XTSESTLC
Market cap2.58bUSD
Nov 04, Last price
68.14CAD
Name
Stelco Holdings Inc
Chart & Performance
Profile
Stelco Holdings Inc. engages in the production and sale of steel products in Canada, the United States, and internationally. It offers flat-rolled value-added steel, including coated, pre-painted, cold-rolled, and hot-rolled sheet products, as well as pig iron and metallurgical coke. The company sells its products to customers in the construction, automotive, energy, appliance, and pipe and tube industries, as well as to various steel service centers. Stelco Holdings Inc. was founded in 1910 and is headquartered in Hamilton, 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 | 2,917,000 -15.77% | 3,463,000 -16.01% | 4,123,000 171.79% | |||||||
Cost of revenue | 2,608,000 | 2,415,000 | 2,272,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 309,000 | 1,048,000 | 1,851,000 | |||||||
NOPBT Margin | 10.59% | 30.26% | 44.89% | |||||||
Operating Taxes | 50,000 | 263,000 | 173,000 | |||||||
Tax Rate | 16.18% | 25.10% | 9.35% | |||||||
NOPAT | 259,000 | 785,000 | 1,678,000 | |||||||
Net income | 149,000 -85.06% | 997,000 -38.04% | 1,609,000 -1,111.95% | |||||||
Dividends | (258,000) | (251,000) | (56,000) | |||||||
Dividend yield | 9.32% | 8.32% | 1.61% | |||||||
Proceeds from repurchase of equity | 28,000 | 54,000 | ||||||||
BB yield | -0.93% | -1.55% | ||||||||
Debt | ||||||||||
Debt current | 13,000 | 15,000 | 15,000 | |||||||
Long-term debt | 343,000 | 376,000 | 103,000 | |||||||
Deferred revenue | 329,000 | 36,000 | ||||||||
Other long-term liabilities | 429,000 | (54,000) | (69,000) | |||||||
Net debt | (309,000) | (437,000) | (841,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 249,000 | 587,000 | 1,607,000 | |||||||
CAPEX | (201,000) | (195,000) | (236,000) | |||||||
Cash from investing activities | (200,000) | 154,000 | (248,000) | |||||||
Cash from financing activities | (210,000) | (925,000) | (466,000) | |||||||
FCF | 137,000 | 499,000 | 1,474,000 | |||||||
Balance | ||||||||||
Cash | 646,000 | 810,000 | 957,000 | |||||||
Long term investments | 19,000 | 18,000 | 2,000 | |||||||
Excess cash | 519,150 | 654,850 | 752,850 | |||||||
Stockholders' equity | 1,296,000 | 1,405,000 | 1,438,000 | |||||||
Invested Capital | 1,587,850 | 1,565,150 | 989,150 | |||||||
ROIC | 16.43% | 61.46% | 173.33% | |||||||
ROCE | 14.27% | 46.83% | 106.26% | |||||||
EV | ||||||||||
Common stock shares outstanding | 55,129 | 68,118 | 84,341 | |||||||
Price | 50.19 13.32% | 44.29 7.45% | 41.22 81.35% | |||||||
Market cap | 2,766,925 -8.29% | 3,016,946 -13.22% | 3,476,536 72.41% | |||||||
EV | 2,457,925 | 2,579,946 | 2,635,536 | |||||||
EBITDA | 433,000 | 1,138,000 | 1,920,000 | |||||||
EV/EBITDA | 5.68 | 2.27 | 1.37 | |||||||
Interest | 91,000 | 53,000 | 34,000 | |||||||
Interest/NOPBT | 29.45% | 5.06% | 1.84% |