XTSECRRX
Market cap94mUSD
Jan 08, Last price
2.19CAD
1D
1.86%
1Q
0.46%
Jan 2017
-81.44%
Name
CareRx Corp
Chart & Performance
Profile
CareRx Corporation, together with its subsidiaries, provides specialty pharmacy services to seniors in Canada. The company operates a network of pharmacy fulfilment centers that provide chronic medication and other specialty clinical pharmacy services. It serves approximately 50,000 residents in approximately 900 seniors and other communities, including long-term care homes, retirement homes, assisted living facilities, and group homes. The company was formerly known as Centric Health Corporation and changed its name to CareRx Corporation in June 2020. CareRx Corporation was incorporated 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 |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 370,746 -2.88% | 381,727 45.35% | |||||||
Cost of revenue | 363,520 | 306,225 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 7,226 | 75,502 | |||||||
NOPBT Margin | 1.95% | 19.78% | |||||||
Operating Taxes | (4,190) | (1,543) | |||||||
Tax Rate | |||||||||
NOPAT | 11,416 | 77,045 | |||||||
Net income | (5,405) -84.27% | (34,353) 51.14% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 14,623 | 1,007 | |||||||
BB yield | -15.84% | -0.83% | |||||||
Debt | |||||||||
Debt current | 12,720 | 10,006 | |||||||
Long-term debt | 115,938 | 153,662 | |||||||
Deferred revenue | 3,233 | ||||||||
Other long-term liabilities | 2,774 | 3,727 | |||||||
Net debt | 121,629 | 135,297 | |||||||
Cash flow | |||||||||
Cash from operating activities | 27,375 | 22,333 | |||||||
CAPEX | (4,728) | (13,613) | |||||||
Cash from investing activities | (12,314) | (16,598) | |||||||
Cash from financing activities | (36,403) | (12,989) | |||||||
FCF | 9,136 | 64,492 | |||||||
Balance | |||||||||
Cash | 7,029 | 28,371 | |||||||
Long term investments | |||||||||
Excess cash | 9,285 | ||||||||
Stockholders' equity | 47,906 | 29,959 | |||||||
Invested Capital | 182,289 | 197,356 | |||||||
ROIC | 6.01% | 38.74% | |||||||
ROCE | 3.96% | 35.84% | |||||||
EV | |||||||||
Common stock shares outstanding | 57,350 | 47,596 | |||||||
Price | 1.61 -37.11% | 2.56 -55.01% | |||||||
Market cap | 92,333 -24.22% | 121,846 -38.57% | |||||||
EV | 213,962 | 257,143 | |||||||
EBITDA | 27,202 | 95,567 | |||||||
EV/EBITDA | 7.87 | 2.69 | |||||||
Interest | 14,270 | 15,221 | |||||||
Interest/NOPBT | 197.48% | 20.16% |