Evertz Technologies Ltd
TSX:ET

Watchlist Manager
Evertz Technologies Ltd Logo
Evertz Technologies Ltd
TSX:ET
Watchlist
Price: 12.04 CAD Market Closed
Market Cap: 915.3m CAD
Have any thoughts about
Evertz Technologies Ltd?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

500.4m
-3%
Revenue
Growth Rates:
1 Year
+5%
3 Years
+30%
5 Years
+13%
7 Years
+23%
10 Years
+39%
88.5m
-12%
Operating Income
Growth Rates:
1 Year
-11%
3 Years
+1%
5 Years
-9%
7 Years
-3%
10 Years
-2%
64.2m
-8%
Net Income
Growth Rates:
1 Year
-2%
3 Years
+15%
5 Years
-13%
7 Years
+1%
10 Years
-9%

Earnings Waterfall
Evertz Technologies Ltd

Revenue
500.4m CAD
Cost of Revenue
-203.8m CAD
Gross Profit
296.7m CAD
Operating Expenses
-208.2m CAD
Operating Income
88.5m CAD
Other Expenses
-24.2m CAD
Net Income
64.2m CAD

Income Statement
Evertz Technologies Ltd

Rotate your device to view
Income Statement
Currency: CAD
Jul-2014 Oct-2014 Jan-2015 Apr-2015 Jul-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Oct-2016 Jan-2017 Apr-2017 Jul-2017 Oct-2017 Jan-2018 Apr-2018 Jul-2018 Oct-2018 Jan-2019 Apr-2019 Jul-2019 Oct-2019 Jan-2020 Apr-2020 Jul-2020 Oct-2020 Jan-2021 Apr-2021 Jul-2021 Oct-2021 Jan-2022 Apr-2022 Jul-2022 Oct-2022 Jan-2023 Apr-2023 Jul-2023 Oct-2023 Jan-2024 Apr-2024 Jul-2024
Revenue
Revenue
360
N/A
361
+0%
359
-1%
364
+1%
351
-4%
368
+5%
377
+2%
382
+1%
384
+1%
383
0%
374
-2%
384
+3%
406
+6%
408
+0%
417
+2%
403
-3%
397
-1%
408
+3%
429
+5%
444
+3%
444
+0%
451
+2%
452
+0%
437
-3%
390
-11%
370
-5%
342
-8%
343
+0%
384
+12%
390
+2%
418
+7%
441
+5%
445
+1%
451
+1%
442
-2%
455
+3%
479
+5%
496
+4%
521
+5%
515
-1%
500
-3%
Gross Profit
Cost of Revenue
(154)
(156)
(156)
(158)
(152)
(159)
(162)
(164)
(164)
(164)
(161)
(166)
(177)
(179)
(183)
(180)
(176)
(180)
(190)
(190)
(190)
(193)
(193)
(188)
(168)
(158)
(146)
(144)
(160)
(165)
(176)
(186)
(188)
(188)
(182)
(186)
(197)
(204)
(214)
(212)
(204)
Gross Profit
205
N/A
205
0%
203
-1%
206
+2%
198
-4%
209
+6%
215
+3%
217
+1%
219
+1%
219
0%
213
-3%
218
+2%
229
+5%
229
0%
234
+2%
223
-5%
221
-1%
228
+3%
240
+5%
253
+6%
254
+0%
259
+2%
259
+0%
248
-4%
221
-11%
212
-4%
196
-7%
199
+2%
224
+12%
225
+1%
243
+8%
255
+5%
257
+1%
264
+2%
260
-1%
268
+3%
282
+5%
292
+4%
306
+5%
302
-1%
297
-2%
Operating Income
Operating Expenses
(115)
(117)
(118)
(119)
(121)
(122)
(123)
(124)
(125)
(128)
(131)
(135)
(139)
(142)
(142)
(148)
(149)
(151)
(155)
(153)
(157)
(160)
(163)
(159)
(148)
(137)
(127)
(127)
(136)
(146)
(154)
(161)
(163)
(166)
(171)
(175)
(182)
(189)
(193)
(202)
(208)
Selling, General & Administrative
(60)
(61)
(61)
(62)
(63)
(63)
(63)
(64)
(64)
(65)
(67)
(67)
(68)
(70)
(69)
(70)
(70)
(70)
(72)
(72)
(74)
(75)
(76)
(68)
(62)
(56)
(49)
(51)
(53)
(55)
(59)
(62)
(61)
(60)
(61)
(62)
(66)
(68)
(70)
(73)
(74)
Research & Development
(63)
(63)
(64)
(64)
(65)
(66)
(67)
(67)
(68)
(70)
(71)
(74)
(76)
(78)
(80)
(81)
(83)
(84)
(85)
(86)
(87)
(89)
(91)
(96)
(90)
(87)
(87)
(85)
(92)
(97)
(99)
(101)
(105)
(108)
(114)
(117)
(121)
(125)
(129)
(136)
(141)
Depreciation & Amortization
(4)
