XTSE
CHE.UN
Market cap784mUSD
Apr 11, Last price
9.35CAD
1D
6.25%
1Q
-6.59%
Jan 2017
-50.63%
Name
Chemtrade Logistics Income Fund
Chart & Performance
Profile
Chemtrade Logistics Income Fund offers industrial chemicals and services in Canada, the United States, and South America. It operates through Sulphur Products & Performance chemicals (SPPC), Water Solutions & Specialty Chemicals (WSSC), and Electrochemicals (EC) segments. The SPPC segment removes and/or produces, and markets merchant, regenerated, and ultra-pure sulphuric acid, sodium hydrosulphite, elemental sulphur, liquid sulphur dioxide, hydrogen sulphide, sodium bisulphite, and sulphides. This segment also offers industrial services, such as processing by-products and waste streams. Its WSSC segment manufactures and markets various inorganic coagulants used in water treatment, including aluminum sulphate, aluminum chlorohydrate, polyaluminum chloride, and ferric sulphate; and a range of specialty chemicals, such as sodium nitrite and phosphorus pentasulphide. The EC segment manufactures and markets sodium chlorate and chlor-alkali products, including caustic soda, chlorine, and hydro-chloric acid for the pulp and paper, oil and gas, and water treatment industries. Chemtrade Logistics Income Fund was founded in 2001 and is headquartered in Toronto, Canada.
Valuation
Title CAD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 1,787,033 -3.23% | 1,846,766 1.84% | 1,813,383 32.51% | |||||||
Cost of revenue | 1,503,806 | 1,562,313 | 1,578,350 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 283,227 | 284,453 | 235,033 | |||||||
NOPBT Margin | 15.85% | 15.40% | 12.96% | |||||||
Operating Taxes | 43,922 | 42,053 | 60,068 | |||||||
Tax Rate | 15.51% | 14.78% | 25.56% | |||||||
NOPAT | 239,305 | 242,400 | 174,965 | |||||||
Net income | 126,908 -49.10% | 249,319 128.49% | 109,115 -146.39% | |||||||
Dividends | (76,614) | (58,031) | (54,753) | |||||||
Dividend yield | 4.57% | 4.31% | 4.14% | |||||||
Proceeds from repurchase of equity | (60,623) | 86,543 | ||||||||
BB yield | 3.62% | -6.55% | ||||||||
Debt | ||||||||||
Debt current | 414,741 | 49,304 | 45,571 | |||||||
Long-term debt | 690,931 | 994,532 | 1,136,955 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 167,022 | 162,400 | 184,752 | |||||||
Net debt | 1,079,468 | 1,018,230 | 1,104,462 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 347,799 | 401,463 | 369,191 | |||||||
CAPEX | (185,803) | (166,395) | (115,440) | |||||||
Cash from investing activities | (185,803) | (118,456) | (108,877) | |||||||
Cash from financing activities | (159,299) | (333,531) | (203,004) | |||||||
FCF | 108,042 | 211,227 | 151,095 | |||||||
Balance | ||||||||||
Cash | 25,497 | 21,524 | 72,569 | |||||||
Long term investments | 707 | 4,082 | 5,495 | |||||||
Excess cash | ||||||||||
Stockholders' equity | 791,973 | 697,421 | 556,487 | |||||||
Invested Capital | 1,884,638 | 1,733,490 | 1,793,843 | |||||||
ROIC | 13.23% | 13.74% | 9.78% | |||||||
ROCE | 14.90% | 16.27% | 12.97% | |||||||
EV | ||||||||||
Common stock shares outstanding | 153,176 | 157,949 | 147,406 | |||||||
Price | 10.94 28.40% | 8.52 -5.02% | 8.97 21.22% | |||||||
Market cap | 1,675,751 24.52% | 1,345,722 1.78% | 1,322,236 75.64% | |||||||
EV | 2,755,219 | 2,363,952 | 2,426,698 | |||||||
EBITDA | 471,772 | 501,943 | 451,983 | |||||||
EV/EBITDA | 5.84 | 4.71 | 5.37 | |||||||
Interest | 58,049 | 56,054 | 62,852 | |||||||
Interest/NOPBT | 20.50% | 19.71% | 26.74% |