Previous Close | $25.59 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Topaz Energy Corp. operates as a specialized royalty and energy infrastructure company within Canada's oil and gas midstream sector. Its core revenue model is anchored in two segments: Royalty Production, where it earns royalties from approximately 5.3 million gross acres of developed and undeveloped lands, and Infrastructure, which includes natural gas processing and water management services. The company’s royalty interests provide a low-risk, capital-light income stream tied to production volumes, while its infrastructure segment offers fee-based cash flows with long-term contracts. Topaz differentiates itself through its diversified asset base and strategic partnerships with leading energy producers, positioning it as a stable player in a cyclical industry. Its focus on sustainable infrastructure and royalty acquisitions aligns with broader energy transition trends, enhancing its appeal to investors seeking exposure to energy with reduced operational risk. The company’s asset concentration in Western Canada provides regional advantages but also exposes it to localized regulatory and environmental factors.
Topaz reported revenue of CAD 299.8 million for the period, with net income of CAD 46.4 million, reflecting a net margin of approximately 15.5%. The company generated CAD 276.3 million in operating cash flow, underscoring its ability to convert revenue into cash efficiently. Capital expenditures were modest at CAD 7.3 million, highlighting its capital-light model and focus on high-return investments.
Topaz’s diluted EPS of CAD 0.32 demonstrates its earnings capacity despite its asset-light structure. The company’s high operating cash flow relative to net income suggests strong non-cash adjustments, likely due to royalty accounting. Its capital efficiency is evident in its low capex requirements, allowing for consistent free cash flow generation to support dividends and growth initiatives.
Topaz maintains a leveraged balance sheet with total debt of CAD 540.4 million, though its debt levels are manageable given its stable cash flows. Cash reserves are minimal at CAD 147,000, reflecting a strategy of deploying liquidity into dividends or growth. The company’s beta of 0.475 indicates lower volatility compared to the broader energy sector, aligning with its royalty-based model.
Topaz has demonstrated a commitment to shareholder returns, with a dividend per share of CAD 1.31. Its growth is tied to royalty acquisitions and infrastructure expansions, which are likely to be incremental rather than transformative. The company’s ability to sustain dividends hinges on stable energy prices and production volumes from its royalty partners.
With a market cap of CAD 3.86 billion, Topaz trades at a premium reflective of its stable cash flows and low-risk profile. Investors likely value its predictable royalty income and infrastructure cash flows, though its growth prospects may be limited by its reliance on third-party production. The stock’s low beta suggests it is priced as a defensive energy play.
Topaz’s strategic advantages lie in its diversified royalty portfolio and infrastructure assets, which provide resilience against commodity price swings. The company is well-positioned to benefit from sustained energy demand in Western Canada, though regulatory and environmental risks remain key watchpoints. Its outlook is stable, with growth likely driven by accretive acquisitions and operational efficiencies.
Company filings, market 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 |