(4)
(3)
(3)
(3)
(3)
(4)
(3)
(3)
(3)
(3)
(4)
(4)
(4)
(4)
(3)
(3)
(3)
(3)
(3)
(4)
(4)
(4)
(4)
(4)
(4)
(3)
(4)
(5)
(7)
(9)
(10)
(10)
(10)
(9)
(9)
(9)
(9)
(9)
(8)
(9)
Other Operating Expenses
12
11
11
10
10
10
11
11
11
11
10
9
9
10
10
7
6
5
5
8
8
8
8
8
7
10
12
13
14
13
12
12
13
13
13
13
14
14
14
15
15
Operating Income
90
N/A
88
-3%
85
-4%
87
+3%
78
-11%
88
+13%
92
+5%
94
+2%
94
+0%
91
-3%
82
-10%
83
+0%
91
+10%
88
-4%
92
+5%
75
-18%
71
-6%
77
+8%
85
+10%
100
+18%
97
-3%
99
+2%
96
-3%
89
-7%
74
-18%
75
+2%
69
-8%
73
+6%
88
+20%
79
-10%
88
+11%
95
+7%
94
-1%
98
+4%
89
-9%
94
+5%
100
+6%
104
+4%
113
+9%
100
-11%
88
-12%
Pre-Tax Income
Interest Income Expense
5
6
8
2
10
8
8
3
2
7
(5)
11
(4)
(5)
(5)
(4)
5
3
6
4
1
(1)
(1)
3
2
1
(4)
(17)
(12)
(9)
(3)
3
2
2
(2)
(7)
(10)
(11)
(10)
(2)
1
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
0
0
0
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
0
0
0
0
1
1
0
0
0
(0)
(0)
(0)
(0)
2
2
2
2
1
1
1
1
(0)
0
0
(1)
(1)
(1)
(1)
0
(0)
0
0
(0)
1
1
1
1
1
(1)
(0)
Pre-Tax Income
96
N/A
94
-2%
93
-1%
89
-4%
88
-2%
95
+8%
100
+5%
97
-4%
97
0%
98
+1%
77
-21%
94
+21%
87
-7%
82
-5%
89
+8%
73
-18%
78
+7%
82
+5%
92
+12%
105
+14%
100
-5%
99
0%
96
-4%
92
-4%
75
-18%
76
+1%
64
-16%
56
-13%
75
+34%
70
-6%
85
+21%
98
+15%
97
-1%
100
+3%
88
-13%
88
+0%
91
+3%
94
+4%
104
+10%
97
-6%
89
-9%
Net Income
Tax Provision
(24)
(24)
(23)
(23)
(23)
(25)
(27)
(26)
(26)
(26)
(20)
(24)
(22)
(21)
(23)
(19)
(20)
(21)
(24)
(27)
(25)
(25)
(24)
(23)
(18)
(19)
(16)
(14)
(19)
(18)
(22)
(25)
(25)
(26)
(23)
(23)
(24)
(25)
(28)
(26)
(24)
Income from Continuing Operations
71
70
70
66
65
71
74
71
71
72
57
70
64
61
66
54
58
61
68
79
74
74
72
69
57
57
48
42
56
52
63
73
72
75
65
65
67
69
76
71
65
Income to Minority Interest
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
(0)
(1)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
(0)
(0)
(0)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
Net Income (Common)
71
N/A
70
-2%
69
0%
66
-5%
64
-2%
70
+8%
73
+5%
70
-4%
70
N/A
71
+2%
57
-20%
69
+22%
64
-8%
61
-5%
65
+8%
53
-19%
57
+8%
60
+5%
68
+12%
78
+15%
74
-5%
74
+0%
71
-3%
69
-4%
56
-18%
57
+1%
48
-16%
42
-12%
56
+34%
52
-7%
63
+21%
72
+14%
71
-1%
74
+4%
65
-13%
64
-1%
66
+3%
68
+3%
75
+10%
70
-6%
64
-8%
EPS (Diluted)
0.96
N/A
0.94
-2%
0.93
-1%
0.87
-6%
0.87
N/A
0.94
+8%
0.98
+4%
0.94
-4%
0.94
N/A
0.95
+1%
0.76
-20%
0.92
+21%
0.84
-9%
0.8
-5%
0.86
+7%
0.7
-19%
0.76
+9%
0.8
+5%
0.89
+11%
1.02
+15%
0.96
-6%
0.96
N/A
0.93
-3%
0.9
-3%
0.74
-18%
0.75
+1%
0.63
-16%
0.55
-13%
0.73
+33%
0.67
-8%
0.82
+22%
0.94
+15%
0.93
-1%
0.96
+3%
0.84
-13%
0.84
N/A
0.86
+2%
0.89
+3%
0.98
+10%
0.91
-7%
0.83
-9%

See Also

Summary
ET intrinsic value, competitors valuation, and company profile.
DCF Valuation
ET stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ET stock valuation using valuation multiples.
Wall Street Estimates
ET price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ET stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 198,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.