RY 172.7 -0.1792% SHOP 152.38 -3.7762% TD 74.49 -0.4144% ENB 58.66 0.2906% BN 80.21 0.2124% TRI 235.76 -0.7034% CNQ 42.27 -1.3305% CP 102.81 -2.4851% CNR 145.02 -0.9426% BMO 139.15 0.5855% BNS 77.045 -0.149% CSU 4497.2998 0.6756% CM 92.23 -0.335% MFC 43.28 0.8858% ATD 79.0 -1.1882% NGT 53.35 -1.8038% TRP 65.26 0.215% SU 49.61 -1.411% WCN 251.65 -0.2181% L 191.14 0.1205%

Calian Technologies Ltd

Industrials CA CGY

46.05CAD
-0.76(1.62%)

Last update at 2024-12-19T17:44:00Z

Day Range

46.0047.00
LowHigh

52 Week Range

42.8860.27
LowHigh

Fundamentals

  • Previous Close 46.81
  • Market Cap584.15M
  • Volume11733
  • P/E Ratio34.73
  • Dividend Yield2.28%
  • EBITDA79.96M
  • Revenue TTM741.39M
  • Revenue Per Share TTM62.69
  • Gross Profit TTM 169.23M
  • Diluted EPS TTM1.42

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-09-30 2022-09-30 2021-09-30 2020-09-30 2019-09-30
Type yearly yearly yearly yearly yearly
Date 2023-09-30 2022-09-30 2021-09-30 2020-09-30 2019-09-30
Income before tax 29.96M 24.16M 17.71M 27.22M 25.87M
Minority interest - - - - -
Net income 18.89M 13.60M 11.15M 20.36M 19.99M
Selling general administrative 126.77M 65.41M 53.45M 38.01M 37.01M
Selling and marketing expenses - 32.51M 16.33M 12.34M 10.50M
Gross profit 204.21M 169.23M 126.74M 89.16M 74.66M
Reconciled depreciation 28.42M 31.16M 19.07M 10.91M 5.39M
Ebit - 30.46M 28.85M 25.90M 21.76M
Ebitda - 61.62M 47.92M 36.81M 27.15M
Depreciation and amortization - 31.16M 19.07M 10.91M 5.39M
Non operating income net other - - - - -
Operating income 37.57M 30.46M 28.85M 25.90M 21.76M
Other operating expenses - 547.40M 485.55M 406.42M 321.29M
Interest expense 0.90M 0.75M 0.81M 0.66M 1.06M
Tax provision 11.08M 10.55M 6.55M 6.86M 5.88M
Interest income - 0.75M 0.81M 0.56M 0.04M
Net interest income -0.89600M -0.74600M -0.81000M -0.66000M -1.05900M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense - 10.55M 6.55M 6.86M 5.88M
Total revenue 658.58M 582.17M 518.40M 432.32M 343.04M
Total operating expenses 621.01M 134.45M 93.88M 63.26M 52.90M
Cost of revenue 454.37M 412.95M 391.67M 343.16M 268.39M
Total other income expense net -6.71200M -6.30100M -11.14600M 1.32M 4.11M
Discontinued operations - - - - -
Net income from continuing ops 18.89M 13.60M 11.15M 20.36M 19.99M
Net income applicable to common shares - 13.60M 11.15M 20.36M 19.99M
Preferred stock and other adjustments - - - - -
Breakdown 2023-09-30 2022-09-30 2021-09-30 2020-09-30 2019-09-30
Type yearly yearly yearly yearly yearly
Date 2023-09-30 2022-09-30 2021-09-30 2020-09-30 2019-09-30
Total assets 585.72M 547.16M 457.97M 331.05M 195.03M
Intangible assets 85.67M 69.67M 65.75M 43.21M 20.93M
Earning assets - - - - -
Other current assets - 23.90M 10.50M 7.07M 5.50M
Total liab 257.35M 241.98M 165.61M 130.65M 79.95M
Total stockholder equity 328.37M 305.19M 292.36M 200.41M 115.07M
Deferred long term liab - 2.19M 3.22M 3.92M 3.22M
Other current liab 11.62M 62.18M 51.16M 28.62M 2.99M
Common stock - 213.28M 194.96M 107.93M 32.52M
Capital stock 225.54M 213.28M 194.96M 107.93M 32.52M
Retained earnings 96.86M 92.20M 91.36M 92.03M 81.61M
Other liab - 15.40M 29.98M 21.17M 11.04M
