Data is not available at this time.
Dorel Industries Inc. operates as a diversified consumer goods company with a strong presence in home furnishings and juvenile products. The company’s Dorel Home segment focuses on ready-to-assemble furniture, home furnishings, and outdoor products, marketed under brands like Ameriwood, DHP, and Cosmo Living. Its Dorel Juvenile segment specializes in infant and child safety products, including car seats, strollers, and toys, sold under brands such as Maxi-Cosi and Safety 1st. Dorel serves a broad customer base, including mass retailers, specialty stores, and e-commerce platforms, while also operating retail stores in Chile, Peru, and Europe. The company’s dual-segment approach allows it to leverage economies of scale and brand recognition, though it faces intense competition from both global and niche players. Dorel’s market position is bolstered by its extensive distribution network and strong brand portfolio, but its profitability is challenged by cost pressures and shifting consumer preferences.
Dorel reported revenue of CAD 1.38 billion for the fiscal year ending December 31, 2024, but posted a net loss of CAD 171.96 million, reflecting operational challenges. The diluted EPS of -CAD 5.28 underscores profitability struggles, though operating cash flow of CAD 62.37 million indicates some liquidity generation. Capital expenditures were modest at CAD 14.16 million, suggesting restrained investment activity.
The company’s negative net income and EPS highlight significant earnings pressure, likely due to cost inflation and competitive pricing. Operating cash flow, while positive, may not be sufficient to offset debt servicing costs, given the total debt of CAD 366.79 million. Capital efficiency appears constrained, with limited reinvestment in growth initiatives.
Dorel’s balance sheet shows CAD 41.27 million in cash and equivalents against total debt of CAD 366.79 million, indicating a leveraged position. The absence of dividends aligns with its focus on preserving liquidity. The company’s financial health is under strain, with negative profitability and moderate cash reserves relative to obligations.
Dorel’s growth trends are muted, with no dividend payments reflecting a conservative capital allocation strategy. The company’s focus appears to be on stabilizing operations rather than aggressive expansion. Market conditions and cost management will be critical to reversing its negative earnings trajectory.
With a market cap of CAD 46.73 million and a beta of 2.101, Dorel is viewed as a high-risk investment. The negative earnings and leveraged balance sheet suggest cautious market expectations. Valuation metrics are likely depressed due to profitability concerns and sector headwinds.
Dorel’s strengths lie in its diversified product portfolio and established brands, but operational inefficiencies and debt levels pose risks. The outlook hinges on cost control and potential restructuring efforts. Success will depend on navigating competitive pressures and improving margins in both home and juvenile segments.
Company filings, Toronto Stock Exchange data
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |