| CAD | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenue | 37.10B | 33.62B | 31.69B | 31.51B |
| YoY Growth | +10.4% | +6.1% | +0.6% | — |
| Gross Profit | — | — | — | — |
| Gross Margin | — | — | — | — |
| R&D | — | — | — | — |
| SG&A | 11.50B | 10.47B | 10.17B | 9.32B |
| EBIT | — | — | — | — |
| EBIT Margin | — | — | — | — |
| D&A | 1.60B | 1.76B | 1.82B | 1.53B |
| EBITDA | — | — | — | — |
| EBITDA Margin | — | — | — | — |
| Net Income | 7.79B | 7.76B | 7.34B | 9.92B |
| Net Margin | 21.0% | 23.1% | 23.2% | 31.5% |
| EPS (diluted) | CAD 5.67 | CAD 5.87 | CAD 5.72 | CAD 8.02 |
| Shares (dil., M) | 1248 | 1232 | 1204 | 1208 |
| Gross Margin | — |
|---|---|
| EBITDA Margin | — |
| EBIT Margin | — |
| Net Margin | 23.7% |
| FCF Margin | 34.4% |
| ROIC | — |
|---|---|
| ROCE | — |
| ROE | 10.3% |
| ROA | 0.6% |
| Asset Turnover | 0.03× |
| FCF / Net Income | 65.0% |
|---|---|
| SBC / Net Income | 0.2% |
| SBC / Revenue | 0.0% |
| Capex / D&A | 0.22× |
| Metric | 3yr |
|---|---|
| Revenue | 5.6% |
| EPS | -10.9% |
| FCF | -32.4% |
| Dividend | — |
| Float | 98.8% |
|---|---|
| Shares Out. | 1.23B |
| Insiders % | 0.0% |
| Institutions % | 52.2% |
| Institutions (of float) | 52.2% |
| Institution holders | 818 |
| Insider net buy 6M | — |
| Cash & ST Invest. | CAD 108.1B |
|---|---|
| Total Debt | CAD 314.9B |
| Net Cash / (Debt) | -CAD 248.9B |
| Total Assets | CAD 1.46T |
| Total Equity | CAD 86.9B |
| Goodwill & Intang. | CAD 16.2B |
| Tangible Book Value | CAD 70.7B |
| NCAV (Graham) | — |
| Tangible Book/sh | CAD 57.41 |
| NCAV/sh | — |
| D/E Ratio | 3.62× |
|---|---|
| Net Debt / EBITDA | — |
| Interest Coverage | — |
| Current Ratio | — |
| Quick Ratio | — |
| Capex | CAD 347.0M |
|---|---|
| Capex / Revenue | 0.9% |
| SBC | CAD 15.0M |
| Dividends Paid | CAD 5.9B |
| Buybacks | CAD 2.6B |
| Annual DPS | CAD 4.40 |
|---|---|
| Yield (fwd) | 4.15% |
| Payout Ratio | 64.7% |
| Ex-div Date | 2026-04-07 |
| P/E vs 4Y | 15.5×vs 7.9× median |
|---|---|
| Div yield vs 10Y | 415.0%vs 8.9% median |
| Gross Margin | — |
|---|---|
| EBITDA Margin | — |
| EBIT Margin | — |
| Net Margin | 23.7% |
| FCF Margin | 34.4% |
| ROIC | — |
|---|---|
| ROCE | — |
| ROE | 10.3% |
| ROA | 0.6% |
| Asset Turnover | 0.03× |
| FCF / Net Income | 65.0% |
|---|---|
| SBC / Net Income | 0.2% |
| SBC / Revenue | 0.0% |
| Capex / D&A | 0.22× |
| Metric | 3yr |
|---|---|
| Revenue | 5.6% |
| EPS | -10.9% |
| FCF | -32.4% |
| Dividend | — |
| Float | 98.8% |
|---|---|
| Shares Out. | 1.23B |
| Insiders % | 0.0% |
| Institutions % | 52.2% |
| Institutions (of float) | 52.2% |
| Institution holders | 818 |
| Insider net buy 6M | — |
| CAD | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Revenue | 37.10B | 33.62B | 31.69B | 31.51B |
| YoY Growth | +10.4% | +6.1% | +0.6% | — |
| Gross Profit | — | — | — | — |
| Gross Margin | — | — | — | — |
| R&D | — | — | — | — |
| SG&A | 11.50B | 10.47B | 10.17B | 9.32B |
| EBIT | — | — | — | — |
| EBIT Margin | — | — | — | — |
| D&A | 1.60B | 1.76B | 1.82B | 1.53B |
| EBITDA | — | — | — | — |
| EBITDA Margin | — | — | — | — |
| Net Income | 7.79B | 7.76B | 7.34B | 9.92B |
| Net Margin | 21.0% | 23.1% | 23.2% | 31.5% |
| EPS (diluted) | CAD 5.67 | CAD 5.87 | CAD 5.72 | CAD 8.02 |
| Shares (dil., M) | 1248 | 1232 | 1204 | 1208 |
| Cash & ST Invest. | CAD 108.1B |
|---|---|
| Total Debt | CAD 314.9B |
| Net Cash / (Debt) | -CAD 248.9B |
| Total Assets | CAD 1.46T |
| Total Equity | CAD 86.9B |
| Goodwill & Intang. | CAD 16.2B |
| Tangible Book Value | CAD 70.7B |
| NCAV (Graham) | — |
| Tangible Book/sh | CAD 57.41 |
| NCAV/sh | — |
| D/E Ratio | 3.62× |
|---|---|
| Net Debt / EBITDA | — |
| Interest Coverage | — |
| Current Ratio | — |
| Quick Ratio | — |
| Capex | CAD 347.0M |
|---|---|
| Capex / Revenue | 0.9% |
| SBC | CAD 15.0M |
| Dividends Paid | CAD 5.9B |
| Buybacks | CAD 2.6B |
| Annual DPS | CAD 4.40 |
|---|---|
| Yield (fwd) | 4.15% |
| Payout Ratio | 64.7% |
| Ex-div Date | 2026-04-07 |
| P/E vs 4Y | 15.5×vs 7.9× median |
|---|---|
| Div yield vs 10Y | 415.0%vs 8.9% median |