Good will 159.13M 145.96M 100.10M 55.29M 33.70M
Other assets - 3.24M 4.69M 3.92M 3.37M
Cash 33.73M 42.65M 78.61M 24.23M 17.14M
Cash and equivalents - 42.65M 78.61M 0.89M -
Total current liabilities 195.14M 211.66M 121.18M 92.67M 69.83M
Current deferred revenue - 46.21M 23.32M 13.44M 8.78M
Net debt 4.02M -16.11100M -61.13300M -4.64500M -4.13500M
Short term debt - 11.62M 3.03M 2.79M 13.00M
Short long term debt 37.75M 7.50M - - 13.00M
Short long term debt total - 26.54M 17.48M 19.59M 13.00M
Other stockholder equity - 3.48M 5.22M 2.00M 1.82M
Property plant equipment - 33.30M 27.79M 29.25M 10.96M
Total current assets 264.54M 296.51M 262.17M 202.64M 128.98M
Long term investments 3.67M 0.67M 0.67M 0.67M 0.45M
Net tangible assets - 91.75M 129.72M 105.83M 63.66M
Short term investments - - - - -
Net receivables 173.05M 171.45M 111.14M 81.11M 63.98M
Long term debt - - - - -
Inventory 38.56M 58.51M 61.92M 90.23M 42.37M
Accounts payable - 91.65M 43.67M 47.83M 45.06M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - -3.76800M 0.82M -1.55700M -0.86600M
Additional paid in capital - - - - -
Common stock total equity - - - 107.93M 32.52M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other - - - - 66.05M
Deferred long term asset charges - - - - -
Non current assets total 321.18M 250.65M 195.79M 128.42M 66.05M
Capital lease obligations 37.01M 19.04M 17.48M 19.59M -
Long term debt total - 14.92M 14.45M 16.80M 0.00000M
Breakdown 2023-09-30 2022-09-30 2021-09-30 2020-09-30 2019-09-30
Type yearly yearly yearly yearly yearly
Date 2023-09-30 2022-09-30 2021-09-30 2020-09-30 2019-09-30
Investments -79.62300M -72.89100M -56.60600M -35.18900M -25.63500M
Change to liabilities - 26.48M 0.40M 21.75M 6.36M
Total cashflows from investing activities - -72.89100M -56.60600M -35.18900M -25.63500M
Net borrowings - 3.85M -3.03300M -15.50800M 13.00M
Total cash from financing activities 13.94M -6.21500M 64.44M 45.04M 7.39M
Change to operating activities - -20.13700M -2.75200M -1.27100M -1.39500M
Net income 18.89M 13.60M 11.15M 20.36M 19.99M
Change in cash -8.91200M -35.96500M 54.38M 7.10M -4.70700M
Begin period cash flow 42.65M 78.61M 24.23M 17.14M 21.84M
End period cash flow 33.73M 42.65M 78.61M 24.23M 17.14M
Total cash from operating activities 56.77M 43.14M 46.54M -2.75300M 13.53M
Issuance of capital stock 2.90M 2.71M 79.30M 70.49M 3.32M
Depreciation 28.42M 31.16M 19.07M 10.91M 5.39M
Other cashflows from investing activities - -65.56600M -48.75700M -29.38800M -20.84900M
Dividends paid 13.16M 12.77M 11.83M 9.94M 8.80M
Change to inventory 19.95M 11.10M 30.49M -45.23900M -19.75700M
Change to account receivables 1.39M -28.82200M -24.11400M -11.67600M 6.33M
Sale purchase of stock -1.67000M 2.71M 79.30M 70.49M -0.11800M
Other cashflows from financing activities - 7.50M -56.60600M -35.18900M 13.00M
Change to netincome - 16.24M 12.29M 2.41M -3.39000M
Capital expenditures 8.44M 7.33M 7.85M 5.80M 4.79M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 3.49M -11.38000M 4.02M -36.43400M -8.45700M
Stock based compensation 3.87M 2.44M 2.33M 1.36M 1.35M
Other non cash items 4.99M -3.24100M 3.41M -5.81400M -10.62400M
Free cash flow 48.34M 35.82M 38.69M -8.55400M 8.75M

