RY 169.88 -1.0542% SHOP 144.59 -0.959% TD 77.85 -0.1667% ENB 59.62 -0.5505% BN 78.53 -0.971% TRI 223.92 -0.2495% CNQ 47.03 -0.0213% CP 102.49 -0.5627% CNR 147.77 -0.8787% BMO 131.32 -0.0685% BNS 78.4 0.0255% CSU 4463.7002 0.6222% CM 90.42 0.6344% MFC 44.91 -1.3184% ATD 77.0 -0.7604% NGT 60.01 -0.4149% TRP 68.0 -2.2989% SU 56.965 -0.4282% WCN 260.14 -0.653% L 176.45 0.7135%

Onex Corp

Financial Services CA ONEX

109.97CAD
-1.21(1.09%)

Last update at 2024-11-20T19:26:00Z

Day Range

109.77111.23
LowHigh

52 Week Range

85.27118.91
LowHigh

Fundamentals

  • Previous Close 111.18
  • Market Cap9016.80M
  • Volume37115
  • P/E Ratio9.81
  • Dividend Yield0.36%
  • EBITDA686.00M
  • Revenue TTM917.00M
  • Revenue Per Share TTM12.06
  • Gross Profit TTM 168.00M
  • Diluted EPS TTM12.07

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Income before tax 234.00M 1404.00M 730.00M 4239.00M -757.00000M
Minority interest - - - - 3075.00M
Net income 235.00M 1405.00M 730.00M 4277.00M -663.00000M
Selling general administrative 145.00M 274.00M 28.00M 60.00M 58.00M
Selling and marketing expenses - - - - -
Gross profit 163.00M 1741.00M 917.00M 900.00M 6222.00M
Reconciled depreciation 66.00M 59.00M 57.00M 45.00M 1387.00M
Ebit 242.00M 1411.00M 835.00M -2762.00000M 623.00M
Ebitda 308.00M 1470.00M 892.00M -2717.00000M 2010.00M
Depreciation and amortization 66.00M 59.00M 57.00M 45.00M 1387.00M
Non operating income net other - - - - -
Operating income 242.00M 1411.00M 835.00M -2762.00000M 816.00M
Other operating expenses 200.00M 623.00M 306.00M 365.00M 22969.00M
Interest expense 2.00M 2.00M 2.00M 58.00M 1197.00M
Tax provision -1.00000M -1.00000M 0.00000M -38.00000M 89.00M
Interest income 2.00M 1696.00M 848.00M 792.00M 851.00M
Net interest income -2.00000M -2.00000M -2.00000M 14.00M -859.00000M
Extraordinary items - - - - 50.00M
Non recurring - - - - -
Other items - - - - -
Income tax expense -1.00000M -1.00000M 103.00M -38.00000M 89.00M
Total revenue 437.00M 2031.00M 1138.00M 1102.00M 23785.00M
Total operating expenses -74.00000M 333.00M 85.00M 163.00M 5406.00M
Cost of revenue 274.00M 290.00M 221.00M 202.00M 17563.00M
Total other income expense net -8.00000M -7.00000M -105.00000M 7001.00M -1573.00000M
Discontinued operations - - - - 50.00M
Net income from continuing ops 235.00M 1405.00M 730.00M 4277.00M -846.00000M
Net income applicable to common shares 235.00M 1405.00M 730.00M 4277.00M -663.00000M
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 12899.00M 12163.00M 12887.00M 11868.00M 11802.00M
Intangible assets 34.00M 93.00M 139.00M 167.00M 158.00M
Earning assets - - - - -
Other current assets 389.00M 17.00M 20.00M 91.00M 112.00M
Total liab 4335.00M 3913.00M 4513.00M 4625.00M 4819.00M
Total stockholder equity 8564.00M 8250.00M 8374.00M 7243.00M 6983.00M
Deferred long term liab - - - - -
Other current liab 326.00M 259.00M 609.00M 263.00M 410.00M
Common stock 281.00M 287.00M 304.00M 314.00M 342.00M
Capital stock 281.00M 287.00M 304.00M 314.00M 342.00M
Retained earnings 8283.00M 7963.00M 8070.00M 6929.00M 6641.00M
Other liab - 3556.00M 3808.00M 4133.00M 4298.00M
Good will 149.00M 257.00M 264.00M 264.00M 261.00M
Other assets - 83.00M 3755.00M 4043.00M 4217.00M
Cash 265.00M 111.00M 547.00M 706.00M 988.00M
Cash and equivalents - 52.00M 359.00M 516.00M 988.00M
Total current liabilities 350.00M 287.00M 634.00M 292.00M 449.00M
Current deferred revenue - - - - -
Net debt 3670.00M 3447.00M 3279.00M 3412.00M 3382.00M
Short term debt - 0.00000M 0.00000M 879.00M 0.00000M
Short long term debt - - - - -
Short long term debt total 3935.00M 3558.00M 3826.00M 4118.00M 4370.00M
Other stockholder equity -1.00000M 1.00M 15.00M 14.00M 14.00M
Property plant equipment - 140.00M 148.00M 169.00M 181.00M
Total current assets 4840.00M 4210.00M 4934.00M 967.00M 1364.00M
Long term investments 7647.00M 7389.00M 7529.00M 10203.00M 9756.00M
Net tangible assets - 7900.00M 7971.00M 6812.00M 6564.00M
Short term investments - 50.00M 243.00M - -
Net receivables 4557.00M 4032.00M 4124.00M 261.00M 332.00M
Long term debt 3874.00M 3488.00M 3755.00M 4043.00M 4217.00M
Inventory -371.00000M - - - -
Accounts payable 24.00M 28.00M 25.00M 29.00M 39.00M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 1.00M - - -75.00000M -49.00000M
Additional paid in capital - - - - -
Common stock total equity - - - 314.00M 342.00M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 110.00M 74.00M 116.00M 98.00M 82.00M
Deferred long term asset charges - - - - -
Non current assets total 8059.00M 7953.00M 7953.00M 10901.00M 10438.00M
Capital lease obligations 61.00M 70.00M 71.00M 75.00M 153.00M
Long term debt total - 3558.00M 3826.00M 4118.00M 4370.00M
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Investments 234.00M -56.00000M -9.00000M -390.00000M -4084.00000M
Change to liabilities 7.00M -49.00000M -3.00000M -9.00000M 229.00M
Total cashflows from investing activities 234.00M -55.00000M -9.00000M -390.00000M -4084.00000M
Net borrowings 67.00M -186.00000M -182.00000M 444.00M 1426.00M
Total cash from financing activities -282.00000M -465.00000M -657.00000M 378.00M 2130.00M
Change to operating activities -28.00000M 21.00M 15.00M 28.00M -60.00000M
Net income 235.00M 1405.00M 730.00M 4277.00M -846.00000M
Change in cash -436.00000M -159.00000M -282.00000M -1719.00000M -669.00000M
Begin period cash flow 547.00M 706.00M 988.00M 2707.00M 3376.00M
End period cash flow 111.00M 547.00M 706.00M 988.00M 2707.00M
Total cash from operating activities -384.00000M 361.00M 382.00M 465.00M 1348.00M
Issuance of capital stock - - - - 1909.00M
Depreciation 66.00M 59.00M 57.00M 45.00M 1387.00M
Other cashflows from investing activities 242.00M 1.00M 12.00M 15.00M 633.00M
Dividends paid 26.00M 28.00M 29.00M 28.00M 25.00M
Change to inventory - - - - -273.00000M
Change to account receivables -175.00000M -107.00000M 67.00M -47.00000M -159.00000M
Sale purchase of stock -321.00000M -249.00000M -444.00000M -36.00000M -199.00000M
Other cashflows from financing activities 556.00M 172.00M 170.00M 528.00M 6042.00M
Change to netincome -489.00000M -968.00000M -484.00000M -3829.00000M 887.00M
Capital expenditures 8.00M 8.00M 1.00M 3.00M 654.00M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -196.00000M -135.00000M 79.00M -28.00000M -244.00000M
Stock based compensation -222.00000M 162.00M -36.00000M 16.00M -111.00000M
Other non cash items -266.00000M -1129.00000M -448.00000M -3807.00000M 1073.00M
Free cash flow -392.00000M 361.00M 381.00M 462.00M 694.00M

