XTSECFF
Market cap9mUSD
Dec 23, Last price
0.35CAD
1D
4.48%
1Q
-13.58%
Jan 2017
-88.45%
IPO
-95.81%
Name
Conifex Timber Inc
Chart & Performance
Profile
Conifex Timber Inc. primarily manufactures and sells lumber products in the United States, China, Canada, Japan, and internationally. It is involved in the timber harvesting, reforestation, and forest management activities; manufacture of finished softwood lumber from spruce, pine, and fir logs; manufacture, sale, and distribution of dimension lumber; processing logs into lumber and wood chips, as well as by-products or residues, such as trim blocks, sawdust, shavings, and barks; and providing value added lumber finishing services. It also develops bioenergy and bio products; and operates a 36 megawatt biomass power generation plant, which produces renewable energy for commercial sale. The company was formerly known as West Fourth Capital Inc. and changed its name to Conifex Timber Inc. in June 2010. Conifex Timber Inc. was incorporated in 2007 and is headquartered in Vancouver, 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 | 141,158 -38.96% | 231,267 -7.69% | 250,533 94.65% | |||||||
Cost of revenue | 178,894 | 202,913 | 211,313 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (37,736) | 28,354 | 39,220 | |||||||
NOPBT Margin | 12.26% | 15.65% | ||||||||
Operating Taxes | (11,913) | 9,493 | 9,201 | |||||||
Tax Rate | 33.48% | 23.46% | ||||||||
NOPAT | (25,823) | 18,861 | 30,019 | |||||||
Net income | (30,629) -225.05% | 24,493 -9.94% | 27,195 -501.81% | |||||||
Dividends | (8,039) | |||||||||
Dividend yield | 12.15% | |||||||||
Proceeds from repurchase of equity | (44) | (768) | (14,310) | |||||||
BB yield | 0.17% | 1.16% | 15.29% | |||||||
Debt | ||||||||||
Debt current | 16,266 | 11,240 | 4,622 | |||||||
Long-term debt | 49,657 | 54,027 | 56,997 | |||||||
Deferred revenue | 7,129 | 7,757 | 8,384 | |||||||
Other long-term liabilities | 9,445 | 8,578 | 894 | |||||||
Net debt | 33,469 | 36,870 | 35,293 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,624 | 24,834 | 26,736 | |||||||
CAPEX | (6,619) | (13,526) | (6,401) | |||||||
Cash from investing activities | (5,197) | (12,809) | (5,807) | |||||||
Cash from financing activities | (2,673) | (9,944) | (25,734) | |||||||
FCF | 13,082 | (1,919) | 7,298 | |||||||
Balance | ||||||||||
Cash | 4,191 | 8,439 | 6,354 | |||||||
Long term investments | 28,263 | 19,958 | 19,972 | |||||||
Excess cash | 25,396 | 16,833 | 13,799 | |||||||
Stockholders' equity | 70,020 | 99,993 | 86,187 | |||||||
Invested Capital | 170,532 | 208,569 | 184,695 | |||||||
ROIC | 9.59% | 17.14% | ||||||||
ROCE | 12.10% | 19.07% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 40,026 | 40,109 | 45,202 | |||||||
Price | 0.66 -60.00% | 1.65 -20.29% | 2.07 44.76% | |||||||
Market cap | 26,417 -60.08% | 66,180 -29.27% | 93,568 39.30% | |||||||
EV | 59,886 | 103,050 | 128,861 | |||||||
EBITDA | (26,000) | 36,751 | 50,008 | |||||||
EV/EBITDA | 2.80 | 2.58 | ||||||||
Interest | 5,038 | 4,033 | 4,303 | |||||||
Interest/NOPBT | 14.22% | 10.97% |