40% | 59.54M |
- Stock Market
- Equities
- CJR.B Stock
- Financials Corus Entertainment Inc.
