XTSEHAI
Market cap104mUSD
Jan 08, Last price
5.32CAD
1D
1.14%
1Q
17.96%
IPO
-48.60%
Name
Haivision Systems Inc
Chart & Performance
Profile
Haivision Systems Inc. provides infrastructure solutions worldwide. It offers Makito Series, a range of products designs to encode and decode 4K/UHD HEVC and H.264 video formats, and low latency end-to-end streaming over IP suitable for live and interactive video applications; KB Series, a software encoder and transcoder that delivers high-quality video streaming for resolutions up to 4K/UHD; Kraken, a software-based high-low latency tactical live video encoder and transcoder for video streams to traverse different networks and feed enterprise distribution networks; Haivision Media Platform, a software platform provides low latency and live video distribution; Haivision/CineMassive CineNet, a software platform for situational awareness and real-time decision making in mission-critical command and control environments; Haivision Element Management System, a cloud software-based solution which enables the streamlined management and monitoring of geographically distributed edge devices within a single web-based graphical user interface; Haivision SRT Gateway, a hybrid software-based solution for secure routing of live video streams across different types of IP networks; Haivision Hub, a cloud-based service for live and low latency media routing across the Microsoft Azure network; Haivision Connect, a cloud software as a service platform for delivering live and on-demand content to video portals and web sites; Haivision Connect DVR, a cloud-based service that connects multi-site ministries; and SRT Streaming Protocol that optimizes streaming performance across unpredictable networks. It also provides playing back and displaying solutions; and online streaming services. It serves broadcast, enterprise, government, house of worship, medical, and military and defense industries. The company was formerly known as Hajtek Vision Inc. and changed its name to Haivision Systems Inc. in June 2004. The company was incorporated in 2004 and is headquartered in Montreal, Canada.
Valuation
Title CAD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|
2023‑10 | 2022‑10 | 2021‑10 | 2020‑10 | 2019‑10 | 2018‑10 | 2017‑10 | |
Income | |||||||
Revenues | 139,857 11.26% | 125,697 35.75% | |||||
Cost of revenue | 121,488 | 116,218 | |||||
Unusual Expense (Income) | |||||||
NOPBT | 18,368 | 9,479 | |||||
NOPBT Margin | 13.13% | 7.54% | |||||
Operating Taxes | 757 | (110) | |||||
Tax Rate | 4.12% | ||||||
NOPAT | 17,611 | 9,589 | |||||
Net income | (1,265) -79.57% | (6,192) -29.49% | |||||
Dividends | |||||||
Dividend yield | |||||||
Proceeds from repurchase of equity | |||||||
BB yield | |||||||
Debt | |||||||
Debt current | 7,337 | 14,100 | |||||
Long-term debt | 17,265 | 20,671 | |||||
Deferred revenue | 3,021 | 2,587 | |||||
Other long-term liabilities | (2,617) | ||||||
Net debt | 12,268 | 26,661 | |||||
Cash flow | |||||||
Cash from operating activities | 15,247 | (5,079) | |||||
CAPEX | (1,292) | (1,042) | |||||
Cash from investing activities | (3,073) | (25,757) | |||||
Cash from financing activities | (9,883) | 8,584 | |||||
FCF | 22,839 | (8,336) | |||||
Balance | |||||||
Cash | 8,286 | 5,773 | |||||
Long term investments | 4,048 | 2,338 | |||||
Excess cash | 5,341 | 1,826 | |||||
Stockholders' equity | 94,153 | 85,686 | |||||
Invested Capital | 108,009 | 113,328 | |||||
ROIC | 15.91% | 10.19% | |||||
ROCE | 16.20% | 8.05% | |||||
EV | |||||||
Common stock shares outstanding | 29,026 | 28,855 | |||||
Price | 3.58 34.08% | 2.67 -66.42% | |||||
Market cap | 103,913 34.88% | 77,042 -66.30% | |||||
EV | 116,182 | 103,703 | |||||
EBITDA | 28,206 | 17,714 | |||||
EV/EBITDA | 4.12 | 5.85 | |||||
Interest | 1,738 | 1,125 | |||||
Interest/NOPBT | 9.46% | 11.87% |