investorscraft@gmail.com

Intrinsic ValueSupremex Inc. (SXP.TO)

Previous Close$3.69
Intrinsic Value
Upside potential
Previous Close
$3.69

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Supremex Inc. operates in the packaging and containers industry, specializing in the manufacturing and distribution of envelopes, corrugated boxes, folding cartons, and e-Commerce fulfillment solutions. The company serves a diverse clientele, including corporations, SMEs, government entities, and resellers across Canada and select U.S. regions. Its product portfolio spans stock and custom envelopes, polyethylene courier bags, and bubble mailers, catering to industries such as food, pharmaceuticals, and personal care. Supremex has established itself as a regional leader in paper-based packaging, leveraging its vertically integrated production capabilities to offer cost-competitive and customizable solutions. The company's dual focus on traditional envelope markets and growing e-Commerce packaging demand positions it to capitalize on shifting industry trends. While facing competition from larger multinational players, Supremex maintains relevance through niche specialization and responsive customer service in its core geographic markets.

Revenue Profitability And Efficiency

Supremex reported FY2024 revenue of CAD 281.0 million but recorded a net loss of CAD 11.7 million, reflecting margin pressures in its core operations. The company generated CAD 32.1 million in operating cash flow, demonstrating reasonable conversion of sales to cash despite profitability challenges. Capital expenditures were modest at CAD 1.6 million, suggesting limited near-term capacity expansion plans.

Earnings Power And Capital Efficiency

The company's diluted EPS of -CAD 0.48 indicates current earnings challenges, though its operating cash flow suggests some underlying business resilience. With a market capitalization of CAD 96.3 million, the market appears to be pricing in these operational headwinds. The beta of 1.19 suggests the stock exhibits slightly higher volatility than the broader market.

Balance Sheet And Financial Health

Supremex maintains a leveraged position with CAD 87.9 million in total debt against CAD 1.8 million in cash equivalents, indicating potential liquidity constraints. The debt-heavy capital structure may limit financial flexibility amid current profitability challenges, though the modest capex requirements provide some buffer.

Growth Trends And Dividend Policy

While the company pays a dividend of CAD 0.18 per share, the negative earnings raise questions about dividend sustainability. The focus on e-Commerce packaging solutions represents a potential growth avenue, though current financials don't yet reflect successful execution of this strategic shift.

Valuation And Market Expectations

Trading at approximately 0.34x revenue, the market appears to be discounting Supremex's prospects given its current unprofitability. Investors seem to be awaiting clearer signs of operational turnaround or successful diversification beyond traditional envelope markets.

Strategic Advantages And Outlook

Supremex's vertically integrated manufacturing provides cost advantages in its core envelope business, while its growing packaging solutions division addresses evolving market needs. The outlook remains cautious given current financial performance, though successful execution in e-Commerce packaging could reposition the company for recovery. Geographic concentration in North America presents both stability and growth limitation risks.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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