XTSXLPC
Market cap53mUSD
Nov 27, Last price
1.40CAD
Name
Lorne Park Capital Partners Inc
Chart & Performance
Profile
Lorne Park Capital Partners Inc., together with its subsidiaries, provides portfolio management services in Canada. It also operates as an insurance agent. The company serves investors, estates, trusts, endowments, foundations, individuals, and institutional clients. Lorne Park Capital Partners Inc. was founded in 2009 and is based in Oakville, 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 | 29,404 10.75% | 26,550 5.56% | 25,151 34.34% | |||||||
Cost of revenue | 22,811 | 21,097 | 20,343 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 6,593 | 5,453 | 4,808 | |||||||
NOPBT Margin | 22.42% | 20.54% | 19.12% | |||||||
Operating Taxes | 1,351 | 1,286 | 995 | |||||||
Tax Rate | 20.49% | 23.58% | 20.69% | |||||||
NOPAT | 5,243 | 4,167 | 3,813 | |||||||
Net income | 1,839 83.45% | 1,002 -18.60% | 1,231 1,018.60% | |||||||
Dividends | (1,465) | (1,222) | (776) | |||||||
Dividend yield | 2.12% | |||||||||
Proceeds from repurchase of equity | 110 | 749 | 64 | |||||||
BB yield | -0.16% | |||||||||
Debt | ||||||||||
Debt current | 4,521 | 204 | 2,191 | |||||||
Long-term debt | 6,685 | 8,131 | 5,380 | |||||||
Deferred revenue | 15,325 | (5,774) | ||||||||
Other long-term liabilities | 3,729 | (12,326) | 5,261 | |||||||
Net debt | 7,633 | 6,399 | 3,136 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 4,378 | 5,370 | 4,568 | |||||||
CAPEX | (12) | (58) | (131) | |||||||
Cash from investing activities | (4,029) | (6,408) | (2,086) | |||||||
Cash from financing activities | 964 | 168 | (1,364) | |||||||
FCF | 5,405 | 4,207 | 3,235 | |||||||
Balance | ||||||||||
Cash | 3,573 | 2,261 | 4,521 | |||||||
Long term investments | (325) | (86) | ||||||||
Excess cash | 2,103 | 608 | 3,177 | |||||||
Stockholders' equity | 30,531 | 25,232 | 19,352 | |||||||
Invested Capital | 42,801 | 36,502 | 22,551 | |||||||
ROIC | 13.22% | 14.11% | 17.03% | |||||||
ROCE | 14.56% | 14.62% | 18.32% | |||||||
EV | ||||||||||
Common stock shares outstanding | 55,176 | 54,688 | 53,439 | |||||||
Price | 1.25 | |||||||||
Market cap | 68,970 | |||||||||
EV | 95,806 | |||||||||
EBITDA | 10,088 | 8,217 | 7,022 | |||||||
EV/EBITDA | 9.50 | |||||||||
Interest | 1,284 | 645 | 585 | |||||||
Interest/NOPBT | 19.47% | 11.82% | 12.17% |