XTSXIVX
Market cap2mUSD
Dec 23, Last price
0.60CAD
1D
3.45%
1Q
-24.05%
Name
Inventronics Limited
Chart & Performance
Profile
Inventronics Limited designs, manufactures, and sells protective enclosures and related products for the telecommunications, cable, electric transmission, oil and gas, and other industries in North America. The company offers CP Pedestal series for CATV distribution equipment; IVT BOBCAT co-locate cabinet series for broadband node locations supporting remote deployment of network electronics, including power supply, batteries, and RF components; and MDU enclosure series for cable and telecom companies. It also provides SG pedestals for utility and communication industries; Nema 4/4x enclosures for wall-mount, pole-mount, and free-standing enclosures with one door; Nema 4/4x cabinets for control gateways or data rooms; and Nema 1/12 cabinets and enclosures for use in data and electronic control applications. In addition, it offers M/U pedestal series for power/cable TV/telecom subsurface-to-ground access; residential, commercial, and industrial enclosures for new and existing developments; urban and rural locations; termination, splicing, and loading of buried wire and cable; and secondary junction boxes/pedestals. Further, the company provides FDE enclosures designed for fiber optic splicing, as well as organization, splicing, and security for FTTx, broadband, distribution, and building entrance applications; traffic control enclosures for traffic control equipment; and urban refuse and recycling bins, such as single refuse and recycle bins, single dog bag dispensers, refuse/dog dispenser combos, refuse/recycling bin combos, and refuse/recycling/dog dispenser combos. It sells its products directly to utilities and original equipment manufacturers, as well as through distributors. Inventronics Limited was founded in 1970 and is based in Brandon, 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 | 8,859 -37.81% | 14,245 44.72% | 9,843 74.52% | |||||||
Cost of revenue | 7,163 | 10,125 | 7,547 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,696 | 4,120 | 2,296 | |||||||
NOPBT Margin | 19.14% | 28.92% | 23.33% | |||||||
Operating Taxes | 178 | 835 | (521) | |||||||
Tax Rate | 10.50% | 20.27% | ||||||||
NOPAT | 1,518 | 3,285 | 2,817 | |||||||
Net income | 369 -82.37% | 2,093 10.74% | 1,890 249.35% | |||||||
Dividends | (584) | (1,694) | (961) | |||||||
Dividend yield | 12.50% | 10.05% | 8.68% | |||||||
Proceeds from repurchase of equity | 55 | 55 | ||||||||
BB yield | -1.18% | -0.33% | ||||||||
Debt | ||||||||||
Debt current | 174 | 58 | 52 | |||||||
Long-term debt | 2,437 | 1,989 | 2,049 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | ||||||||||
Net debt | 1,678 | 1,668 | 1,885 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,450 | 2,295 | 1,340 | |||||||
CAPEX | (931) | (327) | (126) | |||||||
Cash from investing activities | (931) | (327) | (126) | |||||||
Cash from financing activities | (82) | (1,805) | (1,129) | |||||||
FCF | 1,353 | 2,382 | 2,463 | |||||||
Balance | ||||||||||
Cash | 933 | 379 | 216 | |||||||
Long term investments | ||||||||||
Excess cash | 490 | |||||||||
Stockholders' equity | 2,450 | 2,594 | 2,120 | |||||||
Invested Capital | 4,935 | 4,629 | 4,388 | |||||||
ROIC | 31.74% | 72.86% | 71.99% | |||||||
ROCE | 29.95% | 88.93% | 52.32% | |||||||
EV | ||||||||||
Common stock shares outstanding | 4,969 | 4,818 | 4,614 | |||||||
Price | 0.94 -73.14% | 3.50 45.83% | 2.40 860.00% | |||||||
Market cap | 4,671 -72.30% | 16,863 52.28% | 11,074 887.43% | |||||||
EV | 6,349 | 18,531 | 12,959 | |||||||
EBITDA | 1,884 | 4,254 | 2,434 | |||||||
EV/EBITDA | 3.37 | 4.36 | 5.32 | |||||||
Interest | 117 | 114 | 156 | |||||||
Interest/NOPBT | 6.90% | 2.77% | 6.79% |