Market Price

12.05 

0.20 1.7%

as of Nov 14 '19

52 Week Range:

11.60 22.46


Stock Analyzer Tutorials

S2O Stock Analyzer - General Info

General Info


type: video (mp4); length: 3:30

Demonstrates how to use Stock Analyzer, shows how to analyze a stock and explains in detail "General Info" section of the Stock Analyzer result page.

S2O Stock Analyzer - Financial Statements

Financial Statements


type: video (mp4); length: 5:10

Explains information presented in the Financial Statements section of the S2O Stock Analyzer: financial statements charts, absolute values and growth rates.

S2O Stock Analyzer - Growth Grade and Financial Ratios

Growth Grade and Financial Ratios


type: video (mp4); length: 5:09

Demonstrates how to use Growth Grade & Financial Ratios section; shows the difference between historical and year-over-year Growth Grade on the real life example.

S2O Stock Analyzer - Value Price

Value Price


type: video (mp4); length: 6:03

Demonstrates how to use Value Price (intrinsic value) and the Graham Number, MOS (margin of safety) and IRT - Investment Recovery Time; explains 3 different projection models used to compute value price - pessimistic, moderate and optimistic.

S2O Stock Analyzer - Price Charts

Price Charts


type: video (mp4); length: 8:34

Demonstrates basic rules of how to read a candlestick chart, long and short term moving averages, stochastic, MACD and relative strength (RS) charts. Explains how bull or bear market condition is computed.

General Info

Shawcor Ltd., an energy services company, provides products and services for the pipeline, pipe services, petrochemical, and industrial segments of the energy industry in North America, Latin America, Europe, the Middle East, Africa, Russia, and the Asia Pacific. The company operates through two segments, Pipeline and Pipe Services, and Petrochemical and Industrial. The company offers pipe coating, insulation coating, and weight coating systems, as well as custom coating and field joint application services for onshore and offshore pipelines, as well as ultrasonic and radiographic pipeline girth weld inspection services for pipeline operators and construction contractors; manufactures and sells heat shrinkable sleeves, adhesives, and liquid coatings for pipeline joint protection applications; and designs and assembles engineered pipe logistics products and services. It also provides spoolable and stick composite pipe systems; and high density polyethylene pipes for the use in oil and gas gathering, water disposal, carbon dioxide injection pipelines, and other applications. In addition, the company offers tubular management services, including inventory management systems, mobile and in-plant inspection, and refurbishment and rethreading of drill pipe, production tubing, and casing; non-destructive testing services for oil and gas gathering pipelines and oilfield infrastructure integrity management services; and pipeline engineering and integrity management services to pipeline operators. Further, it provides wires and cables for process instrumentation and control applications; and heat-shrinkable tubing for automotive, electrical, electronic, and utility applications. The company was formerly known as Shaw Industries Ltd. and changed its name to Shawcor Ltd. in 2001. Shawcor Ltd. is headquartered in Toronto, Canada.

Financial Statements

The charts below show selected Annual and Quarterly Financial Data.

The purpose of these charts is to discover long and short term change dynamics. When numbers are growing year after year in the annual statements chart, the business become stronger and stronger and this is a good sign.

Quarterly Data Chart can be used to do a short term analysis. It makes sense to pay attention to the quarterly dynamics and do not wait for the next yearly statement. We should be alerted if we see that quarterly numbers are going down.

You can check "Annual Financial Statements" and "Quarterly Financial Statements" sections for exact numbers and growth rates.

Annual Statements

On a charts below the Line shows absolute values and the Bar chart shows Year-Over-Year Growth Rate for selected financial statement item. A consistent GROWTH is generally considered necessary to fund future growth from within a business.
NOTE: Growth Rate is not provided if either the latest period or the year-ago period contains a net loss. (source: WSJ Digest of Earnings)
TIP! move your mouse pointer over bar or a circle on any chart below to see details.

Financial Statements

Income Statement



 

Cash Flow Statement



 

Balance Sheet



 

Liquidity Ratios

Current Ratio


 

Current Ratio measures the ability to meet short term obligations. Generally accepted standard is 2 (current assets should be 2 times or 200% of current liabilities).

Quick Ratio


 

Measures immediate liquidity or the cash available to cover immediate liabilities. A safe margin would be at least 1 (100%).

Financial Leverage


 

Defined as total assets divided by total shareholders' equity. The higher the ratio, the more debt a company uses in its capital structure.

Profitability Ratios

ROA


 

Return on Assets (ROA) measures the income (profit) that is generated by the use of the assets of the business.

ROE


 

Return on Equity (ROE) is a measure of profitability that calculates how many dollars of profit a company generates with each dollar of shareholders equity. ROE is sometimes called "return on net worth."

ROIC


 

The Return on Invested Capital (ROIC) measure gives a sense of how well a company is using its money to generate returns. Some investors use this figure as a final evaluation to determine whether or not to invest in a company.

Annual Statements

Item Name Dec '08 Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18
Equity (BVPS) 10.42
11.21
11.93
12.18
14.32
10.42
14.79
16.78
12.05
14.66
14.75
growth rate 7.6% 6.4% 2.1% 17.6% -27.2% 41.9% 13.5% -28.2% 21.7% 0.6%
Earnings BIT 196.06
187.50
140.53
69.80
222.65
324.17
262.40
141.34
-21.69
135.51
38.68
growth rate -4.4% -25.1% -50.3% 219.0% 45.6% -19.1% -46.1% -100.0% 100.0% -71.5%
Avg.PE 9.49
15.87
22.42
36.90
15.58
12.11
22.27
40.42
62.78
21.67
59.57
growth rate 67.2% 41.3% 64.6% -57.8% -22.3% 83.9% 81.5% 55.3% -65.5% 174.9%
ROA 13.68
10.89
8.72
4.57
11.33
12.28
5.28
4.81
-9.22
4.10
1.52
growth rate -20.4% -19.9% -47.6% 147.9% 8.4% -57.0% -8.9% -100.0% 100.0% -62.9%
ROE 22.80
17.25
12.91
6.60
19.16
26.45
11.64
9.40
-16.80
6.87
2.46
growth rate -24.3% -25.2% -48.9% 190.3% 38.1% -56.0% -19.2% -100.0% 100.0% -64.2%
ROIC 20.06
16.00
12.49
6.84
18.63
22.07
8.98
7.43
-11.30
6.33
2.66
growth rate -20.2% -21.9% -45.2% 172.4% 18.5% -59.3% -17.3% -100.0% 100.0% -58.0%
Cur. Ratio 1.65
2.10
2.09
2.13
1.48
1.59
1.87
2.01
1.70
2.14
2.36
growth rate 27.3% -0.5% 1.9% -30.5% 7.4% 17.6% 7.5% -15.4% 25.9% 10.3%
Quick Ratio 1.13
1.64
1.55
1.46
1.09
1.02
1.35
1.58
1.34
1.73
1.81
growth rate 45.1% -5.5% -5.8% -25.3% -6.4% 32.4% 17.0% -15.2% 29.1% 4.6%
Leverage 1.67
1.50
1.46
1.43
1.92
2.52
1.99
1.92
1.71
1.63
1.60
growth rate -10.2% -2.7% -2.1% 34.3% 31.3% -21.0% -3.5% -10.9% -4.7% -1.8%
Balance Sheet Dec '08 Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18
Acct.Receivable 307.90
191.80
244.00
279.30
263.50
375.68
468.84
432.78
333.37
282.51
302.87
growth rate -37.7% 27.2% 14.5% -5.7% 42.6% 24.8% -7.7% -23.0% -15.3% 7.2%
Acct.Payable 91.22
89.08
110.65
88.98
72.47
95.79
growth rate -2.3% 24.2% -19.6% -18.6% 32.2%
Cur.Assets 579.10
586.10
555.20
536.10
1,014.00
718.56
813.63
887.07
675.44
708.90
682.39
growth rate 1.2% -5.3% -3.4% 89.1% -29.1% 13.2% 9.0% -23.9% 5.0% -3.7%
Total Assets 1,227.30
1,186.00
1,224.90
1,226.70
1,888.90
1,651.93
1,939.97
2,145.71
1,777.79
1,698.00
1,702.13
growth rate -3.4% 3.3% 0.2% 54.0% -12.6% 17.4% 10.6% -17.2% -4.5% 0.2%
Cash 78.90
250.00
156.00
56.70
285.00
79.40
116.56
260.65
194.82
289.07
217.26
growth rate 216.9% -37.6% -63.7% 402.7% -72.1% 46.8% 123.6% -25.3% 48.4% -24.8%
Inventory 152.30
109.40
126.10
146.80
188.30
180.88
194.73
167.56
113.49
115.02
137.00
growth rate -28.2% 15.3% 16.4% 28.3% -3.9% 7.7% -14.0% -32.3% 1.4% 19.1%
Cur.Liabilities 350.00
273.10
271.40
249.00
688.60
451.07
434.90
440.67
395.45
330.98
289.25
growth rate -22.0% -0.6% -8.3% 176.6% -34.5% -3.6% 1.3% -10.3% -16.3% -12.6%
Liabilities 494.80
395.60
392.70
359.30
899.90
993.35
959.36
1,020.50
734.75
653.22
632.48
growth rate -20.1% -0.7% -8.5% 150.5% 10.4% -3.4% 6.4% -28.0% -11.1% -3.2%
LT Debt 60.90
26.50
0.30
0.00
15.40
374.51
406.99
485.15
263.53
246.18
267.78
growth rate -56.5% -98.9% -100.0% 2,331.9% 8.7% 19.2% -45.7% -6.6% 8.8%
Equity 732.50
790.40
832.20
867.40
989.00
656.16
973.36
1,117.75
1,037.15
1,038.94
1,064.23
growth rate 7.9% 5.3% 4.2% 14.0% -33.7% 48.3% 14.8% -7.2% 0.2% 2.4%
Common Shares 72.00
71.00
71.00
72.00
71.00
63.00
62.00
65.00
65.00
70.00
70.00
growth rate -1.4% 0.0% 1.4% -1.4% -11.3% -1.6% 4.8% 0.0% 7.7% 0.0%
Cash Flow Statement Dec '08 Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18
Capital Expenditures 89.80
33.80
45.30
55.20
59.30
85.95
76.09
56.99
89.25
41.07
76.20
growth rate -62.4% 34.0% 21.9% 7.4% 44.9% -11.5% -25.1% 56.6% -54.0% 85.6%
Cash Dividends 17.60
37.10
20.50
21.90
26.30
31.99
35.26
38.71
38.71
41.95
42.03
growth rate 110.8% -44.7% 6.8% 20.1% 21.6% 10.2% 9.8% 0.0% 8.4% 0.2%
Cash From OA 118.60
299.30
53.20
45.30
530.50
32.26
187.99
281.04
131.89
178.45
30.55
growth rate 152.4% -82.2% -14.9% 1,071.1% -93.9% 482.7% 49.5% -53.1% 35.3% -82.9%
FCF per Share 0.71
3.73
0.06
-0.01
6.39
0.38
0.79
2.75
2.07
0.98
0.23
growth rate 425.4% -98.4% -100.0% 100.0% -94.1% 107.9% 248.1% -24.7% -52.7% -76.5%
Sale Purchase of Stock 19.60
227.69
0.51
167.61
growth rate 1,061.8% -99.8% 32,893.3%
FCF 51.00
265.00
4.00
-11.00
456.00
-45.00
110.00
220.00
43.00
137.00
-46.00
growth rate 419.6% -98.5% -100.0% 100.0% -100.0% 100.0% 100.0% -80.5% 218.6% -100.0%
Income Statement Dec '08 Dec '09 Dec '10 Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18
Sales 1,379.60
1,184.00
1,034.20
1,157.30
1,469.20
1,847.55
1,890.03
1,810.65
1,209.26
1,565.50
1,408.87
growth rate -14.2% -12.7% 11.9% 27.0% 25.8% 2.3% -4.2% -33.2% 29.5% -10.0%
Op.Income 196.00
192.50
119.80
83.90
211.10
324.17
262.40
141.34
-21.69
135.51
38.68
growth rate -1.8% -37.8% -30.0% 151.6% 53.6% -19.1% -46.1% -100.0% 100.0% -71.5%
IBT 190.40
187.80
128.30
69.30
222.10
300.99
115.20
131.07
-174.36
104.91
34.01
growth rate -1.4% -31.7% -46.0% 220.5% 35.5% -61.7% 13.8% -100.0% 100.0% -67.6%
Net Income 145.70
131.50
95.10
56.30
178.30
219.86
94.86
98.24
-180.96
71.16
25.88
growth rate -9.8% -27.7% -40.8% 216.7% 23.3% -56.9% 3.6% -100.0% 100.0% -63.6%
EPS 2.03
1.85
1.33
0.78
2.50
3.51
1.53
1.52
-2.80
1.02
0.37
growth rate -8.9% -28.1% -41.4% 220.5% 40.4% -56.4% -0.7% -100.0% 100.0% -63.7%
Gross Profit 486.60
488.50
410.50
422.00
574.20
788.60
722.91
606.34
392.48
585.48
434.08
growth rate 0.4% -16.0% 2.8% 36.1% 37.3% -8.3% -16.1% -35.3% 49.2% -25.9%
R&D 8.10
11.00
11.10
13.10
12.20
15.69
13.05
13.66
13.24
10.54
11.88
growth rate 35.8% 0.9% 18.0% -6.9% 28.6% -16.8% 4.7% -3.1% -20.4% 12.7%

Quarterly Statements

Item Name Jun '18 Sep '18 Dec '18 Mar '19 Jun '19
Earnings BIT 8.24
14.89
4.94
6.41
9.95
growth rate 80.7% -66.8% 29.6% 55.3%
Balance Sheet Jun '18 Sep '18 Dec '18 Mar '19 Jun '19
Acct.Receivable 308.69
322.14
302.87
324.03
373.71
growth rate 4.4% -6.0% 7.0% 15.3%
Acct.Payable 98.68
95.34
95.79
115.34
110.15
growth rate -3.4% 0.5% 20.4% -4.5%
Cur.Assets 713.07
680.12
682.39
584.08
689.83
growth rate -4.6% 0.3% -14.4% 18.1%
Total Assets 1,714.26
1,666.39
1,702.13
1,641.16
2,012.67
growth rate -2.8% 2.1% -3.6% 22.6%
Cash 241.82
190.25
217.26
97.90
122.41
growth rate -21.3% 14.2% -54.9% 25.0%
Inventory 138.53
138.15
137.00
144.22
181.06
growth rate -0.3% -0.8% 5.3% 25.5%
Cur.Liabilities 321.70
296.88
289.25
328.55
339.43
growth rate -7.7% -2.6% 13.6% 3.3%
Liabilities 657.29
627.49
632.48
605.18
953.79
growth rate -4.5% 0.8% -4.3% 57.6%
LT Debt 258.44
254.06
267.78
168.92
474.07
growth rate -1.7% 5.4% -36.9% 180.7%
Equity 1,051.47
1,034.17
1,064.23
1,030.78
1,053.58
growth rate -1.7% 2.9% -3.1% 2.2%
Common Shares 707.96
708.51
708.83
709.67
710.17
growth rate 0.1% 0.1% 0.1% 0.1%
Cash Flow Statement Jun '18 Sep '18 Dec '18 Mar '19 Jun '19
Capital Expenditures 22.74
18.78
25.21
15.44
9.12
growth rate -17.4% 34.3% -38.8% -41.0%
Cash Dividends 10.51
10.51
10.50
10.52
10.52
growth rate 0.0% -0.1% 0.2% 0.0%
Cash From OA 28.25
-20.03
51.32
17.95
-20.94
growth rate -100.0% 100.0% -65.0% -100.0%
Sale Purchase of Stock
growth rate
FCF 5.51
-38.81
26.11
2.51
-30.06
growth rate -100.0% 100.0% -90.4% -100.0%
Income Statement Jun '18 Sep '18 Dec '18 Mar '19 Jun '19
Sales 353.62
350.59
354.15
349.58
411.79
growth rate -0.9% 1.0% -1.3% 17.8%
Op.Income 8.24
14.89
4.94
6.41
9.95
growth rate 80.7% -66.8% 29.6% 55.3%
IBT 8.88
13.81
2.66
-9.53
32.14
growth rate 55.6% -80.7% -100.0% 100.0%
Net Income 5.93
10.37
4.37
-9.07
51.04
growth rate 75.0% -57.9% -100.0% 100.0%
EPS
growth rate
Gross Profit 114.01
103.50
99.79
98.20
117.42
growth rate -9.2% -3.6% -1.6% 19.6%
R&D 3.29
2.78
2.70
3.31
3.39
growth rate -15.5% -2.7% 22.5% 2.3%

Growth Grade & Financial Ratios

All financial ratios below are calculated based on latest annual statements available and present the most up to date snapshot of a company finances.

Growth Grade

Historical Growth Grade:

F (0.00)

YOY Growth Grade:

F (12.97)

Click on buttons above for detailed yearly growth rates.

Market Ratios

Profitability Ratios

Liquidity Ratios

Efficiency Ratios

Value Price

PE and EPS

Historical Current Forward
PE 16.33 14.89 16.31
EPS / Growth -28.8% 0.81 33.0%

Value Price & Investment Recovery Time

Read more about Stock2Own value price in Stock Market: Fundamental Analysis.

Equity Growth Rate: 2.9%

Estimates Pessimistic Moderate Optimistic My Numbers
Rate of Return 15.0%
MOS Price % 50 %
Future EPS Growth 1.0% 2.0% 2.0%
Future PE 2.00 12.18 12.18
Future EPS 0.89 0.98 0.98
Value Price
MOS %
0.44
-96.3%
2.95
-75.5%
2.95
-75.5%
MOS Price 0.22 1.48 1.48
IRT 13.82 12.98 12.98

Graham Number:

NOTE: The Graham Number applies only to certain types of stocks in combination with a number of other criteria.

Read more about Graham Number in Stock Market: Fundamental Analysis.

Price Chart

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.

Risk / Reward Ratios

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.