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
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.
Valuation
Title CAD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | 2016‑06 | 2015‑06 | |
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% |