RY 172.93 -0.271% SHOP 157.86 0.7274% TD 75.22 0.2532% ENB 59.74 0.5216% BN 81.36 0.9429% TRI 234.42 0.5404% CNQ 43.01 1.2% CP 104.55 0.7225% CNR 146.44 0.7568% BMO 139.17 0.2377% BNS 77.04 -0.0649% CSU 4487.8101 0.7917% CM 91.94 -0.6054% MFC 44.04 1.1716% ATD 80.33 -0.5694% NGT 54.77 -0.635% TRP 66.14 0.532% SU 50.335 1.4819% WCN 245.2 -2.104% L 191.84 0.64%

Superior Plus Corp

Utilities CA SPB

6.2CAD
-0.21(3.28%)

Last update at 2024-12-23T19:35:00Z

Day Range

6.186.35
LowHigh

52 Week Range

5.159.74
LowHigh

Fundamentals

  • Previous Close 6.41
  • Market Cap1610.66M
  • Volume750424
  • P/E Ratio54.00
  • Dividend Yield2.78%
  • EBITDA426.66M
  • Revenue TTM2405.28M
  • Revenue Per Share TTM9.67
  • Gross Profit TTM 1151.90M
  • Diluted EPS TTM0.12

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 -124.90000M 22.90M 158.70M 167.60M -34.30000M
Minority interest -24.60000M -23.80000M 330.90M 330.90M 330.90M
Net income -87.90000M 17.20M 75.10M 142.60M -34.00000M
Selling general administrative 548.20M 426.40M 392.50M 436.90M 359.80M
Selling and marketing expenses 179.80M 141.70M 235.70M 246.90M 248.30M
Gross profit 1189.80M 912.70M 1105.70M 1213.00M 938.10M
Reconciled depreciation 238.90M 201.10M 267.10M 252.60M 199.10M
Ebit 182.30M 117.10M 246.00M 315.20M 46.20M
Ebitda 421.20M 318.20M 513.10M 567.80M 245.30M
Depreciation and amortization 238.90M 201.10M 267.10M 252.60M 199.10M
Non operating income net other - - - - -
Operating income 182.30M 117.10M 246.00M 315.20M 173.10M
Other operating expenses 3194.80M 2256.70M 2148.30M 2537.70M 2553.60M
Interest expense 88.90M 77.60M 106.50M 114.30M 80.50M
Tax provision -37.00000M 5.70M 71.90M 25.00M -0.30000M
Interest income - 5.30M - - -
Net interest income -91.60000M -96.40000M -106.50000M -114.30000M -80.50000M
Extraordinary items 0.00000M 189.50M 24.00M - -
Non recurring - - - - -
Other items - - - - -
Income tax expense -37.00000M 5.70M 71.90M 25.00M -0.30000M
Total revenue 3379.80M 2392.60M 2394.30M 2852.90M 2726.70M
Total operating expenses 1004.80M 776.80M 859.70M 897.80M 765.00M
Cost of revenue 2190.00M 1479.90M 1288.60M 1639.90M 1788.60M
Total other income expense net -307.20000M -94.20000M -87.30000M -147.60000M -207.40000M
Discontinued operations - 189.50M 24.00M 24.00M 24.00M
Net income from continuing ops -87.90000M 17.20M 86.80M 142.60M -34.00000M
Net income applicable to common shares -112.50000M 182.90M 75.10M 142.60M -34.00000M
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 5174.10M 4476.90M 3560.40M 3826.30M 3638.00M
Intangible assets 638.50M 560.60M 440.90M 425.40M 388.80M
Earning assets - - - - -
Other current assets 71.30M 110.20M 52.80M 45.50M 57.10M
Total liab 3403.20M 3016.40M 2248.20M 2546.20M 2599.00M
Total stockholder equity 1426.60M 1108.10M 983.60M 949.20M 1039.00M
Deferred long term liab - - - - -
Other current liab 203.20M 222.80M 161.40M 170.10M 151.10M
Common stock 3094.70M 2616.70M 2349.10M 2350.30M 2339.90M
Capital stock 3094.70M 2616.70M 2350.30M 2350.30M 2339.90M
Retained earnings -1786.40000M -1669.50000M -1419.50000M -1475.60000M -1406.20000M
Other liab - 192.60M 138.40M 246.80M 193.90M
Good will 1911.10M 1656.60M 1319.60M 1152.80M 1080.90M
Other assets - 39.20M 157.10M 50.10M 58.30M
Cash 40.70M 58.40M 28.40M 24.10M 26.50M
Cash and equivalents - 58.40M 28.40M 24.10M 26.50M
Total current liabilities 754.60M 736.80M 535.30M 531.50M 538.80M
Current deferred revenue 24.50M 25.00M 20.60M 19.10M 18.10M
Net debt 2441.10M 2090.70M 1602.40M 1804.20M 1902.30M
Short term debt 74.80M 62.10M 56.30M 60.40M 62.50M
Short long term debt 11.30M 14.80M 11.40M 7.10M 10.10M
Short long term debt total 2481.80M 2149.10M 1630.80M 1828.30M 1928.80M
Other stockholder equity 1.20M 1.20M 1.20M 74.50M 105.30M
Property plant equipment - 1365.00M 1078.10M 1647.80M 1575.60M
Total current assets 654.80M 855.30M 564.70M 550.20M 534.40M
Long term investments - - 8.80M 13.20M 2.30M
Net tangible assets - -1109.10000M -776.90000M -629.00000M -430.70000M
Short term investments 7.60M - 52.60M 43.70M 5.40M
Net receivables 427.20M 533.70M 319.40M 312.90M 329.20M
Long term debt 2231.10M 1911.30M 1444.90M 1554.40M 1684.30M
Inventory 115.60M 153.00M 111.50M 124.00M 116.20M
Accounts payable 452.10M 426.90M 297.00M 281.90M 307.10M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 117.10M 159.70M 52.80M 74.50M 105.30M
Additional paid in capital - - - - -
Common stock total equity - - - 2350.30M 2339.90M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 7.50M 7.30M 137.50M 17.20M 29.60M
Deferred long term asset charges - - - - -
Non current assets total 4519.30M 3621.60M 2995.70M 3276.10M 3103.60M
Capital lease obligations 239.40M 223.00M 174.50M 266.80M 234.40M
Long term debt total - 2087.00M 1574.50M 1767.90M 1866.30M
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 -499.50000M -632.10000M 172.00M -384.20000M -188.90000M
Change to liabilities - 38.30M 58.90M -32.70000M -31.60000M
Total cashflows from investing activities - -632.10000M 172.00M -384.20000M -188.90000M
Net borrowings - 306.50M -225.30000M -187.60000M -104.90000M
Total cash from financing activities -99.70000M 410.90M -399.60000M 22.50M -231.40000M
Change to operating activities - - - -0.10000M -0.10000M
Net income 77.00M -87.90000M 206.70M 86.80M 142.60M
Change in cash -17.70000M 30.00M 4.30M -2.40000M 2.60M
Begin period cash flow 58.40M 28.40M 24.10M 26.50M 23.90M
End period cash flow 40.70M 58.40M 28.40M 24.10M 26.50M
Total cash from operating activities 550.00M 248.70M 232.00M 360.20M 423.20M
Issuance of capital stock 0.00000M 287.50M 287.50M 353.80M 0.00000M
Depreciation 331.10M 238.90M 201.10M 267.10M 252.60M
Other cashflows from investing activities - -514.80000M 277.10M -267.90000M -53.00000M
Dividends paid 159.10M 163.40M 150.70M 125.60M 125.90M
Change to inventory 28.40M -12.60000M -29.70000M -6.80000M 49.30M
Change to account receivables 265.80M -41.10000M -89.80000M 39.40M 26.00M
Sale purchase of stock -7.20000M -10.00000M 0.00000M -335.70000M 0.00000M
Other cashflows from financing activities -2.40000M 3140.80M 2797.50M 2674.00M 2416.40M
Change to netincome - 137.70M -91.40000M 18.10M -15.70000M
Capital expenditures 200.20M 117.30M 105.10M 116.30M 135.90M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 185.30M -15.40000M -60.60000M -0.10000M 43.70M
Stock based compensation 12.00M 3.70M 15.80M 9.10M 11.80M
Other non cash items 124.90M 150.00M -62.70000M 106.50M 114.30M
Free cash flow 349.80M 131.40M 126.90M 243.90M 287.30M

