XTSECAS
Market cap827mUSD
Dec 24, Last price
11.81CAD
1D
1.11%
1Q
17.28%
Jan 2017
-2.40%
Name
Cascades Inc
Chart & Performance
Profile
Cascades Inc. produces, converts, and markets packaging and tissue products in Canada and the United States. The company operates through three segments: Containerboard, Specialty Products, and Tissue Papers. It manufactures containerboards, as well as converts corrugated products. The company also offers uncoated recycled paperboards for use in packaging converters and industrial users of headers and wrappers for the paper industry, as well as partitions that are used as protective packaging; honeycomb paperboards for the beer, wine, and spirits industry; laminated paperboards for food packaging and furniture backing industries; and specialty containers, structural components, and paperboard and fiber composites. In addition, it provides egg filler flats and egg cartons for egg processors and four-cup carriers for the quick-service restaurant industry; polystyrene foam trays for processors and retailers in the food industry; rigid plastic packaging products for food industry, processors, and retailers; and flexible films for frozen foods, bakery, and ice industries. Further, the company offers bathroom and facial tissues, paper towels, paper hand towels and napkins, and other related products and services under the Cascades PRO Signature, Cascades PRO Perform, Cascades PRO Select, Cascades PRO Tandem, and Cascades PRO Tuff-Job brands; and under the Cascades Fluff, Cascades Tuff, and Satin Soft labels, as well as private labels and other secondary marks. Additionally, it offers services to recover and process discarded materials for the municipal, industrial, commercial, and institutional sectors. The company sells its products through own sales force and external representatives. Cascades Inc. was incorporated in 1964 and is headquartered in Kingsey Falls, Canada.
Valuation
Title CAD in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 4,638,000 3.85% | 4,466,000 12.89% | 3,956,000 -23.29% | |||||||
Cost of revenue | 4,063,000 | 3,828,000 | 3,821,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 575,000 | 638,000 | 135,000 | |||||||
NOPBT Margin | 12.40% | 14.29% | 3.41% | |||||||
Operating Taxes | (13,000) | (22,000) | 9,000 | |||||||
Tax Rate | 6.67% | |||||||||
NOPAT | 588,000 | 660,000 | 126,000 | |||||||
Net income | (76,000) 442.86% | (14,000) -70.21% | (47,000) -123.74% | |||||||
Dividends | (48,000) | (48,000) | (41,000) | |||||||
Dividend yield | 3.75% | 5.64% | 2.88% | |||||||
Proceeds from repurchase of equity | (8,000) | (14,000) | ||||||||
BB yield | 0.94% | 0.98% | ||||||||
Debt | ||||||||||
Debt current | 67,000 | 137,000 | 75,000 | |||||||
Long-term debt | 2,058,000 | 2,139,000 | 1,620,000 | |||||||
Deferred revenue | 47,000 | |||||||||
Other long-term liabilities | 160,000 | 145,000 | 128,000 | |||||||
Net debt | 1,974,000 | 2,064,000 | 1,425,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 510,000 | 144,000 | 211,000 | |||||||
CAPEX | (350,000) | (506,000) | (301,000) | |||||||
Cash from investing activities | (332,000) | (486,000) | (247,000) | |||||||
Cash from financing activities | (225,000) | 272,000 | (529,000) | |||||||
FCF | 820,000 | 131,000 | 438,000 | |||||||
Balance | ||||||||||
Cash | 54,000 | 111,000 | 175,000 | |||||||
Long term investments | 97,000 | 101,000 | 95,000 | |||||||
Excess cash | 72,200 | |||||||||
Stockholders' equity | 1,766,000 | 1,914,000 | 1,913,000 | |||||||
Invested Capital | 3,877,000 | 4,137,000 | 3,542,800 | |||||||
ROIC | 14.67% | 17.19% | 3.32% | |||||||
ROCE | 14.30% | 14.94% | 3.55% | |||||||
EV | ||||||||||
Common stock shares outstanding | 100,542 | 100,648 | 101,884 | |||||||
Price | 12.73 50.47% | 8.46 -39.44% | 13.97 -3.99% | |||||||
Market cap | 1,279,902 50.31% | 851,482 -40.18% | 1,423,320 1.98% | |||||||
EV | 3,295,902 | 2,972,482 | 2,896,320 | |||||||
EBITDA | 847,000 | 890,000 | 387,000 | |||||||
EV/EBITDA | 3.89 | 3.34 | 7.48 | |||||||
Interest | 124,000 | 77,000 | 87,000 | |||||||
Interest/NOPBT | 21.57% | 12.07% | 64.44% |