NASDAQ: JCTCF - Jewett-Cameron Trading Company Ltd.

Yield per half year: +6.7%
Dividend yield: 0.00%
Sector: Industrials

Reporting Jewett-Cameron Trading Company Ltd.

Capitalization

IFRS
Reporting Annual Quarterly
2006 2007 2008 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд $
0.0603 0.052 0.0587 0.067 0.042 0.0316 0.0296 0.031 0.0195 0.015 0.0253 -13.84
Выручка, млрд $
0.0422 0.0481 0.0477 0.0539 0.0454 0.0449 0.0575 0.0629 0.0543 0.0543 0.0530 3.65
Чистая прибыль, млрд $
0.0018 0.0021 0.0027 0.0029 0.0021 0.0028 0.0035 0.0012 0.0000 0.0000 0.0025 -16.18
EV, млрд $
0.081 0.0796 0.0596 0.0323 0.0244 0.0243 0.0411 0.0287 0.0171 0.0171 0.0271 -6.86
EBIT, млрд $
0.0029 0.0036 0.0045 0.0043 0.0027 0.0039 0.0037 0.0017 0.000431 0.000431 0.0025 -30.72
EBITDA, млрд $
0.0032 0.0039 0.0047 0.0046 0.0028 0.0041 0.004 0.0021 0.000829 0.000829 0.0028 -21.61
Баланс стоимость, млрд $
0.0175 0.0175 0.0197 0.0214 0.0204 0.0193 0.0229 0.0241 0.0241 0.0241 0.0222 3.39
FCF, млрд $
0.0025 0.0022 0.0019 0.0015 0.0063 -0.0027 -0.0056 -0.0047 0.0053 0.0053 -0.0003 -3.40
Операционный денежный поток, млрд $
0.0028 0.0031 0.0024 0.0016 0.0063 -0.0022 -0.0044 -0.0034 0.0056 0.0056 0.0004 -2.33
Операционная прибыль, млрд $
0.0029 0.0036 0.0044 0.0043 0.0027 0.0039 0.0037 0.002 0.000431 0.000431 0.0025 -30.72
Операционные расходы, млрд $
0.0055 0.0061 0.0066 0.0073 0.0072 0.0086 0.0104 0.0118 0.0118 0.0118 0.0100 10.38
CAPEX, млрд $
0.000293 0.000926 0.000474 0.000111 0.0000 0.000449 0.0012 0.0013 0.000326 0.000326 0.0007 24.04


Balance sheet

IFRS
Reporting Annual Quarterly
2003 2004 2005 2006 2007 2008 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд $
0.0044 0.0045 0.0059 0.0061 0.0097 0.0038 0.0012 0.000484 0.0001 0.0001 0.0031 -59.95
Total Receivables $
0.0037 0.0033 0.0036 0.0042 0.0028 0.0063 0.0071 0.0072 0.0056 0.0056 0.0058 14.87
Total Current Assets $
0.0172 0.0168 0.0189 0.0205 0.0195 0.0203 0.0252 0.0296 0.0247 0.0247 0.0239 4.84
Чистые активы, млрд $
0.0021 0.0022 0.003 0.0032 0.0031 0.0027 0.003 0.0039 0.0048 0.0048 0.0035 9.14
Активы, млрд $
0.0197 0.0199 0.0222 0.0236 0.0222 0.0233 0.0291 0.0345 0.0298 0.0298 0.0278 6.07
Short Term Debt $
0.0081 0.0021 0.0001 0.000365 0.000368 0.000342 0.003 0.007 0.0013 0.0013 0.0024 28.71
Long Term Debt $
0.0023 0.0021 0.0021 0.0023 0.002 0.000338 0.0018 -30.60
Задолженность, млрд $
0.0021 0.0023 0.0025 0.0023 0.0018 0.0039 0.0063 0.0104 0.0057 0.0057 0.0056 25.93
Чистый долг, млрд $
-0.0044 -0.0045 -0.0059 -0.0061 -0.0097 -0.0031 0.0018 0.0065 0.0012 0.0012 -0.0007 -165.84
Долг, млрд $
0.0083 0.0043 0.0021 0.0027 0.0023 0.000681 0.003 0.007 0.0013 0.0013 0.0029 -10.78
Interest income $
0.0000 0.0000 0.0000 0.0000 0.0000 0.0000
Расходы на обслуживание долга $
0.0000 0 0.0000 0.0000 0.000256 0.0000 0 0.000163 0.000458 0.000458 0.0003 21.40
Чист. проц. доходы, млрд $
0.0000 0.0000 0.0000 0.0000 0.0000 0 -0.000163 -0.000458 -0.0003 67.63
Амортизация, млрд $
0.000282 0.000276 0.000275 0.000274 0.0001 0.000211 0.000244 0.00032 0.000398 0.000398 0.0003 31.82
Себестоимость, млрд $
0.0338 0.0384 0.0366 0.0423 0.0355 0.0325 0.0434 0.0491 0.042 0.042 0.0405 3.42
Товарно материальные запасы $
0.0084 0.0081 0.0088 0.0098 0.0064 0.0092 0.0144 0.0206 0.0183 0.0183 0.0138 23.38


