RY 174.39 2.4016% SHOP 149.115 2.5974% TD-PFM 24.63 -0.0811% TD-PFL 24.7 0.2028% TD 78.325 0.1214% ENB 60.6 1.3039% BN 80.4 1.9787% TRI 226.27 0.7525% CNQ 48.285 2.2771% CP 104.53 1.6038% CNR 151.74 1.5459% BMO 132.69 0.9203% BNS 78.845 0.1715% CSU 4600.2002 2.157% CM 91.15 0.474% MFC 45.79 1.6878% ATD 78.38 1.5285% NGT 60.14 0.0499% TRP 70.15 1.977% SU 57.44 0.5954%

Shawcor Ltd.

Energy CA MATR

13.67CAD
0.17(1.26%)

Last update at 2024-11-21T19:44:00Z

Day Range

13.5314.05
LowHigh

52 Week Range

12.0018.09
LowHigh

Fundamentals

  • Previous Close 13.50
  • Market Cap1018.22M
  • Volume261100
  • P/E Ratio32.06
  • Dividend Yield-%
  • EBITDA131.41M
  • Revenue TTM914.49M
  • Revenue Per Share TTM13.56
  • Gross Profit TTM 0.00000M
  • Diluted EPS TTM0.48

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Type yearly yearly yearly yearly yearly
Date 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Income before tax 61.26M -50.25400M -68.56000M -225.93000M -69.43200M
Minority interest - - - - -
Net income 87.19M -29.98900M -79.11100M -234.16700M -33.29300M
Selling general administrative - 234.35M 209.59M 252.29M -
Selling and marketing expenses - - - - -
Gross profit 296.44M 364.70M 318.12M 322.54M 427.04M
Reconciled depreciation - - - - -
Ebit 114.15M 71.36M 25.42M -6.00100M 25.62M
Ebitda 151.53M 109.42M 103.52M 86.78M 126.88M
Depreciation and amortization 37.38M 38.07M 78.09M 92.79M 101.26M
Non operating income net other - - - - -
Operating income 81.54M 68.95M -45.22500M -261.33600M -46.41100M
Other operating expenses 813.47M 1205.43M 1113.13M 1193.18M 1475.71M
Interest expense 23.15M 22.61M 22.42M 25.66M 22.96M
Tax provision - -19.27800M 12.06M 8.62M -
Interest income - 106.47M 17.23M 37.17M -
Net interest income - - - - -
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 5.40M -19.27800M 12.06M 8.62M -36.13700M
Total revenue 925.27M 1255.29M 1143.00M 1178.48M 1489.49M
Total operating expenses 184.64M 314.85M 288.25M 337.24M 413.26M
Cost of revenue 628.83M 890.58M 824.88M 855.95M 1062.45M
Total other income expense net -30.25800M -78.39300M -76.22100M -186.15200M -62.03300M
Discontinued operations - - - - -
Net income from continuing ops - - - - -
Net income applicable to common shares - -29.98900M -79.11100M -234.16700M -
Preferred stock and other adjustments - - - - -
Breakdown 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Type yearly yearly yearly yearly yearly
Date 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Total assets 1278.30M 1549.09M 1267.75M 1525.60M 1811.09M
Intangible assets 144.54M 170.82M 172.43M 200.17M 271.51M
Earning assets - - - - -
Other current assets 7.44M 1.44M 0.15M 0.69M 17.74M
Total liab 548.62M 849.71M 628.48M 812.90M 861.14M
Total stockholder equity 730.16M 699.38M 639.27M 712.70M 945.30M
Deferred long term liab - - - - -
Other current liab 173.98M - - - 157.72M
Common stock 681.87M 707.40M 720.99M 719.62M 710.56M
Capital stock - - - - -
Retained earnings -92.84100M -161.21200M -130.79700M -51.68600M 193.03M
Other liab - - - - -
Good will 163.14M 217.03M 215.54M 231.57M 377.70M
Other assets - 72.98M 25.06M 34.90M -
Cash 334.06M 262.15M 123.69M 213.88M 98.22M
Cash and equivalents - 1.83M 0.76M 0.64M -
Total current liabilities 279.31M 506.12M 260.07M 269.59M 297.07M
Current deferred revenue 39.49M - - - 43.69M
Net debt -101.59700M - - - 426.47M
Short term debt 11.33M 0.00000M 0.00000M 0.00000M 21.46M
Short long term debt - - - - -
Short long term debt total 232.46M - - - 524.69M
Other stockholder equity 23.45M 127.47M 21.16M 18.27M 32.62M
Property plant equipment - 347.39M 361.58M 427.68M -
Total current assets 636.83M 740.35M 492.25M 619.68M 599.31M
Long term investments - - - - -
Net tangible assets - - - - -
Short term investments - - - - -
Net receivables 172.79M 239.84M 203.16M 220.51M 322.57M
Long term debt - 210.83M 292.14M 433.39M -
Inventory 122.54M 181.96M 122.74M 126.33M 160.79M
Accounts payable 54.51M - - - 74.19M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 117.69M - - - 9.10M
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 6.13M - - - 5.40M
Deferred long term asset charges - - - - -
Non current assets total 641.47M - - - 1211.77M
Capital lease obligations - - - - -
Long term debt total - 244.47M 333.19M 486.96M -
Breakdown 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Type yearly yearly yearly yearly yearly
Date 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Investments - - - - -
Change to liabilities - - - - -
Total cashflows from investing activities - 19.50M 3.83M 106.57M -
Net borrowings - - - - -
Total cash from financing activities -161.78000M -111.64700M -163.53200M -36.85900M 81.72M
Change to operating activities - - - - -
Net income 55.86M -30.97600M -80.62000M -234.55500M -33.29500M
Change in cash 70.07M 139.54M -90.06500M 116.30M -119.04600M
Begin period cash flow 263.99M 124.45M 214.51M 98.22M 217.26M
End period cash flow 334.06M 263.99M 124.45M 214.51M 98.22M
Total cash from operating activities 124.61M 211.10M 64.68M 44.44M 54.16M
Issuance of capital stock - - - - -
Depreciation 36.86M 71.42M 77.77M 92.53M 100.86M
Other cashflows from investing activities - 69.58M 28.90M 130.59M -
Dividends paid - - 0.00000M 10.55M 42.09M
Change to inventory -11.14700M -65.84900M 3.29M 13.23M -23.79500M
Change to account receivables -2.16500M -47.02000M 11.59M 26.90M -15.46000M
Sale purchase of stock -64.54500M -5.16700M - 0.00000M -
Other cashflows from financing activities -18.62700M -2.23800M -3.52100M 106.57M 165.69M
Change to netincome - - - - -
Capital expenditures 76.26M 50.08M 25.07M 24.02M 44.89M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -55.48200M 101.71M 14.89M 44.91M -26.43700M
Stock based compensation 18.31M 26.01M 4.98M 0.96M 3.44M
Other non cash items 81.85M 66.33M 43.57M 143.78M 54.87M
Free cash flow 48.35M 161.02M 39.61M 20.42M 9.27M

