Loading...
XTSEVCM
Market cap262mUSD
Jan 09, Last price  
15.55CAD
1D
0.65%
1Q
-25.95%
Jan 2017
68.29%
IPO
61.14%
Name

Vecima Networks Inc

Chart & Performance

D1W1MN
XTSE:VCM chart
P/E
19.50
P/S
1.30
EPS
0.80
Div Yield, %
1.41%
Shrs. gr., 5y
1.70%
Rev. gr., 5y
27.90%
Revenues
291m
-4.08%
63,019,00080,006,00093,741,000120,557,000114,231,000113,206,00084,533,00095,741,00091,897,00090,705,00094,048,000108,421,00071,460,00078,104,00085,032,00096,416,000124,177,000186,814,000303,437,000291,047,000
Net income
19m
-28.74%
10,299,00010,606,00024,965,00011,865,00013,245,000807,000292,00013,266,00019,162,00024,602,00015,137,00021,969,00018,048,00010,802,000-3,459,0001,806,000-331,0008,689,00027,212,00019,391,000
CFO
3m
P
219,0005,040,0006,781,00019,825,00012,722,00010,010,0003,844,0009,110,00029,948,00031,576,00027,138,00048,236,00013,986,00021,040,00011,442,0009,833,00020,047,0003,333,000-11,005,0002,713,000
Dividend
Oct 11, 20240.055 CAD/sh
Earnings
Feb 12, 2025

Profile

Vecima Networks Inc. engages in the development of integrated hardware and software solutions for broadband access, content delivery, and telematics. The company operates through three segments: Video and Broadband Solutions, Content Delivery and Storage, and Telematics. The Video and Broadband Solutions segment offers platforms that process data from the cable network and deliver high-speed internet connectivity to homes over cable and fiber, as well as adapt video services. Its principal products include Terrace and TerraceQAM, which are designed to meet the needs of the business services verticals, such as multi-unit dwellings, hotels, motels, and resorts; and Entra distributed access architecture platform comprising EntraPHY, EntraMAC, EntraOptical, EntraControl, and EntraVideo that addresses the network migration to a distributed access architecture. The Content Delivery and Storage segment offers solutions and software for service providers and content owners that focus on ingesting, producing, storing, delivering, and streaming video for live linear, video on demand, network digital video recorder, and time-shifted services over the internet under the MediaScale brand. The Telematics segment provides information and analytics for fleet managers to manage their mobile and fixed assets under the Contigo, Nero Global Tracking, and FleetLynx brands. The company also offers optical access nodes, Terrace TC600E, Terrace IQ, Entra FPXT-B, Entra access controller, Entra access switch, Entra Remote PHY Monitor, Entra Video QAM Manager, MediaScale Origin, MediaScale storage, and MediaScale transcode. In addition, it provides engineering and consultation services; lifecycle program management; installation and commission; training and certification; workforce optimization; and operations and customer support services. The company was incorporated in 1988 and is headquartered in Victoria, Canada. Vecima Networks Inc. is a subsidiary of 684739 B.C. Ltd.
IPO date
Nov 14, 2005
Employees
642
Domiciled in
CA
Incorporated in
CA

Valuation

Title
CAD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑062023‑062022‑062021‑062020‑062019‑062018‑062017‑062016‑062015‑06
Income
Revenues
291,047
-4.08%
303,437
62.43%
186,814
50.44%
Cost of revenue
259,649
267,040
176,378
Unusual Expense (Income)
NOPBT
31,398
36,397
10,436
NOPBT Margin
10.79%
11.99%
5.59%
Operating Taxes
1,143
6,389
2,358
Tax Rate
3.64%
17.55%
22.59%
NOPAT
30,255
30,008
8,078
Net income
19,391
-28.74%
27,212
213.18%
8,689
-2,725.08%
Dividends
(5,349)
(5,209)
(5,078)
Dividend yield
1.05%
1.25%
1.35%
Proceeds from repurchase of equity
96
14,210
(360)
BB yield
-0.02%
-3.41%
0.10%
Debt
Debt current
54,165
22,773
1,782
Long-term debt
20,188
16,871
18,407
Deferred revenue
3,511
4,716
4,465
Other long-term liabilities
1,228
381
366
Net debt
72,217
13,114
(15,754)
Cash flow
Cash from operating activities
2,713
(11,005)
3,333
CAPEX
(30,054)
(26,354)
(23,273)
Cash from investing activities
(26,193)
(26,354)
(23,273)
Cash from financing activities
23,619
26,842
4,987
FCF
(3,758)
(25,640)
(23,468)
Balance
Cash
2,136
2,278
12,902
Long term investments
24,252
23,041
Excess cash
11,358
26,602
Stockholders' equity
234,960
217,653
179,732
Invested Capital
309,263
240,480
174,676
ROIC
11.01%
14.46%
5.20%
ROCE
10.15%
14.45%
5.18%
EV
Common stock shares outstanding
24,333
23,736
23,114
Price
20.89
19.03%
17.55
8.00%
16.25
0.00%
Market cap
508,325
22.02%
416,575
10.91%
375,609
1.61%
EV
580,542
429,689
359,855
EBITDA
53,673
56,414
28,285
EV/EBITDA
10.82
7.62
12.72
Interest
7,136
2,370
301
Interest/NOPBT
22.73%
6.51%
2.88%