XTSECJR.B
Market cap11mUSD
Dec 24, Last price
0.09CAD
1D
0.00%
1Q
-51.43%
Jan 2017
-99.33%
Name
Corus Entertainment Inc
Chart & Performance
Profile
Corus Entertainment Inc., a media and content company, operates specialty and conventional television networks, and radio stations in Canada and internationally. It operates in two segments, Television and Radio. The Television segment operates 33 specialty television networks and 15 conventional television stations. It is also involved in the production and distribution of films and television programs, and animation software; and merchandise licensing and book publishing activities. In addition, this segment provides social digital agency and social influencer network, as well as media and technology services. Its primary brands include Global Television, W Network, OWN: Oprah Winfrey Network Canada, HGTV Canada, Food Network Canada, History, Showcase, Adult Swim, National Geographic, Disney Channel Canada, YTV, and Nickelodeon Canada. The Radio segment operates 39 radio stations that include a network of news-talk radio stations, as well as classic rock, country, new rock, and contemporary music formats. The company also provides children's animated content and related consumer products under the Babar, Franklin, Max & Ruby, Hardy Boys, Agent Binky: Pets of the Universe, and Esme and Roy brands; Toon Boom, a digital content and animation creation software; and Kids Can Press, a children's publishing press. Corus Entertainment Inc. was incorporated in 1998 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 |
---|---|---|---|---|---|---|---|---|---|---|
2024‑08 | 2023‑08 | 2022‑08 | 2021‑08 | 2020‑08 | 2019‑08 | 2018‑08 | 2017‑08 | 2016‑08 | 2015‑08 | |
Income | ||||||||||
Revenues | 1,270,598 -15.92% | 1,511,240 -5.46% | 1,598,586 3.57% | |||||||
Cost of revenue | 1,098,247 | 1,177,235 | 1,154,943 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 172,351 | 334,005 | 443,643 | |||||||
NOPBT Margin | 13.56% | 22.10% | 27.75% | |||||||
Operating Taxes | (183,636) | (100,806) | 40,355 | |||||||
Tax Rate | 9.10% | |||||||||
NOPAT | 355,987 | 434,811 | 403,288 | |||||||
Net income | (772,641) 80.22% | (428,724) 84.61% | (232,238) -234.59% | |||||||
Dividends | (35,923) | (49,561) | ||||||||
Dividend yield | 13.24% | 6.49% | ||||||||
Proceeds from repurchase of equity | (2,045) | (34,691) | ||||||||
BB yield | 0.75% | 4.55% | ||||||||
Debt | ||||||||||
Debt current | 24,127 | 27,769 | 30,206 | |||||||
Long-term debt | 1,262,375 | 1,316,783 | 1,500,182 | |||||||
Deferred revenue | 8,802 | 9,511 | 15,856 | |||||||
Other long-term liabilities | 96,784 | 204,693 | 250,807 | |||||||
Net debt | 1,183,645 | 1,206,965 | 1,385,492 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 129,447 | 122,667 | 216,835 | |||||||
CAPEX | (17,785) | (16,634) | (22,211) | |||||||
Cash from investing activities | (29,553) | 125,274 | 25,172 | |||||||
Cash from financing activities | (73,635) | (246,690) | (230,780) | |||||||
FCF | (51,048) | 910,801 | 438,458 | |||||||
Balance | ||||||||||
Cash | 82,422 | 56,163 | 54,912 | |||||||
Long term investments | 20,435 | 81,424 | 89,984 | |||||||
Excess cash | 39,327 | 62,025 | 64,967 | |||||||
Stockholders' equity | (2,355,525) | (1,553,936) | (607,500) | |||||||
Invested Capital | 3,289,051 | 3,045,461 | 3,174,163 | |||||||
ROIC | 11.24% | 13.98% | 12.62% | |||||||
ROCE | 17.45% | 18.71% | 14.88% | |||||||
EV | ||||||||||
Common stock shares outstanding | 199,440 | 199,440 | 206,242 | |||||||
Price | 0.14 -89.71% | 1.36 -63.24% | 3.70 -40.80% | |||||||
Market cap | 27,922 -89.71% | 271,238 -64.46% | 763,095 -41.48% | |||||||
EV | 1,335,238 | 1,619,451 | 2,300,527 | |||||||
EBITDA | 778,323 | 1,123,589 | 1,184,319 | |||||||
EV/EBITDA | 1.72 | 1.44 | 1.94 | |||||||
Interest | 107,827 | 135,410 | 107,108 | |||||||
Interest/NOPBT | 62.56% | 40.54% | 24.14% |