XTSXIEI
Market cap23mUSD
Dec 09, Last price
3.50CAD
Name
Imperial Equities Inc
Chart & Performance
Profile
Imperial Equities Inc. engages in the acquisition, development, redevelopment, leasing, and sale of commercial, industrial, and agricultural properties primarily in Edmonton and Alberta, Canada. Imperial Equities Inc. was incorporated in 1998 and is headquartered in Edmonton, Canada.
Valuation
Title CAD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑09 | 2023‑09 | 2022‑09 | 2021‑09 | 2020‑09 | 2019‑09 | 2018‑09 | 2017‑09 | 2016‑09 | 2015‑09 | |
Income | ||||||||||
Revenues | 19,523 -1.08% | 19,737 3.51% | 19,067 5.29% | |||||||
Cost of revenue | 8,397 | 7,592 | 7,085 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 11,126 | 12,145 | 11,982 | |||||||
NOPBT Margin | 56.99% | 61.53% | 62.84% | |||||||
Operating Taxes | 1,653 | 1,755 | 1,950 | |||||||
Tax Rate | 14.86% | 14.45% | 16.28% | |||||||
NOPAT | 9,473 | 10,390 | 10,032 | |||||||
Net income | (4,261) -162.54% | 6,813 -13.25% | 7,854 14.78% | |||||||
Dividends | (756) | (756) | (662) | |||||||
Dividend yield | 1.77% | 1.40% | ||||||||
Proceeds from repurchase of equity | (5,844) | (4,800) | ||||||||
BB yield | 11.26% | |||||||||
Debt | ||||||||||
Debt current | 56,953 | 49,052 | 38,008 | |||||||
Long-term debt | 58,797 | 79,541 | 90,046 | |||||||
Deferred revenue | 298 | 232 | ||||||||
Other long-term liabilities | 795 | 448 | 531 | |||||||
Net debt | 115,444 | 128,169 | 127,822 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 9,843 | 11,239 | 11,210 | |||||||
CAPEX | ||||||||||
Cash from investing activities | 3,448 | (6,529) | (3,015) | |||||||
Cash from financing activities | (13,409) | (4,519) | (8,158) | |||||||
FCF | 2,580 | 7,387 | 9,990 | |||||||
Balance | ||||||||||
Cash | 306 | 424 | 233 | |||||||
Long term investments | ||||||||||
Excess cash | ||||||||||
Stockholders' equity | 106,911 | 111,928 | 441,922 | |||||||
Invested Capital | 223,410 | 240,858 | 233,238 | |||||||
ROIC | 4.08% | 4.38% | 4.35% | |||||||
ROCE | 4.63% | 4.71% | 4.82% | |||||||
EV | ||||||||||
Common stock shares outstanding | 9,451 | 9,451 | 9,451 | |||||||
Price | 4.51 -9.80% | 5.00 16.28% | ||||||||
Market cap | 42,625 -9.80% | 47,256 16.26% | ||||||||
EV | 170,794 | 405,259 | ||||||||
EBITDA | 11,281 | 12,295 | 12,132 | |||||||
EV/EBITDA | 13.89 | 33.40 | ||||||||
Interest | 5,586 | 5,053 | 4,285 | |||||||
Interest/NOPBT | 50.21% | 41.60% | 35.76% |