TopFunds

Topicus N

TSXV: TOI.V

Stock price

89.6 CAD

(-34.13%) 5 years

acquirerSoftware - Infrastructure

Insider Transactions

5Y price score: (47)
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: -34.13%
DATE RANGE:
CAD PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
No insider transactions available.

82.6

52-week range

165.0

89.6

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

5.8 %

Dividend Yield TTM

-

Market cap

$ 7,467

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

(1,114.1)

Price / Book TTM

8.2

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

15.7

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

(44.4) %

(32.5) %

41.5 %

Free cash flow per share growth

15.7 %

76.2 %

-

Earnings per share growth

(25.8) %

(70.3) %

-

Dividends

Previous dividend:2.271 per share, Paid, Ex-div date Mar 15, 2024
Financials

all figures in EUR Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
0.7
0.8
1.1
(30.5)
0.6
0.6
1.1
0.3
(11.3)%
(3.8)
(4.3)
(4.7)
(5.3)
(5.9)
(5.5)
02FCF per share
1.3
1.3
1.7
1.9
1.5
1.8
2.6
2.9
12.8%
3.2
3.6
4
4.4
4.9
4.6
03Dividends per share
Help
Adjusted for splitsLearn more
-
-
-
-
-
-
2.3
-
-
-
-
-
-
-
-
04Dividends payout, %
-
-
-
(1.6)%
76%
-
138.8%
-
-
-
-
-
-
-
-
05Revenue
$ 356
$ 417.4
$ 494
$ 742.5
$ 916.7
$ 1,125
$ 1,295
$ 1,518
23%
$ 1,867
$ 2,297
$ 2,826
$ 3,477
$ 4,277
$ 4,405
06ㅤ% Change
-
17.3%
18.4%
50.3%
23.5%
22.7%
15.1%
17.2%
23%
23%
23%
23%
23%
23%
23%
07Net Income
47.5
46.5
63.7
(2,222)
87.6
71.8
92
40.8
(2.1)%
(551.3)
(678.2)
(834.3)
(1,026)
(1,263)
(1,301)
08ㅤ% Margin
13.4%
11.1%
12.9%
(299.3)%
9.6%
6.4%
7.1%
2.7%
(29.5)% A
(29.5)%
(29.5)%
(29.5)%
(29.5)%
(29.5)%
(29.5)%
09CFO
83.1
121.4
151.9
176.4
203
246.6
347.6
388.6
24.7%
474.9
584.2
718.7
884.1
1,088
1,120
10ㅤ% Of revenue
23.4%
29.1%
30.7%
23.8%
22.2%
21.9%
26.9%
25.6%
25.4% A
25.4%
25.4%
25.4%
25.4%
25.4%
25.4%
11CAPEX
(3.1)
(2.6)
(2.4)
(5.4)
(7.3)
(7.8)
(8.3)
(10.4)
19.2%
(12.4)
(14.8)
(17.6)
(21)
(25)
(29.8)
12ㅤ% Change
-
(16.1)%
(6.1)%
123.6%
35.6%
6.5%
6.5%
25.8%
19.2% A
19.2%
19.2%
19.2%
19.2%
19.2%
19.2%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
80
118.8
149.5
171
195.7
238.8
339.3
378.1
24.8%
462.4
569.4
701
863.1
1,063
1,091
14Total assets
409.5
543.5
641.1
1,028
1,295
1,435
1,536
2,509
29.6%
3,250
4,211
5,456
7,069
9,158
11,865
15ㅤ% Change
-
32.7%
18%
60.4%
25.9%
10.8%
7%
63.4%
29.6%
29.6%
29.6%
29.6%
29.6%
29.6%
29.6%
16Total liabilities
243.9
341.1
376.5
672.7
827
842.7
1,005
1,728
32.3%
2,239
2,901
3,759
4,870
6,309
8,174
17ㅤ% Of assets
59.6%
62.8%
58.7%
65.4%
63.9%
58.7%
65.4%
68.9%
68.9% A
68.9%
68.9%
68.9%
68.9%
68.9%
68.9%
18Shareholders Equity
165.5
202.4
264.7
355.6
467.8
592.5
531.4
780.5
24.8%
1,011
1,310
1,697
2,199
2,849
3,691
19Net Debt
82.4
95.4
47.5
151.6
192.1
108.8
145.7
464.8
28%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
63,839
90,429
90,429
91,529
129,842
129,842
129,842
129,842
10.7%
143,702
159,041
176,018
194,806
215,601
238,615
21ㅤ% Change
-
41.7%
-
1.2%
41.9%
-
-
-
10.7%
10.7%
10.7%
10.7%
10.7%
10.7%
10.7%
22ROA
11.6%
8.6%
9.9%
(216.1)%
6.8%
5%
6%
1.6%
-
(17)%
(16.1)%
(15.3)%
(14.5)%
(13.8)%
(11)%
23ROE
28.7%
23%
24.1%
(624.9)%
18.7%
12.1%
17.3%
5.2%
-
(54.5)%
(51.8)%
(49.2)%
(46.7)%
(44.3)%
(35.2)%
24Interest coverage
-
15.8
15.4
(200)
9.3
10.2
9.5
6.9
-
-
-
-
-
-
-
25Dividend Yield
-
-
-
0.5%
1.7%
-
1.9%
-
-
-
-
-
-
-
-
26P/E Ratio
50.6
56.9
37.8
(2.6)
54.5
47.7
73.5
160.9
-
-
-
-
-
-
-
27Stock price range
-
-
-
59-142
63-106
70-110
92-140
118-195
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
2,552
3,929
3,678
7,389
3,945
4,996
6,753
6,561
14.4%
12,182
13,416
14,774
16,267
17,909
-
29FCF Yield
3.1%
3%
4.1%
2.3%
5%
4.8%
5%
5.8%
9.1%
3.8%
4.2%
4.8%
5.3%
5.9%
-
30Average stock price
-
-
-
100.6
84.9
89.7
116.1
156.1
11.6%
84.8
84.4
83.9
83.5
83.1
-
31 CEO
RP
Mr. Robin Van Poelje