Peer Comparison

Sector: Energy Industry: Oil & Gas Equipment & 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)
MATR
Shawcor Ltd.
0.17 1.26% 13.67 32.06 14.24 1.11 1.39 1.20 10.49
TVK
Terravest Capital Inc
-1.87 1.54% 119.57 32.79 27.10 2.58 6.17 2.87 13.46
CEU
CES Energy Solutions Corp
0.10 1.05% 9.63 11.07 10.94 0.90 2.79 1.09 7.24
EFX
Enerflex Ltd.
0.17 1.35% 12.77 - 12.29 0.53 0.88 0.71 6.75
PSI
Pason Systems Inc.
0.19 1.30% 14.79 10.58 12.22 2.99 2.49 2.85 7.70

Reports Covered

Stock Research & News

Profile

Mattr Corp. operates as a material technology company that serves the transportation, communication, water management, energy and electrification markets in Canada, the United States, Latin America, Europe, Middle East, Africa, and Asia Pacific. It operates in two segments: Composite Technologies and Connection Technologies segments. The company manufactures flexible composite that are used for oil and gas gathering, and other applications. The company also manufactures heat-shrinkable products, including thin, medium, and heavy-walled tubing; sleeves and molded products, as well as heat-shrink accessories and equipment; and low-voltage wires and cables for control, instrumentation, thermocouple, power, and industrial applications. It offers its products under the Flexpipe, Xerxes, and the Shawflex brands. The company was formerly known as Shawcor Ltd. and changed its name to Mattr Corp. in January 2024. Mattr Corp. was incorporated in 1968 and is headquartered in Toronto, Canada.

Shawcor Ltd.

25 Bethridge Road, Toronto, ON, Canada, M9W 1M7

Key Executives

Name Title Year Born
Mr. Michael E. Reeves President, CEO & Director 1972
Mr. Thomas R. Holloway Senior VP of Finance & CFO NA
Mr. Frank Cistrone Group President of Connection Technologies NA
Mr. Martin Perez Group President of Composite Technologies NA
Ms. Shannon Glover Senior VP of Legal, General Counsel & Secretary NA
Mr. Nicol Vielliard VP of Legal & Chief Compliance Officer NA
Ms. Meghan MacEachern Vice President of External Communication & ESG NA
Mr. Geoff W. Smith Senior VP, Chief People & HSE Officer NA
Mr. Joel Semmelhack Chief Revenue Officer NA
Alexander Jones Senior Vice President of Customer Solutions 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.