Savaria Corporation (SIS.TO) Annual Margin Report - Discounting Cash Flows
SIS.TO
Savaria Corporation
SIS.TO (TSX)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in CAD

Monetary values in CAD

amounts except #

Average LTM
Jan 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 734.1 895.1 867.8 837 789.1 661 354.5
Revenue Growth Rate 18.91% 3.15% 3.68% 6.07% 19.38% 86.46% -5.3%
Cost of Revenue 476.8 551 546 550.9 534.7 445.4 232.4
Gross Profit 257.3 344.1 321.7 286 254.4 215.5 122.1
Gross Margin 34.83% 38.44% 37.07% 34.17% 32.24% 32.61% 34.45%
Operating Income 65.49 98.06 84.14 72.15 63.94 35.88 38.76
Operating Margin 8.96% 10.96% 9.7% 8.62% 8.1% 5.43% 10.93%
Net Income 36.9 61.74 48.51 37.84 35.31 11.54 26.46
Net Margin 5.12% 6.9% 5.59% 4.52% 4.47% 1.75% 7.46%

Monetary values in CAD

amounts except #

Average LTM
Jan 31
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 734.1 895.1 867.8 837 789.1 661 354.5
Cash From Operating Activities Margin 12.06% 15.06% 13.84% 9.39% 11.5% 8.67% 13.91%
Cash From Operating Activities 88.47 134.8 120.1 78.62 90.74 57.28 49.31
Free Cash Flow Margin 9.85% 13.29% 11.52% 7.14% 8.9% 6.29% 11.94%
Free Cash Flow 72.12 118.9 99.95 59.76 70.22 41.56 42.33
Depreciation and Amortization Margin 6.09% 6.07% 6.01% 5.87% 6.22% 7.46% 4.89%
Depreciation and Amortization 45.23 54.32 52.19 49.13 49.1 49.32 17.34
Capital Expenditure Margin -2.22% -1.77% -2.32% -2.25% -2.6% -2.38% -1.97%
Capital Expenditure -16.35 -15.86 -20.15 -18.86 -20.52 -15.71 -6.98
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program