XNASCWST
Market cap6.62bUSD
Dec 27, Last price
106.16USD
1D
-1.29%
1Q
7.93%
Jan 2017
755.44%
Name
Casella Waste Systems Inc
Chart & Performance
Profile
Casella Waste Systems, Inc., together with its subsidiaries, operates as a vertically integrated solid waste services company in the northeastern United States. It offers resource management services primarily in the areas of solid waste collection and disposal, transfer, recycling, and organics services to residential, commercial, municipal, institutional, and industrial customers. The company provides a range of non-hazardous solid waste services, including collections, transfer stations, and disposal facilities. It also markets recyclable metals, aluminum, plastics, and paper and corrugated cardboard that are processed at its facilities, as well as recyclables purchased from third parties. In addition, the company is involved in commodity brokerage operations. As of January 31, 2022, it owned and/or operated 50 solid waste collection operations, 65 transfer stations, 23 recycling facilities, 8 Subtitle D landfills, 3 landfill gas-to-energy facilities, and 1 landfill permitted to accept construction and demolition materials. Casella Waste Systems, Inc. was founded in 1975 and is headquartered in Rutland, Vermont.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 1,264,542 16.54% | 1,085,089 22.03% | 889,211 14.80% | ||||||
Cost of revenue | 1,158,590 | 856,536 | 701,237 | ||||||
Unusual Expense (Income) | |||||||||
NOPBT | 105,952 | 228,553 | 187,974 | ||||||
NOPBT Margin | 8.38% | 21.06% | 21.14% | ||||||
Operating Taxes | 11,646 | 21,887 | 16,946 | ||||||
Tax Rate | 10.99% | 9.58% | 9.02% | ||||||
NOPAT | 94,306 | 206,666 | 171,028 | ||||||
Net income | 25,399 -52.15% | 53,079 29.15% | 41,100 -54.89% | ||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 496,231 | 192 | 172 | ||||||
BB yield | -10.51% | 0.00% | 0.00% | ||||||
Debt | |||||||||
Debt current | 44,820 | 15,968 | 17,208 | ||||||
Long-term debt | 1,160,611 | 706,705 | 662,560 | ||||||
Deferred revenue | (868) | ||||||||
Other long-term liabilities | 148,696 | 130,918 | 110,052 | ||||||
Net debt | 973,552 | 640,554 | 634,695 | ||||||
Cash flow | |||||||||
Cash from operating activities | 233,092 | 217,314 | 182,737 | ||||||
CAPEX | (154,907) | (130,960) | (123,295) | ||||||
Cash from investing activities | (1,005,636) | (206,920) | (293,154) | ||||||
Cash from financing activities | 922,304 | 26,949 | (10,116) | ||||||
FCF | (3,234,853) | 132,456 | 38,447 | ||||||
Balance | |||||||||
Cash | 220,912 | 71,152 | 33,809 | ||||||
Long term investments | 10,967 | 10,967 | 11,264 | ||||||
Excess cash | 168,652 | 27,865 | 612 | ||||||
Stockholders' equity | (147,021) | (163,861) | (229,588) | ||||||
Invested Capital | 2,447,826 | 1,451,007 | 1,377,315 | ||||||
ROIC | 4.84% | 14.61% | 12.51% | ||||||
ROCE | 4.60% | 17.75% | 16.37% | ||||||
EV | |||||||||
Common stock shares outstanding | 55,274 | 51,767 | 51,515 | ||||||
Price | 85.46 7.75% | 79.31 -7.15% | 85.42 37.89% | ||||||
Market cap | 4,723,716 15.05% | 4,105,641 -6.70% | 4,400,411 44.83% | ||||||
EV | 5,697,268 | 4,746,195 | 5,035,106 | ||||||
EBITDA | 276,657 | 354,904 | 291,564 | ||||||
EV/EBITDA | 20.59 | 13.37 | 17.27 | ||||||
Interest | 47,578 | 23,013 | 20,927 | ||||||
Interest/NOPBT | 44.91% | 10.07% | 11.13% |