Share

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS 0.3906 0.4302 0.7476 0.6591 0.4962 0.7685 0.9909 0.3332 -0.0059 -0.0059 0.5166 -141.21
Цена акции ао 13.4 10.49 7.9 7.41 10.33 5.7 5.43 4.94 4.94 4.94 6.27 -13.72
Число акций ао, млн 5 5 5 4.43 4.23 3.62 3.49 3.49 3.5 3.5 3.67 -3.72
FCF/акцию 0.5075 0.4445 0.3832 0.3286 1.48 -0.7356 -1.61 -1.35 1.51 1.51 -0.1411 0.40


Efficiency

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % 10.12 12.13 13.82 14.21 10.05 14 16.37 4.96 -0.0856 -0.0856 16.43 9.06 -138.55
ROA, % 9.02 10.7 12.29 12.75 9.16 12.24 13.18 3.66 -0.0641 -0.0692 6.00 7.64 -137.07
ROS, % 5.72 5.42 4.62 6.2 6.01 1.85 -0.038 -0.038 -0.038 -0.038 15.62 1.55 -136.32
ROCE, % 20.72 22.64 20.09 13.36 19.5 16.27 7.22 1.79 1.79 1.79 21.92 9.31 -37.98
Ebit margin, % 6.02 8.57 6.5 2.77 0.7933 0.7933 0.7933 3.89 -37.87
Рентаб EBITDA, % 8.12 9.94 8.5 6.21 9.05 6.93 3.27 1.53 1.53 1.53 32.94 4.46 -29.92
Чистая рентаб, % 4.2 4.42 5.72 5.42 4.62 6.2 6.01 1.85 -0.038 -0.038 15.62 3.73 -138.28
Operation Margin, % 9.3 7.93 6.02 8.58 6.5 3.13 0.7933 0.7933 0.7933 0.7933 22.02 2.40 -34.34
Доходность FCF, % 0.4515 4.88 3.79 2.86 3.47 19.86 -8.99 -18.12 -24.15 35.13 0.7460 12.08


Coefficients

IFRS
Reporting Annual Quarterly
2006 2007 2008 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
29.32 27.61 24.58 13.16 16.19 9.84 11.37 19.09 -727.28 19.39 83.84 -134.1580 -314.04
P/BV
2.97 3.35 3.4 1.8 1.66 1.42 1.72 0.9222 0.662 0.662 9.24 1.28 -16.79
P/S
1.23 1.22 1.4 0.7128 0.7485 0.6095 0.6833 0.3533 0.2938 0.2938 7.82 0.5377 -17.06
P/FCF
34.98 28.82 5.04 -11.12 -5.52 -4.14 0 0 0 0 76.71 2.62 -167.84
E/P
0.0407 0.0696 0.0665 0.0939 0.1114 0.0598 -0.0014 0 0 0 0.03 0.0660 -146.20
EV/EBITDA
28.03 18.38 12.77 7.06 8.63 5.96 10.32 13.96 20.67 20.67 49.86 11.91 19.09
EV/EBIT
8.9 6.3 10.99 16.52 39.77 39.77 39.77 39.77 29.36 29.33
EV/S
1.13 0.9272 0.5361 0.5901 0.7147 0.4568 0.3155 0.3155 0.3155 0.3155 8.51 0.4236 -15.09
EV/FCF
-162.24 10.29 3.88 -9.95 -7.32 -6.11 3.25 3.25 3.25 3.25 149.56 -0.7360 -185.01
Debt/EBITDA
0.7412 0.6191 0.4965 0.1673 0.753 3.4 1.52 1.52 1.52 1.52 2.16 1.74 15.08
Netdebt/Ebitda
-1.25 -1.33 -3.42 -0.7668 0.4557 3.16 1.42 1.42 1.42 1.42 1.02 1.58 25.52
Debt/Ratio
0.1175 0.1293 0.1045 0.0292 0.103 0.2028 0.0423 0.0423 0.0423 0.0423 0.25 0.0865 -16.30
Debt/Equity
0.1786 0.1868 0.1362 0.0352 0.1312 0.2905 0.0523 0.2623 0.2623 0.2623 0.52 0.1997 14.86
Debt/Net Income
0.9156 1.17 0.8884 0.2445 0.8683 6.01 -61.05 -61.05 -61.05 -61.05 4.88 -35.2543 -334.10
Бета
0.9189 0.9265 1.38 0 2.03 1.08 14.52
Индекс Альтмана
6.33 4.92 4.13 3.63 5.15 3.19 0.1491 4.58 4.58 4.58 4.33 3.53 -2.32


Dividends

IFRS
Reporting Annual
LTM Industry average 5 year average CAGR 5
Дивиденд
0
Див доход, ао, %
0 0.48


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual
2023 2024 CAGR 5
Персонал, чел
68 68 0.00