Peer Comparison

Sector: Financial Services Industry: Asset Management

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)
ONEX
Onex Corp
-1.21 1.09% 109.97 9.81 222.22 9.83 0.69 10.05 19.37
BN
Brookfield Corporation
-0.77 0.97% 78.53 100.56 12.82 1.23 2.10 3.32 10.38
BAM
Brookfield Asset Management Ltd
-1.09 1.40% 76.66 51.98 30.67 58.11 7.37 61.42 46.15
PHYS
Sprott Physical Gold Trust
0.28 0.99% 28.59 6.64 - 6.67 1.14 6.62 0.66
IGM
IGM Financial Inc.
0.54 1.16% 46.90 12.06 10.57 2.83 1.40 5.14 13.59

Reports Covered

Stock Research & News

Profile

Onex Corporation is a private equity firm specializing in acquisitions and platform acquisitions. The firm makes investments in buyouts, upper-middle market, large-cap, mid-cap, and small-cap market and distressed companies. It also invests in recapitalization, growth capital, corporate carve-outs of subsidiaries and mission-critical supply divisions from multinational corporations, operational restructurings of undervalued businesses, and builds up. The firm seeks to invest in industrials, healthcare, financial services, consumer, and business services & software. It invests in global businesses headquartered in North America, including United States, Canada, and Europe. The firm seeks to invest between $125 million and $1000 million in companies that have minimum revenues of $300 million. It does not consider size if the company is in an industry in which the firm already has presence. The firm seeks to make direct as well as co-investments through managed private equity, real estate, and credit funds. It seeks to acquire a control position in its portfolio companies. Onex Corporation was founded in 1984 and is based in Toronto, Canada with additional offices in New York, New York; Englewood Cliffs, New Jersey; Boston, Massachusetts and London, United Kingdom.

Onex Corp

161 Bay Street, Toronto, ON, Canada, M5J 2S1

Key Executives

Name Title Year Born
Mr. Gerald Wilfred Schwartz O.C. Founder, Chairman & CEO 1942
Mr. Ewout R. Heersink Vice Chairman 1951
Mr. Robert M. Le Blanc Pres 1967
Mr. Christopher Allan Govan CPA Sr. MD & CFO 1971
Mr. Anthony Munk Vice Chairman 1960
Mr. Terry Hickey Managing Director of Technology, Corp. Services & Innovation NA
Mr. Brett Holdway Director of Information Technology NA
Ms. Emma Thompson MD and Head of Investor Relations & Fund Devel. NA
Ms. Andrea E. Daly MD, Gen. Counsel & Sec. NA
Mr. Yonah Elimelech Feder J.D. Chief Compliance 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.