Previous Close | $12.00 |
Intrinsic Value | $0.67 |
Upside potential | -94% |
Data is not available at this time.
Evertz Technologies Limited is a leading provider of video and audio infrastructure solutions, catering to the production, post-production, broadcast, and telecommunications sectors. The company operates in the highly specialized communication equipment industry, offering a comprehensive portfolio of products including encoders, decoders, routers, and media servers. Its revenue model is driven by hardware sales and software solutions, serving content creators, broadcasters, and television service providers globally. Evertz has established a strong market position through its technological expertise and reliability, particularly in live media production and IP-based workflows. The company’s focus on innovation and integration of software-defined networking (SDN) solutions positions it well in an industry transitioning toward IP and cloud-based infrastructures. With a presence in Canada, the United States, and international markets, Evertz competes with both niche players and larger technology firms, leveraging its deep industry knowledge and customer relationships to maintain a competitive edge.
Evertz reported revenue of CAD 514.6 million for FY 2024, with net income of CAD 70.2 million, reflecting a net margin of approximately 13.6%. The company generated CAD 144.7 million in operating cash flow, demonstrating strong cash conversion efficiency. Capital expenditures were modest at CAD 9.6 million, indicating a capital-light business model with high returns on invested capital.
The company’s diluted EPS of CAD 0.91 underscores its earnings power, supported by a disciplined cost structure and high-margin product offerings. Evertz maintains robust capital efficiency, as evidenced by its ability to generate significant operating cash flow relative to its revenue base, with minimal reliance on debt financing.
Evertz boasts a solid balance sheet with CAD 86.3 million in cash and equivalents and total debt of CAD 23.2 million, resulting in a net cash position. This strong liquidity profile provides flexibility for strategic investments, dividends, and share repurchases. The company’s low leverage and healthy cash reserves underscore its financial stability.
Evertz has demonstrated consistent profitability, supported by steady demand for its broadcast and telecommunications solutions. The company pays a dividend of CAD 0.79 per share, reflecting a commitment to returning capital to shareholders. Growth is driven by technological advancements in IP-based and cloud solutions, though the pace may be tempered by the mature nature of its core markets.
With a market capitalization of CAD 891 million and a beta of 0.69, Evertz is perceived as a relatively stable investment within the technology sector. The stock’s valuation reflects expectations of steady, albeit moderate, growth, aligned with the company’s niche market focus and proven execution.
Evertz’s strategic advantages lie in its deep industry expertise, innovative product portfolio, and strong customer relationships. The company is well-positioned to benefit from the ongoing shift toward IP and cloud-based media workflows. While competition remains intense, Evertz’s focus on high-quality, reliable solutions should sustain its market position. The outlook is stable, with potential upside from increased adoption of next-generation broadcasting technologies.
Company filings, Toronto Stock Exchange
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 |