Peer Comparison

Sector: Utilities Industry: Utilities - Regulated Gas

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)
SPB
Superior Plus Corp
-0.21 3.28% 6.20 54.00 11.75 0.67 1.21 1.20 6.73
BIPC
Brookfield Infrastructure Corp
0.62 1.14% 54.81 - - 2.16 37.41 5.18 8.89

Reports Covered

Stock Research & News

Profile

Superior Plus Corp. distributes and markets propane, compressed natural gas and renewable energy in both the United States and Canada. The company operates through The United States Retail Propane Distribution (U.S. Propane), Canadian Retail Propane Distribution (Canadian Propane), and North American Wholesale Propane Distribution (Wholesale Propane), and Certarus segments. The U.S. Propane Distribution segment distributes propane gas and liquid fuels primarily in the Eastern United States, the Midwest, and California to retail customers, including residential and commercial customers. The Canadian Propane segment distributes propane gas and liquid fuels across Canada to retail customers, including residential and commercial customers. The Wholesale Propane segment supplies propane gas for the Canadian Propane and the U.S. Propane segments, as well as propane and other natural gas liquids to third-party wholesale customers in Canada and the United States. The Certarus segment provides low-carbon energy solution for transporting, compressed natural gas, renewable natural gas, and hydrogen. Superior Plus Corp. was incorporated in 1989 and is based in Toronto, Canada.

Superior Plus Corp

200 Wellington Street West, Toronto, ON, Canada, M5V 3C7

Key Executives

Name Title Year Born
Mr. Luc Desjardins M.B.A., MBA Pres, CEO & Director 1953
Ms. Beth Summers C.A., CPA Exec. VP & CFO NA
Mr. Darren Bart Hribar Sr. VP & Chief Legal Officer NA
Mr. Rick Carron Pres of Superior Propane NA
Mr. Andrew J. Peyton Pres of Superior Plus Propane 1968
Ms. Catherine May Best F.C.A., FCA, FCPA, ICD.D Independent Director 1954
Mr. Douglas J. Harrison CCLP, CMA, CPA, ICD.D, MBA Independent Director 1960
James Devens VP of Operations - U.S. Propane Distribution NA
Mr. Ash Rajendra VP & Chief Information Officer NA
Mr. Harry Kanwar VP of Risk & Compliance 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.