XTSEMKP
Market cap486mUSD
Dec 24, Last price
18.13CAD
1D
0.72%
1Q
1.45%
Jan 2017
33.21%
Name
MCAN Mortgage Corp
Chart & Performance
Profile
MCAN Mortgage Corporation operates as a loan and mortgage investment corporation in Canada. The company offers single-family residential mortgages, as well as residential construction, non-residential construction, and commercial loans, as well as engages in the real estate investments trusts and private investment activities. It also provides term deposits through a network of independent financial agents. The company was formerly known as MCAP Inc. and changed its name to MCAN Mortgage Corporation in September 2006. MCAN Mortgage Corporation was founded in 1980 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 |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 123,937 40.15% | 88,433 -8.35% | 96,495 45.27% | |||||||
Cost of revenue | 124,569 | 64,471 | 49,991 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (632) | 23,962 | 46,504 | |||||||
NOPBT Margin | 27.10% | 48.19% | ||||||||
Operating Taxes | 729 | (288) | (397) | |||||||
Tax Rate | ||||||||||
NOPAT | (1,361) | 24,250 | 46,901 | |||||||
Net income | 77,498 40.00% | 55,354 -14.00% | 64,362 50.05% | |||||||
Dividends | (35,327) | (36,179) | (22,203) | |||||||
Dividend yield | 6.38% | 7.72% | 5.01% | |||||||
Proceeds from repurchase of equity | 2,085 | 38,157 | 53,218 | |||||||
BB yield | -0.38% | -8.14% | -12.02% | |||||||
Debt | ||||||||||
Debt current | 6,902 | 98,901 | ||||||||
Long-term debt | 1,303 | 10,302 | 1,697,182 | |||||||
Deferred revenue | 3,589,366 | 3,374,812 | ||||||||
Other long-term liabilities | (3,579,122) | (3,376,882) | ||||||||
Net debt | (330,870) | (4,008,942) | 1,449,989 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (59,595) | 28,267 | (113,571) | |||||||
CAPEX | (669) | (282) | (161) | |||||||
Cash from investing activities | 17,190 | 18,065 | 17,695 | |||||||
Cash from financing activities | 24,540 | (90,391) | 129,216 | |||||||
FCF | (6,021) | 3,499,799 | (1,026,030) | |||||||
Balance | ||||||||||
Cash | 60,345 | 78,210 | 122,269 | |||||||
Long term investments | 271,828 | 3,947,936 | 223,825 | |||||||
Excess cash | 325,976 | 4,021,724 | 341,269 | |||||||
Stockholders' equity | 531,334 | 2,071,482 | 2,007,159 | |||||||
Invested Capital | 4,413,111 | 1,991,850 | 3,544,924 | |||||||
ROIC | 0.88% | 1.57% | ||||||||
ROCE | 0.59% | 1.20% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 34,873 | 31,262 | 27,037 | |||||||
Price | 15.89 5.93% | 15.00 -8.42% | 16.38 9.27% | |||||||
Market cap | 554,132 18.17% | 468,930 5.88% | 442,874 17.67% | |||||||
EV | 223,262 | (1,957,330) | 3,467,274 | |||||||
EBITDA | 8 | 24,550 | 47,187 | |||||||
EV/EBITDA | 27,907.75 | 73.48 | ||||||||
Interest | 122,746 | 77,050 | 56,375 | |||||||
Interest/NOPBT | 321.55% | 121.23% |