Calian Group Ltd.
TSX:CGY.TO · Toronto Stock Exchange
-$0.09 today
Vol 0.01M · Avg 0.04M
Intrinsic Value
CGY.TO Intrinsic Value
Start with the valuation result. Compare the current market price with the system DCF estimate, then use the supporting sections below to decide whether the assumptions are reasonable.
Calian Group Ltd.
TSX:CGY.TO · Consensus of 4 models
Sign in to unlock intrinsic value
Create a free account to unlock 5 intrinsic value valuations per week.
Monitor CGY.TO
Get notified when the price moves into your range
Use alerts to turn the valuation into an action plan instead of checking the stock manually.
Price Alerts
Get notified when CGY.TO drops below a target
Valuation History
Is CGY.TO cheaper or more expensive than usual?
Review how the market has valued Calian Group Ltd. over time before deciding whether today’s discount or premium is unusual.
Price History
Dividend-adjusted closing price
Change
+72.04%
Period High
$92.13
Period Low
$45.03
Latest
$77.47
Analyst Targets
See where analysts expect CGY.TO to trade next
Compare the latest consensus target range with the current share price to understand how much upside or downside Wall Street is pricing in.
Wall Street Price Targets
1-year price history with analyst consensus target
Current
$77.47
Low Target
—
Avg Target
—
High Target
—
Upside (Avg)
—
Alternatives to CGY.TO
Compare Calian Group Ltd. with similar companies
A stock can look attractive in isolation and still be less compelling than a peer. Check competitors before committing to the thesis.
Competitors
Peer companies in the same sector
Algoma Central Corporation
TSX:ALC.TO
$893.30M
GDI Integrated Facility Services Inc.
GDI.TO
$860.68M
Diversified Royalty Corp.
TSX:DIV.TO
$846.06M
Dexterra Group Inc.
TSX:DXT.TO
$810.16M
Aduro Clean Technologies Inc.
ACT.CN
$673.53M
Wajax Corporation
TSX:WJX.TO
$647.19M
Zedcor Inc.
ZDC.V
$593.46M
Chorus Aviation Inc.
TSX:CHR.TO
$573.40M
K-Bro Linen Inc.
TSX:KBL.TO
$551.41M
Ag Growth International Inc.
TSX:AFN.TO
$385.52M
Fundamental Analysis
Capture the investment case and test company quality
Write down the key idea, risks, and what would change your mind. Then review growth, profitability, returns, owner payouts, and insider activity.
My Notes
Journal entries for CGY.TO
Sign in to keep notes
Track your buy/sell/hold decisions for every stock in your personal journal.
Quality Snapshot
Start with the numbers that compound value
Check whether earnings, revenue, equity, cash, and returns on capital are moving in the same direction as your written thesis.
Big Five Numbers
CAGR by period · ROIC shows average
| Metric | 10yr | 5yr | 3yr | 1yr |
|---|---|---|---|---|
EPS | N/A | N/A | -10.3% | -7.6% |
Revenue | N/A | N/A | +0.9% | +14.7% |
Equity | N/A | N/A | +1.6% | -1.2% |
Cash | N/A | N/A | -30.8% | -57.8% |
ROIC | N/A | 17.7% | 16.2% | 15.2% |
Analysis
Latest growth is strongest in ROIC at 15.2% and weakest in Cash at -57.8%. Three-year average ROIC is 16.2%, which helps show whether that growth is being earned efficiently.
Growth Profile
Compare historical growth with forward expectations
Strong past growth matters more when analysts still expect the business to expand without relying on one temporary driver.
Growth Analysis
Historical CAGR & forward analyst estimates
| Metric | 10yr | 5yr | 3yr | Fwd Est. |
|---|---|---|---|---|
| EPS | N/A | N/A | -10.3% | +11.2% (13yr)1 analysts |
| Revenue | N/A | N/A | +0.9% | +11.5% (13yr)4 analysts |
| Net Income | N/A | N/A | -11.5% | +15.2% (13yr)4 analysts |
| EBIT | N/A | N/A | -8.2% | +10.0% (13yr)4 analysts |
Analysis
Recent growth has been strongest in Revenue at +0.9% over three years. Forward estimates point to Net Income at +15.2% (13yr), giving you a quick check on whether expectations are accelerating or cooling.
Earnings Quality
Follow revenue through to net income
Use the waterfall to see which costs, margins, and operating lines explain how much of each sales dollar becomes profit.
Stock Ticker Earnings Waterfall
TSX:CGY.TO · Revenue to Net Income
Key Ratios
Analysis
$832.1M of revenue converted into $33.0M of net income for the selected period. Gross margin is 33.3% and net margin is 4.0%, showing how much revenue survives after costs and taxes. EPS is $2.88, tying the income statement back to per-share earnings.
Capital Efficiency
Measure how well Calian Group Ltd. turns capital into returns
Returns on equity, invested capital, and assets help separate durable operators from businesses that only grow by adding more capital.
Return Metrics
ROE, ROIC & ROA over time
ROE
6.4%
avg 10.6%
ROIC
4.1%
avg 10.0%
ROA
2.8%
avg 6.6%
Analysis
ROE is currently the strongest return metric at 6.4% versus its period average of 10.6%. 0 of 3 return metrics are above their quality threshold, which helps indicate how efficiently the company turns capital and assets into profit.
Owner Returns
Review how cash comes back to shareholders
Dividends, buybacks, and debt paydown show whether excess cash is being reinvested, returned, or used to strengthen the balance sheet.
Shareholder Returns
Dividend, buyback & debt paydown yields
Dividend Yield (TTM)
1.42%
Buyback Yield (TTM)
1.79%
Debt Paydown (TTM)
0.00%
Total Yield (TTM)
3.21%
Analysis
Total TTM shareholder yield is 3.21% including 0.00% from debt paydown. The largest current contributor is buybacks at 1.79%, which helps show whether capital returns are coming from direct cash payouts, share count reduction, or balance sheet cleanup.
Dividend Record
Check payout durability before counting on yield
A dividend is more useful when growth, payout ratio, and free cash flow support the current yield.
Dividends
Dividend history, growth & yield
Yield
1.41%
Annual Div/Share
$1.12
Payout Ratio
38.7%
Frequency
Quarterly
Shareholder Yield
4.26%
Next Ex-Date
Not announced
Next Payment
—
1Y Growth
+0.0%
3Y CAGR
+0.0%
5Y CAGR
+0.0%
Dividend Payments, Annual Total (TTM) & Yield
Analysis
The current indicated dividend yield is 1.41%, with TTM dividends of $1.12 per share. Three-year dividend growth is +0.0%, which helps show whether payouts are compounding or flattening. The payout ratio is 38.7%, so compare payout growth against earnings coverage. Payments are currently quarterly.
Company Overview
Understand how Calian Group Ltd. makes money
Finish by grounding the numbers in the company profile, leadership, balance sheet, and free cash flow.
Key Information
Leadership
Put the business in management context
Company facts explain what Calian Group Ltd. does; leadership context helps you judge who is responsible for capital allocation and execution.
Management
Key executives, compensation & ownership
| Name | Title | Compensation | Tenure | Age | Shares Owned | Ownership % |
|---|---|---|---|---|---|---|
Patrick Houston | CEO & Director | $571,995.00 | — | 44 | — | — |
Derek Clark | President of Essential Industries | $499,935.00 | — | — | — | — |
Michael Muldner | Chief Information & Technology Officer | $416,310.00 | — | — | — | — |
Sue Ivay | Chief Human Resources Officer | $374,615.00 | — | — | — | — |
Carisa Gordon | Senior VP, General Counsel, Corporate Secretary & Privacy Officer | — | — | — | — | — |
Francois Lemay | Chief Nuclear Engineer | — | — | — | — | — |
Chris Pogue | President of Defence & Space | — | — | — | — | — |
Will Majic | Acting Chief Financial Officer | — | — | — | — | — |
Jennifer F. McCaughey | Director of Investor Relations | — | — | — | — | — |
Leeana Smith-Ryland | President of Calian US Inc. | — | — | — | — | — |
Robin Richardson | Senior Vice President of Marketing & Communications | — | — | — | — | — |
Insider Trading
SEC Form 4 transactions — last 12 months
No insider transactions in the last 12 months.
Financial Position
Check what supports the company underneath the income statement
The balance sheet shows liquidity, debt, asset mix, and book value quality before you rely on earnings or growth assumptions.
Balance Sheet
Assets, liabilities & equity
| Cash & Equivalents | $56.3M |
| Receivables | $298.2M |
| Inventory | $46.2M |
| Other Current | $35.0M |
| Total Current Assets | $435.8M |
| PP&E (Net) | $85.5M |
| Goodwill | $231.4M |
| Intangible Assets | $97.2M |
| Long-term Investments | $4.3M |
| Tax Assets | $1.5M |
| Other Non-current | $7.6M |
| Total Non-current Assets | $427.4M |
| Total Assets | $863.2M |
Analysis
Selected assets total $863.2M for Latest. The largest visible component is Receivables at $298.2M, about 34.5% of the tab total. Use the mix to judge balance sheet concentration, liquidity, leverage, and how much of book value is supported by tangible operating assets.
Cash Generation
Finish by testing whether profit turns into cash
Free cash flow connects accounting earnings to owner earnings, showing how much cash remains after reinvestment needs.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Explore More
Continue the stock analysis
Jump to another research area for this company.