Computer Modelling Group Ltd. Logo

Computer Modelling Group Ltd.

CMG.TO

(2.5)
Stock Price

10,11 CAD

17.05% ROA

35.65% ROE

41.02x PER

Market Cap.

961.804.196,00 CAD

52.77% DER

1.7% Yield

19.69% NPM

Computer Modelling Group Ltd. Stock Analysis

Computer Modelling Group Ltd. Fundamental Analysis

Fundamental analysis in stock investing is like studying the foundation of a house before buying it. It involves looking at a company's financial health, like its earnings, assets, and debts, to determine if it's a good investment based on its fundamental strength and potential for growth.

Computer Modelling Group Ltd. Fundamental Stock Analysis
# Analysis Rating
1 ROE

The stock's ROE exceeds expectations (40.08%), revealing strong profitability and efficient use of shareholders' equity, making it an attractive investment opportunity.

2 ROA

This stock has a great ability to make a lot of money from the things it owns, which makes it a really good investment for smart investors.

3 Assets Growth

This company's revenue has experienced steady growth over the last five years, indicating a reliable and prosperous financial trajectory.

4 Dividend

Investors can trust the company's impressive dividend track record, consistently distributing dividends over the past five years, showcasing a strong commitment to rewarding shareholders.

5 DER

The stock has a reasonable amount of debt compared to its ownership (84%), suggesting a balanced financial position and a moderate level of risk.

6 Buffet Intrinsic Value

The company's stock seems undervalued (34) by Warren Buffett's formula, indicating a promising investment opportunity as its intrinsic value exceeds the market price.

7 PBV

The stock's elevated P/BV ratio (17.19x) raises concerns about its overvaluation, making it an imprudent choice for investors seeking value.

8 Revenue Growth

Company has experienced no growth in revenue over the past three years, suggesting limited profitability and making it a less desirable investment opportunity.

9 Net Profit Growth

This company's net profit has remained flat over the past five years, suggesting a lack of growth and making it a less attractive investment opportunity.

10 Graham Number

Based on the Graham number, this company's stock price appears to be higher than its intrinsic value, signaling a potentially unfavorable investment choice.

11 Dividend Growth

The company's dividend growth has remained flat for the past three years, offering no indication of improved returns and making it a less advantageous investment opportunity.

Computer Modelling Group Ltd. Technical Analysis

Technical analysis in stock investing is like reading the patterns on a weather map to predict future weather conditions. It involves studying past stock price movements and trading volumes to make predictions about where a stock's price might go next, without necessarily looking at the company's financial health.

Computer Modelling Group Ltd. Technical Stock Analysis
# Analysis Recommendation
1 Awesome Oscillator Hold
2 MACD Sell
3 RSI Hold
4 Stoch RSI Sell

Computer Modelling Group Ltd. Price Chart

Financial Statements

Financial statements are like report cards for companies. They show how much money a company makes (income statement), what it owns and owes (balance sheet), and where it spends its money (cash flow statement), helping stock investors understand if a company is healthy and worth investing in.

Income Statements

An income statement for a company is like a scoreboard for its profits and losses. It shows how much money the company made (revenue) and how much it spent to make that money (expenses), helping stock investors see if a company is making a profit or not.

Revenue in stock investing is the total amount of money a company earns from its sales, and it's a key factor that investors consider to assess a company's financial performance and growth potential.

Computer Modelling Group Ltd. Revenue
Year Revenue Growth
1997 8.300.000
1998 7.800.000 -6.41%
1999 8.500.000 8.24%
2000 8.916.452 4.67%
2001 9.713.285 8.2%
2002 11.076.561 12.31%
2003 12.333.930 10.19%
2004 15.164.491 18.67%
2005 17.220.403 11.94%
2006 23.715.045 27.39%
2007 27.992.862 15.28%
2008 43.941.521 36.3%
2009 45.302.694 3%
2010 51.827.052 12.59%
2011 61.034.000 15.08%
2012 68.620.000 11.06%
2013 74.503.000 7.9%
2014 84.861.000 12.21%
2015 80.798.000 -5.03%
2016 75.097.000 -7.59%
2017 74.680.000 -0.56%
2018 74.857.000 0.24%
2019 75.786.000 1.23%
2020 67.363.000 -12.5%
2021 66.202.000 -1.75%
2022 73.846.000 10.35%
2023 90.532.000 18.43%
2023 108.679.000 16.7%
2024 122.092.000 10.99%

Research and Development Expenses are the costs a company incurs to create and improve its products or services, which can be important for investors to evaluate a company's innovation and potential for future growth.

Computer Modelling Group Ltd. Research and Development Expenses
Year Research and Development Expenses Growth
1997 3.200.000
1998 3.200.000 0%
1999 2.500.000 -28%
2000 2.447.913 -2.13%
2001 2.563.336 4.5%
2002 2.808.084 8.72%
2003 2.662.610 -5.46%
2004 3.274.419 18.68%
2005 3.708.013 11.69%
2006 4.765.180 22.19%
2007 6.433.275 25.93%
2008 7.975.130 19.33%
2009 8.566.280 6.9%
2010 9.337.819 8.26%
2011 10.629.000 12.15%
2012 12.517.000 15.08%
2013 14.623.000 14.4%
2014 16.994.000 13.95%
2015 16.865.000 -0.76%
2016 16.423.000 -2.69%
2017 20.371.000 19.38%
2018 19.893.000 -2.4%
2019 19.244.000 -3.37%
2020 15.194.000 -26.66%
2021 16.705.000 9.05%
2022 18.145.000 7.94%
2023 19.068.000 4.84%
2023 20.725.000 8%
2024 28.804.000 28.05%

General and Administrative Expenses are the costs a company incurs to run its day-to-day operations, such as office rent, salaries, and utilities, which investors consider to understand a company's overall efficiency and management effectiveness.

Computer Modelling Group Ltd. General and Administrative Expenses
Year General and Administrative Expenses Growth
1997 0
1998 0 0%
1999 0 0%
2000 0 0%
2001 0 0%
2002 0 0%
2003 0 0%
2004 0 0%
2005 0 0%
2006 0 0%
2007 0 0%
2008 0 0%
2009 0 0%
2010 0 0%
2011 0 0%
2012 6.340.000 100%
2013 6.954.000 8.83%
2014 7.073.000 1.68%
2015 6.447.000 -9.71%
2016 6.000.000 -7.45%
2017 6.744.000 11.03%
2018 6.720.000 -0.36%
2019 6.665.000 -0.83%
2020 5.914.000 -12.7%
2021 7.422.000 20.32%
2022 12.680.000 41.47%
2023 17.052.000 25.64%
2023 18.835.000 9.47%
2024 21.956.000 14.21%

EBITDA stands for Earnings Before Interest, Taxes, Depreciation, and Amortization. It is a measure that helps stock investors analyze a company's profitability by looking at its earnings without considering certain expenses. This helps to get a clearer picture of the company's financial performance and its ability to generate cash flow.

Computer Modelling Group Ltd. EBITDA
Year EBITDA Growth
1997 -1.500.000
1998 -2.600.000 42.31%
1999 800.000 425%
2000 1.121.383 28.66%
2001 1.177.405 4.76%
2002 2.361.095 50.13%
2003 4.291.669 44.98%
2004 5.353.071 19.83%
2005 6.393.534 16.27%
2006 10.758.177 40.57%
2007 12.062.064 10.81%
2008 24.408.136 50.58%
2009 22.780.160 -7.15%
2010 26.704.812 14.7%
2011 32.283.000 17.28%
2012 35.518.000 9.11%
2013 36.657.000 3.11%
2014 39.716.000 7.7%
2015 38.372.000 -3.5%
2016 34.094.000 -12.55%
2017 30.081.000 -13.34%
2018 31.385.000 4.15%
2019 37.238.000 15.72%
2020 35.210.000 -5.76%
2021 30.718.000 -14.62%
2022 31.319.000 1.92%
2023 37.756.000 17.05%
2023 39.326.000 3.99%
2024 30.040.000 -30.91%

Gross profit is the money a company makes from selling its products or services after subtracting the cost of producing or providing them, and it is an important measure for investors to understand a company's profitability.

Computer Modelling Group Ltd. Gross Profit
Year Gross Profit Growth
1997 3.200.000
1998 1.900.000 -68.42%
1999 4.600.000 58.7%
2000 5.133.812 10.4%
2001 6.069.049 15.41%
2002 6.797.355 10.71%
2003 8.688.857 21.77%
2004 10.477.413 17.07%
2005 12.320.681 14.96%
2006 17.910.505 31.21%
2007 21.208.059 15.55%
2008 34.784.810 39.03%
2009 35.590.151 2.26%
2010 40.433.822 11.98%
2011 61.034.000 33.75%
2012 53.147.000 -14.84%
2013 58.359.001 8.93%
2014 65.583.000 11.02%
2015 58.480.000 -12.15%
2016 55.055.000 -6.22%
2017 53.626.000 -2.66%
2018 56.167.000 4.52%
2019 57.660.000 2.59%
2020 51.673.000 -11.59%
2021 49.921.001 -3.51%
2022 56.685.000 11.93%
2023 80.560.000 29.64%
2023 86.255.000 6.6%
2024 90.192.000 4.37%

Net income in stock investing is like the money a company actually gets to keep as profit after paying all its bills, and it's an important measure to understand how well a company is doing financially.

Computer Modelling Group Ltd. Net Profit
Year Net Profit Growth
1997 -2.100.000
1998 -4.300.000 51.16%
1999 -800.000 -437.5%
2000 1.463.793 154.65%
2001 2.355.766 37.86%
2002 2.400.011 1.84%
2003 2.583.270 7.09%
2004 3.473.857 25.64%
2005 3.985.731 12.84%
2006 6.957.002 42.71%
2007 7.599.708 8.46%
2008 16.616.371 54.26%
2009 14.463.120 -14.89%
2010 17.166.125 15.75%
2011 23.391.000 26.61%
2012 24.822.000 5.77%
2013 27.630.000 10.16%
2014 32.648.000 15.37%
2015 25.302.000 -29.03%
2016 24.269.000 -4.26%
2017 20.806.000 -16.64%
2018 22.135.000 6%
2019 23.485.000 5.75%
2020 20.190.000 -16.32%
2021 18.405.000 -9.7%
2022 19.797.000 7.03%
2023 26.064.000 24.04%
2023 26.259.000 0.74%
2024 15.856.000 -65.61%

EPS, or earnings per share, is a measure that shows how much profit a company has earned for each outstanding share of its stock, and it is important for stock investors as it helps understand the profitability of a company and compare it with other companies in the market.

Computer Modelling Group Ltd. Earning per Share (EPS)
Year Earning per Share (EPS) Growth
1997 0
1998 0 0%
1999 0 0%
2000 0 0%
2001 0 0%
2002 0 0%
2003 0 0%
2004 0 0%
2005 0 0%
2006 0 0%
2007 0 0%
2008 0 0%
2009 0 0%
2010 0 0%
2011 0 0%
2012 0 0%
2013 0 0%
2014 0 0%
2015 0 0%
2016 0 0%
2017 0 0%
2018 0 0%
2019 0 0%
2020 0 0%
2021 0 0%
2022 0 0%
2023 0 0%
2023 0 0%
2024 0 0%

Cashflow Statements

Cashflow statements show the movement of money in and out of a company, helping stock investors understand how much money a company makes and spends. By examining cashflow statements, investors can assess if a company is generating enough cash to pay its bills, invest in growth, and provide returns to stockholders.

Free cash flow is the leftover cash that a company generates after covering its operating expenses and capital expenditures, which is important for stock investors as it shows how much money a company has available to invest in growth, pay dividends, or reduce debt.

Computer Modelling Group Ltd. Free Cashflow
Year Free Cashflow Growth
1997 -3.600.000
1998 -2.500.000 -44%
1999 200.000 1350%
2000 2.022.803 90.11%
2001 494.235 -309.28%
2002 2.619.549 81.13%
2003 3.714.554 29.48%
2004 2.867.670 -29.53%
2005 3.452.046 16.93%
2006 5.970.256 42.18%
2007 9.472.820 36.97%
2008 21.007.209 54.91%
2009 7.028.065 -198.9%
2010 26.326.863 73.3%
2011 28.684.000 8.22%
2012 26.059.000 -10.07%
2013 32.021.000 18.62%
2014 38.969.000 17.83%
2015 29.756.000 -30.96%
2016 17.331.000 -71.69%
2017 25.857.000 32.97%
2018 22.644.000 -14.19%
2019 19.540.000 -15.89%
2020 26.031.000 24.94%
2021 28.012.000 7.07%
2022 23.831.000 -17.54%
2023 35.427.000 32.73%
2023 12.987.000 -172.79%
2024 8.130.000 -59.74%

Operating cash flow represents the cash generated or consumed by a company's day-to-day operations, excluding external investing or financing activities, and is crucial for stock investors as it shows how much cash a company is generating from its core business operations.

Computer Modelling Group Ltd. Operating Cashflow
Year Operating Cashflow Growth
1997 -2.800.000
1998 -2.300.000 -21.74%
1999 300.000 866.67%
2000 2.135.546 85.95%
2001 786.480 -171.53%
2002 3.124.590 74.83%
2003 3.910.204 20.09%
2004 3.084.393 -26.77%
2005 4.413.324 30.11%
2006 6.714.361 34.27%
2007 10.113.929 33.61%
2008 21.583.190 53.14%
2009 9.203.702 -134.51%
2010 27.516.904 66.55%
2011 30.185.000 8.84%
2012 28.073.000 -7.52%
2013 32.860.000 14.57%
2014 40.718.000 19.3%
2015 31.665.000 -28.59%
2016 28.845.000 -9.78%
2017 30.530.000 5.52%
2018 23.386.000 -30.55%
2019 20.530.000 -13.91%
2020 26.428.000 22.32%
2021 28.715.000 7.96%
2022 25.879.000 -10.96%
2023 36.077.000 28.27%
2023 13.038.000 -176.71%
2024 8.223.000 -58.56%

Capex, short for capital expenditures, refers to the money a company spends on acquiring or upgrading tangible assets like buildings, equipment, or technology, which is important for stock investors as it indicates how much a company is investing in its infrastructure to support future growth and profitability.

Computer Modelling Group Ltd. Capital Expenditure
Year Capital Expenditure Growth
1997 800.000
1998 200.000 -300%
1999 100.000 -100%
2000 112.743 11.3%
2001 292.245 61.42%
2002 505.041 42.13%
2003 195.650 -158.13%
2004 216.723 9.72%
2005 961.278 77.45%
2006 744.105 -29.19%
2007 641.109 -16.07%
2008 575.981 -11.31%
2009 2.175.637 73.53%
2010 1.190.041 -82.82%
2011 1.501.000 20.72%
2012 2.014.000 25.47%
2013 839.000 -140.05%
2014 1.749.000 52.03%
2015 1.909.000 8.38%
2016 11.514.000 83.42%
2017 4.673.000 -146.39%
2018 742.000 -529.78%
2019 990.000 25.05%
2020 397.000 -149.37%
2021 703.000 43.53%
2022 2.048.000 65.67%
2023 650.000 -215.08%
2023 51.000 -1174.51%
2024 93.000 45.16%

Balance Sheet

Balance sheets provide a snapshot of a company's financial health and its assets (such as cash, inventory, and property) and liabilities (like debts and obligations) at a specific point in time. For stock investors, balance sheets help assess the company's overall worth and evaluate its ability to meet financial obligations and support future growth.

Equity refers to the ownership interest or stake that shareholders have in a company, representing their claim on its assets and earnings after all debts and liabilities are paid.

Computer Modelling Group Ltd. Equity
Year Equity Growth
1997 8.500.000
1998 4.300.000 -97.67%
1999 3.400.000 -26.47%
2000 4.888.795 30.45%
2001 6.132.843 20.29%
2002 8.583.332 28.55%
2003 11.138.400 22.94%
2004 13.181.293 15.5%
2005 14.889.242 11.47%
2006 18.639.001 20.12%
2007 19.987.402 6.75%
2008 27.660.157 27.74%
2009 30.443.368 9.14%
2010 35.769.777 14.89%
2011 46.079.000 22.37%
2012 51.410.000 10.37%
2013 63.168.000 18.61%
2014 63.456.000 0.45%
2015 59.258.000 -7.08%
2016 58.718.000 -0.92%
2017 55.564.000 -5.68%
2018 47.255.000 -17.58%
2019 38.369.000 -23.16%
2020 43.422.000 11.64%
2021 46.718.000 7.06%
2022 52.450.000 10.93%
2023 67.815.000 22.66%
2023 59.360.000 -14.24%
2024 71.369.000 16.83%

Assets represent the valuable resources that a company owns, such as cash, inventory, property, and equipment, and understanding a company's assets helps investors assess its value and potential for generating future profits.

Computer Modelling Group Ltd. Assets
Year Assets Growth
1997 11.500.000
1998 8.900.000 -29.21%
1999 8.300.000 -7.23%
2000 9.294.586 10.7%
2001 10.171.658 8.62%
2002 13.221.879 23.07%
2003 16.717.432 20.91%
2004 20.248.949 17.44%
2005 24.667.739 17.91%
2006 30.414.169 18.89%
2007 33.339.157 8.77%
2008 48.044.075 30.61%
2009 49.906.010 3.73%
2010 58.688.674 14.96%
2011 74.892.000 21.64%
2012 83.421.000 10.22%
2013 100.268.000 16.8%
2014 106.456.000 5.81%
2015 101.413.000 -4.97%
2016 106.725.000 4.98%
2017 97.990.000 -8.91%
2018 90.305.000 -8.51%
2019 120.866.000 25.29%
2020 122.491.000 1.33%
2021 125.148.000 2.12%
2022 137.128.000 8.74%
2023 172.373.000 20.45%
2023 150.148.000 -14.8%
2024 164.264.000 8.59%

Liabilities refer to the financial obligations or debts that a company owes to creditors or external parties, and understanding a company's liabilities is important for investors as it helps assess the company's financial risk and ability to meet its obligations.

Computer Modelling Group Ltd. Liabilities
Year Liabilities Growth
1997 3.000.000
1998 4.600.000 34.78%
1999 4.900.000 6.12%
2000 4.405.791 -11.22%
2001 4.038.815 -9.09%
2002 4.638.547 12.93%
2003 5.579.032 16.86%
2004 7.067.656 21.06%
2005 9.778.497 27.72%
2006 11.775.168 16.96%
2007 13.351.755 11.81%
2008 20.383.918 34.5%
2009 19.462.642 -4.73%
2010 22.918.897 15.08%
2011 28.813.000 20.46%
2012 32.011.000 9.99%
2013 37.100.000 13.72%
2014 43.000.000 13.72%
2015 42.155.000 -2%
2016 48.007.000 12.19%
2017 42.426.000 -13.15%
2018 43.050.000 1.45%
2019 82.497.000 47.82%
2020 79.069.000 -4.34%
2021 78.430.000 -0.81%
2022 84.678.000 7.38%
2023 104.558.000 19.01%
2023 90.788.000 -15.17%
2024 92.895.000 2.27%

Computer Modelling Group Ltd. Financial Ratio (TTM)

Valuation Metrics

Revenue per Share
1.45
Net Income per Share
0.29
Price to Earning Ratio
41.02x
Price To Sales Ratio
8.12x
POCF Ratio
22.19
PFCF Ratio
22.68
Price to Book Ratio
13.4
EV to Sales
7.85
EV Over EBITDA
24.42
EV to Operating CashFlow
21.57
EV to FreeCashFlow
21.93
Earnings Yield
0.02
FreeCashFlow Yield
0.04
Market Cap
0,96 Bil.
Enterprise Value
0,93 Bil.
Graham Number
2.38
Graham NetNet
-0.08

Income Statement Metrics

Net Income per Share
0.29
Income Quality
1.85
ROE
0.36
Return On Assets
0.14
Return On Capital Employed
0.27
Net Income per EBT
0.72
EBT Per Ebit
1.09
Ebit per Revenue
0.25
Effective Tax Rate
0.28

Margins

Sales, General, & Administrative to Revenue
0.18
Research & Developement to Revenue
0.22
Stock Based Compensation to Revenue
0.04
Gross Profit Margin
0.79
Operating Profit Margin
0.25
Pretax Profit Margin
0.27
Net Profit Margin
0.2

Dividends

Dividend Yield
0.02
Dividend Yield %
1.7
Payout Ratio
0.7
Dividend Per Share
0.2

Operating Metrics

Operating Cashflow per Share
0.53
Free CashFlow per Share
0.52
Capex to Operating CashFlow
0.02
Capex to Revenue
0.01
Capex to Depreciation
0.11
Return on Invested Capital
0.2
Return on Tangible Assets
0.17
Days Sales Outstanding
70.07
Days Payables Outstanding
223.32
Days of Inventory on Hand
0
Receivables Turnover
5.21
Payables Turnover
1.63
Inventory Turnover
0
Capex per Share
0.01

Balance Sheet

Cash per Share
0,85
Book Value per Share
0,88
Tangible Book Value per Share
0.54
Shareholders Equity per Share
0.88
Interest Debt per Share
0.49
Debt to Equity
0.53
Debt to Assets
0.23
Net Debt to EBITDA
-0.83
Current Ratio
1.81
Tangible Asset Value
0,04 Bil.
Net Current Asset Value
0,00 Bil.
Invested Capital
110362000
Working Capital
0,04 Bil.
Intangibles to Total Assets
0.17
Average Receivables
0,03 Bil.
Average Payables
0,02 Bil.
Average Inventory
0
Debt to Market Cap
0.04

Dividends

Dividends in stock investing are like rewards that companies give to their shareholders. They are a portion of the company's profits distributed to investors, typically in the form of cash payments, as a way for them to share in the company's success.

Computer Modelling Group Ltd. Dividends
Year Dividends Growth
2004 0
2005 0 0%
2006 0 0%
2007 1 0%
2008 1 0%
2009 1 0%
2010 1 0%
2011 1 0%
2012 1 0%
2013 1 0%
2014 1 0%
2015 0 0%
2016 0 0%
2017 0 0%
2018 0 0%
2019 0 0%
2020 0 0%
2021 0 0%
2022 0 0%
2023 0 0%
2024 0 0%

Computer Modelling Group Ltd. Profile

About Computer Modelling Group Ltd.

Computer Modelling Group Ltd., a computer software technology company, develops and licenses reservoir simulation software in Canada and internationally. The company offers CMOST-AI, an intelligent optimization and analysis tool that offers solution for reservoir by combining statistical analysis, machine learning, and non-biased data interpretation; IMEX, a black oil simulator that is used to model primary and secondary oil recovery processes in conventional and unconventional oil and gas reservoirs; GEM, an equation-of-state reservoir simulator for compositional, chemical, and unconventional reservoir modelling; STARS, a thermal and processes reservoir simulator for the modelling of steam, solvents, air, and chemical recovery processes; and CoFlow, a reservoir and production system modelling software that allows reservoir and production engineers to make informed decisions on large integrated oil and gas projects in Canada. It also provides Builder, a pre-processor that simplifies the creation of simulation models by providing a framework for data integration and workflow management between various data sources; Results, a post-processor that helps in enhancing understanding and insight into recovery processes and reservoir performance; WinProp, a fluid property characterization tool; and Autotune artificial intelligence solutions that tune the model for optimal run time. In addition, it offers professional services comprising specialized support, consulting, training, and contract research services. The company was founded in 1978 and is headquartered in Calgary, Canada.

CEO
Mr. Pramod Jain
Employee
289
Address
3710 33 Street N.W
Calgary, T2L 2M1

Computer Modelling Group Ltd. Executives & BODs

Computer Modelling Group Ltd. Executives & BODs
# Name Age
1 Mohammad Khalaf
Head of Corporate Development
70
2 Daniel Edelshaim
Head of Legal
70
3 Ms. Krisztina Howery MBA
Head of Marketing
70
4 Mr. Dave Montana
Vice President of Global Sales
70
5 Kirsten Sklar
Corporate Secretary
70
6 Ms. Sandra Balic C.A., CPA
Vice President of Finance & Chief Financial Officer
70
7 Dr. Long X. Nghiem
Vice President of Science & Innovation and Chief Scientist
70
8 Ms. Kristina Mysev
Vice President of People & Culture
70
9 Mr. John Mortimer P. Eng
Chief Technology Officer
70
10 Mr. Pramod Jain
President, Chief Executive Officer & Director
70

Computer Modelling Group Ltd. Competitors