Group:
US & Canada

Annual

Name201820192020e12m FWD2021e
DPS0.030.050.060.070.07
EBIT14.20m22.81m34.62m37.98m40.91m
EBITA16.96m27.84m
EBITDA17.91m29.01m40.38m44.31m47.72m
EPS-0.040.150.240.260.28
EV472.99m554.54m569.99m561.97m554.98m
EV/EBITDA26.4119.1114.1112.6811.63
FCF (Levered)11.02m9.68m25.60m28.06m30.20m
NET Debt40.26m92.36m79.75m67.13m56.12m
P/BOOK0.991.151.461.551.63
P/E-100.7426.7719.3817.7916.61
Payout Ratio-27.8524.06
ROA4.74%5.56%
ROE-6.89%14.47%18.55%17.92%17.38%
Revenue77.25m99.27m118.04m128.19m137.04m

Quarterly

Name2019 Q12019 Q22019 Q32019 Q42019 Q4e2020 Q1e2020 Q2e2020 Q3e2020 Q4e
DPS0.010.010.020.04
EBIT5.32m5.32m6.08m12.16m
EBITA6.74m6.74m7.18m14.36m
EBITDA7.80m7.80m6.71m13.41m
EPS0.040.040.040.08
EV373.13m453.02m485.16m554.54m
EV/EBITDA47.8358.0772.3541.35N/AN/AN/AN/AN/A
FCF (Levered)6.39m4.73m-7.08m-1.43m
NET Debt87.29m87.29m92.36m
P/BOOK1.101.101.15
P/E84.60104.9184.2549.56N/AN/AN/AN/AN/A
Payout Ratio28.4028.4020.3920.39
ROA5.22%4.68%5.32%5.29%
ROE13.63%12.89%14.86%14.49%
Revenue23.31m23.31m26.33m52.66m

Annual Chart

Quarterly Chart