XTSEGFP
Market cap87mUSD
Dec 23, Last price
5.58CAD
1D
0.54%
1Q
758.46%
Jan 2017
1,657.37%
Name
GreenFirst Forest Products Inc
Chart & Performance
Profile
GreenFirst Forest Products Inc. manufactures and markets forest products in Canada, and the United States. It operates in two segments, Forest Products and Paper Products. The Forest Products segment manufactures and markets a range of spruce-pine-fir lumber, wood chips, and other by-products for use in residential and multi-family homes, light industrial and commercial facilities, and the home repair and remodel markets. The Paper Products segment manufactures and markets paper products that are used to print newspapers, advertising materials, food service bags, and other publications. The company was formerly known as Itasca Capital Ltd. and changed its name to GreenFirst Forest Products Inc. in January 2021. GreenFirst Forest Products Inc. 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 |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 409,617 -8.21% | 446,259 134.28% | 190,479 | |||||||
Cost of revenue | 443,073 | 427,437 | 185,572 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (33,456) | 18,822 | 4,907 | |||||||
NOPBT Margin | 4.22% | 2.58% | ||||||||
Operating Taxes | (1,586) | (643) | (2,031) | |||||||
Tax Rate | ||||||||||
NOPAT | (31,870) | 19,465 | 6,938 | |||||||
Net income | (47,019) 1,037.92% | (4,132) -57.04% | (9,619) 321.85% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 167,116 | |||||||||
BB yield | -114.13% | |||||||||
Debt | ||||||||||
Debt current | 2,326 | 10,245 | 9,191 | |||||||
Long-term debt | 24,700 | 50,141 | 119,402 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 14,846 | 13,552 | 12,422 | |||||||
Net debt | 23,172 | 33,890 | 91,920 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (58,028) | 57,863 | 3,935 | |||||||
CAPEX | (24,184) | (33,603) | (6,092) | |||||||
Cash from investing activities | 67,355 | 15,065 | (251,654) | |||||||
Cash from financing activities | (32,255) | (83,748) | 278,610 | |||||||
FCF | (46,180) | 145,787 | (271,020) | |||||||
Balance | ||||||||||
Cash | 2,425 | 25,353 | 36,173 | |||||||
Long term investments | 1,429 | 1,143 | 500 | |||||||
Excess cash | 4,183 | 27,149 | ||||||||
Stockholders' equity | 185,238 | 224,462 | 229,159 | |||||||
Invested Capital | 225,711 | 291,531 | 339,621 | |||||||
ROIC | 6.17% | 3.96% | ||||||||
ROCE | 6.36% | 1.32% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 177,572 | 177,572 | 78,722 | |||||||
Price | 0.95 -37.91% | 1.53 -17.74% | 1.86 186.92% | |||||||
Market cap | 168,694 -37.91% | 271,686 85.55% | 146,422 348.80% | |||||||
EV | 191,866 | 305,576 | 238,342 | |||||||
EBITDA | (16,042) | 39,194 | 12,407 | |||||||
EV/EBITDA | 7.80 | 19.21 | ||||||||
Interest | 2,785 | 10,543 | 6,176 | |||||||
Interest/NOPBT | 56.01% | 125.86% |