Peer Comparison

Sector: Industrials Industry: Specialty Business Services

Company Change (CAD) Price (CAD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
CGY
Calian Technologies Ltd
-0.76 1.62% 46.05 34.73 9.96 0.79 1.75 0.91 8.77
TRI
Thomson Reuters Corp
-1.67 0.70% 235.76 34.27 40.98 14.70 6.39 10.81 28.66
RBA
Ritchie Bros Auctioneers
0.18 0.14% 131.33 50.58 25.19 5.75 3.32 5.11 15.99
GDI
GDI Integrated
0.06 0.16% 36.81 53.36 28.33 0.34 1.89 0.52 9.28
ISV
Information Services Corporation
- -% 26.34 24.60 11.38 2.16 3.02 2.87 8.73

Reports Covered

Stock Research & News

Profile

Calian Group Ltd. provides business services and solutions in Canada and internationally. It operates through four segment: Advanced Technologies, Health, Learning, and IT and Cyber Solutions ("ITCS"). The company offers systems engineering, software development, integration design, embedded design, operational management and lifecycle support, modelling and simulation-enabled design, and research & development solutions and services; environmental and radiation protection, decommissioning and waste management, regulatory affairs and licensing, and emergency preparedness and training services; and sophisticated communication systems for the satellite industry, such as antennas, RF systems, decimator RF spectrum analyzers, in-orbit test systems, software defined solutions, operations and teleport services, transmitters, receivers, and modems. It also provides circuit card assemblies, wiring harnesses and cables, units, subsystems and systems, design evolution and qualification testing services, and life cycle management services; DOCSIS network equipment and test solutions; Bin-Sense, an asset monitoring solutions; Fuel Lock for fuel tanks; and composites-specific engineering, metrology and project planning services. In addition, the company offers IT and cyber solution; clinician, nursing, psychological, health property management, patient support program, clinical research, pharmacovigilance, and functional service provider services; and digital health solutions. Further, it provides training for the military, emergency preparedness, and simulation training services; defence manufacturing and engineering, communications and connectivity, and cyber services; military training and simulation services; and health services for military personnel. The company was formerly known as Calian Technologies Ltd. and changed its name to Calian Group Ltd. in April 2016. The company was incorporated in 1982 and is headquartered in Ottawa, Canada.

Calian Technologies Ltd

770 Palladium Drive, Ottawa, ON, Canada, K2V 1C8

Key Executives

Name Title Year Born
Mr. Kevin Ford Pres, CEO & Director NA
Mr. Patrick Houston C.A., CPA CFO & Corp. Sec. NA
Mr. Seann Hamer Chief Technology Officer NA
Mr. Patrick Joseph Thera Pres of Advanced Technologies NA
Mr. Michael Muldner Chief Information Officer NA
Ms. Jennifer F. McCaughey C.F.A. Director of Investor Relations NA
Ms. Sue Ivay Chief HR Officer NA
Mr. Donald Whitty Pres of Learning NA
Mr. Gordon McDonald P.Eng. Pres of Health Services NA
Ms. Michele Bedford Chief Commercial Officer NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.