OTCMSHERF
Market cap44mUSD
Jan 07, Last price
0.11USD
1D
3.56%
1Q
-17.71%
Jan 2017
-89.49%
Name
Sherritt International Corp (Ontario)
Chart & Performance
Profile
Sherritt International Corporation engages in the mining, refining, and sale of nickel and cobalt from lateritic sources primarily in Canada and Cuba. It operates through Moa Joint Venture and Fort Site, Metals Other, Oil and Gas, Power, and Technologies segments. The company produces and sells agriculture fertilizers in Western Canada; and provides additional fertilizer storage and administrative facilities in Fort Saskatchewan, Alberta, and Canada. It also explores for and produces oil and gas primarily from offshore reservoirs located in the north coast of Cuba. In addition, the company generates and sells electricity from natural gas and steam from the waste heat with a generating capacity of 506 megawatts, as well as provides technical support, process optimization, and technology development services. It operates two combined cycle plants at Varadero and Boca de Jaruco. The company was incorporated in 1927 and is based in Toronto, Canada.
Valuation
Title CAD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 223,300 24.89% | 178,800 62.25% | |||||||
Cost of revenue | 287,200 | 197,700 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (63,900) | (18,900) | |||||||
NOPBT Margin | |||||||||
Operating Taxes | 2,200 | (400) | |||||||
Tax Rate | |||||||||
NOPAT | (66,100) | (18,500) | |||||||
Net income | (64,600) -201.73% | 63,500 -573.88% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
Debt | |||||||||
Debt current | 56,800 | 46,500 | |||||||
Long-term debt | 315,600 | 314,300 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 181,900 | 188,300 | |||||||
Net debt | (393,400) | (519,100) | |||||||
Cash flow | |||||||||
Cash from operating activities | 27,300 | 88,700 | |||||||
CAPEX | (21,300) | (28,500) | |||||||
Cash from investing activities | (18,400) | (23,400) | |||||||
Cash from financing activities | (11,700) | (93,300) | |||||||
FCF | (128,500) | 10,000 | |||||||
Balance | |||||||||
Cash | 119,100 | 123,900 | |||||||
Long term investments | 646,700 | 756,000 | |||||||
Excess cash | 754,635 | 870,960 | |||||||
Stockholders' equity | 613,600 | 694,900 | |||||||
Invested Capital | 545,900 | 538,200 | |||||||
ROIC | |||||||||
ROCE | |||||||||
EV | |||||||||
Common stock shares outstanding | 397,300 | 397,300 | |||||||
Price | 0.30 -42.31% | 0.52 26.83% | |||||||
Market cap | 119,190 -42.31% | 206,596 26.83% | |||||||
EV | (274,210) | (312,504) | |||||||
EBITDA | (49,600) | 7,100 | |||||||
EV/EBITDA | 5.53 | ||||||||
Interest | 35,500 | 43,500 | |||||||
Interest/NOPBT |