investorscraft@gmail.com

Intrinsic ValueCirca Enterprises Inc. (CTO.V)

Previous Close$2.08
Intrinsic Value
Upside potential
Previous Close
$2.08

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Circa Enterprises Inc. operates as a specialized manufacturer serving the telecommunications and electrical infrastructure sectors through two distinct segments. The Telecommunications division develops and supplies critical network components including surge protection systems, ruggedized equipment, and intelligent monitoring solutions under the CircaMax brand, targeting utility and telecom providers requiring reliable field deployment. The Metal Fabrication segment produces customized enclosures, pole line hardware, and electrical industry products under the Hydel brand, serving Canadian electrical distributors and industrial clients. This dual-segment approach allows the company to leverage manufacturing expertise across complementary markets while maintaining a focus on engineered solutions for infrastructure durability. Its market position is characterized by a niche specialization in harsh-environment applications, competing against larger industrial conglomerates through customized service and technical support. The company's international footprint, primarily in the United States and Canada, reflects its strategy of targeting developed markets with ongoing infrastructure investment needs.

Revenue Profitability And Efficiency

For FY2022, Circa Enterprises generated CAD 41.4 million in revenue with net income of CAD 994,000, translating to a net margin of approximately 2.4%. The company demonstrated solid operational cash flow generation of CAD 3.99 million, significantly exceeding net income and indicating healthy cash conversion. Capital expenditures of CAD 752,000 were modest relative to operating cash flow, suggesting a maintenance-level investment approach rather than aggressive expansion.

Earnings Power And Capital Efficiency

The company delivered diluted EPS of CAD 0.0936 for the fiscal year, reflecting its ability to generate profits despite operating in competitive manufacturing sectors. Operating cash flow coverage of earnings appears strong, though specific return metrics cannot be calculated without additional balance sheet context. The capital expenditure level suggests the business maintains a capital-light model focused on operational efficiency rather than significant asset intensity.

Balance Sheet And Financial Health

Circa Enterprises maintained a conservative cash position of CAD 246,000 against total debt of CAD 7.01 million, indicating potential reliance on debt financing. The debt level represents a significant portion of the company's market capitalization, warranting attention to interest coverage and repayment capacity. The balance sheet structure appears typical for a manufacturing business with working capital requirements, though specific liquidity ratios cannot be determined from available data.

Growth Trends And Dividend Policy

The company maintained a dividend payout of CAD 0.06 per share, representing a payout ratio of approximately 64% of FY2022 earnings. This dividend policy indicates management's commitment to shareholder returns while retaining some earnings for reinvestment. Historical growth trends are unavailable, but the current profitability level suggests sustainable operations rather than rapid expansion.

Valuation And Market Expectations

With a market capitalization of approximately CAD 21.3 million, the company trades at a price-to-earnings ratio of around 21.4x based on FY2022 earnings. The beta of 1.36 suggests higher volatility than the broader market, potentially reflecting sensitivity to industrial and telecommunications capital expenditure cycles. This valuation multiples indicate market expectations for stable performance rather than significant growth.

Strategic Advantages And Outlook

Circa's strategic position hinges on its specialized manufacturing capabilities for critical infrastructure components, providing some insulation from pure price competition. The company's outlook is tied to telecommunications and electrical infrastructure investment cycles in its core markets. Its ability to maintain profitability in competitive segments suggests operational discipline, though growth prospects may be constrained by the mature nature of its served markets and limited scale compared to larger competitors.

Sources

Company financial statementsMarket data providers

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount