Loading...
OTCMBYDGF
Market cap3.22bUSD
Dec 23, Last price  
149.48USD
1D
-0.02%
1Q
-1.77%
Name

Boyd Group Services Inc

Chart & Performance

D1W1MN
OTCM:BYDGF chart
P/E
37.04
P/S
1.09
EPS
4.04
Div Yield, %
0.29%
Shrs. gr., 5y
1.58%
Rev. gr., 5y
16.56%
Revenues
2.95b
+21.12%
139,467,386161,649,536157,533,194199,495,833172,322,023214,783,388256,756,658349,623,859436,681,840543,084,706727,136,777846,065,7631,032,005,8031,248,069,9801,368,995,5431,747,973,2361,638,315,9761,872,670,0002,432,318,0002,945,988,000
Net income
87m
+111.55%
1,664,525904,65403,469,6943,930,1058,482,34817,588,7832,889,2427,097,86600022,591,32546,469,18457,002,41549,106,99944,114,00023,540,00040,962,00086,656,000
CFO
358m
+35.31%
6,605,6685,708,9182,495,2356,137,94811,216,06413,194,59817,142,36016,000,37719,553,53923,503,05844,121,59959,416,72867,456,29095,166,600132,533,791226,463,135240,739,985196,714,000264,247,000357,545,000
Dividend
Sep 27, 20240.15 USD/sh
Earnings
Mar 18, 2025

Profile

Boyd Group Services Inc., together with its subsidiaries, operates non-franchised collision repair centers in North America. The company operates its locations under the Boyd Autobody & Glass and Assured Automotive names in Canada; and Gerber Collision & Glass name in the United States. It also operates as a retail auto glass operator under the Gerber Collision & Glass, Glass America, Auto Glass Service, Auto Glass Authority, and Autoglassonly.com names in the United States. In addition, the company operates a third-party administrator, Gerber National Claims Services that offers glass, emergency roadside, and first notice of loss services. It serves insurance companies and individual vehicle owners. The company was founded in 1990 and is headquartered in Winnipeg, Canada.
URL
https://www.boydgroup.com/
IPO date
Nov 16, 1999
Employees
12,391
Domiciled in
CA
Incorporated in
CA

Valuation

Title
USD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑122014‑12
Income
Revenues
2,945,988
21.12%
2,432,318
29.89%
1,872,670
14.30%
Cost of revenue
1,605,924
1,344,998
1,033,410
Unusual Expense (Income)
NOPBT
1,340,064
1,087,320
839,260
NOPBT Margin
45.49%
44.70%
44.82%
Operating Taxes
32,865
17,765
8,674
Tax Rate
2.45%
1.63%
1.03%
NOPAT
1,307,199
1,069,555
830,586
Net income
86,656
111.55%
40,962
74.01%
23,540
-46.64%
Dividends
(9,382)
(9,545)
(9,653)
Dividend yield
0.16%
0.21%
0.23%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
129,765
114,235
106,811
Long-term debt
1,722,494
1,481,788
1,421,956
Deferred revenue
4,579
5,194
5,809
Other long-term liabilities
Net debt
1,821,748
1,580,955
1,501,053
Cash flow
Cash from operating activities
357,545
264,247
196,714
CAPEX
(91,104)
(33,629)
(36,396)
Cash from investing activities
(244,401)
(47,925)
(354,097)
Cash from financing activities
(105,931)
(228,369)
124,368
FCF
1,108,090
1,029,324
635,433
Balance
Cash
22,511
15,068
27,714
Long term investments
8,000
Excess cash
Stockholders' equity
823,787
742,560
722,754
Invested Capital
1,969,887
1,729,888
1,717,663
ROIC
70.66%
62.05%
54.76%
ROCE
65.68%
60.65%
47.52%
EV
Common stock shares outstanding
21,476
21,472
21,472
Price
278.49
33.15%
209.16
4.78%
199.62
-9.08%
Market cap
5,980,813
33.17%
4,491,124
4.78%
4,286,279
-7.10%
EV
7,802,561
6,072,079
5,787,332
EBITDA
1,532,915
1,262,939
992,954
EV/EBITDA
5.09
4.81
5.83
Interest
51,718
37,308
27,653
Interest/NOPBT
3.86%
3.43%
3.29%