XTSEACQ
Market cap278mUSD
Dec 31, Last price
17.33CAD
1D
1.64%
1Q
7.51%
Jan 2017
-25.04%
IPO
64.27%
Name
AutoCanada Inc
Chart & Performance
Profile
AutoCanada Inc., through its subsidiaries, operates franchised automobile dealerships. The company offers a range of automotive products and services, including new and used vehicles, vehicle leasing, vehicle parts, vehicle maintenance and collision repair services, extended service contracts, and vehicle protection and other after-market products. It also arranges financing and insurance for vehicle purchases by its customers through third-party finance and insurance sources. The company sells its vehicles under the Chrysler, Dodge, Jeep, Ram, FIAT, Alfa Romeo, Chevrolet, GMC, Buick, Cadillac, Ford, Infiniti, Nissan, Hyundai, Subaru, Audi, Volkswagen, Kia, Mazda, Mercedes-Benz, BMW, MINI, Volvo, Toyota, Lincoln, Acura, Honda, and Porsche brands. As of November 7, 2022, it operated 81 franchised dealerships in eight provinces in Canada, as well as in Illinois, the United States. The company also offers used vehicles online. AutoCanada Inc. was incorporated in 2009 and is headquartered in Edmonton, Canada.
Valuation
Title CAD 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 | 6,436,803 6.56% | 6,040,619 29.81% | |||||||
Cost of revenue | 6,230,279 | 5,756,122 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 206,524 | 284,497 | |||||||
NOPBT Margin | 3.21% | 4.71% | |||||||
Operating Taxes | 30,584 | 32,824 | |||||||
Tax Rate | 14.81% | 11.54% | |||||||
NOPAT | 175,940 | 251,673 | |||||||
Net income | 50,490 -40.90% | 85,436 -47.97% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 25,353 | (46,264) | |||||||
BB yield | -4.53% | 7.03% | |||||||
Debt | |||||||||
Debt current | 1,203,750 | 1,020,797 | |||||||
Long-term debt | 1,528,615 | 1,496,339 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 28,587 | 11,883 | |||||||
Net debt | 2,610,801 | 2,388,026 | |||||||
Cash flow | |||||||||
Cash from operating activities | 119,534 | 147,974 | |||||||
CAPEX | (77,416) | (52,667) | |||||||
Cash from investing activities | (125,429) | (228,024) | |||||||
Cash from financing activities | 183,596 | 83,213 | |||||||
FCF | (181,617) | (131,677) | |||||||
Balance | |||||||||
Cash | 103,146 | 108,301 | |||||||
Long term investments | 18,418 | 20,809 | |||||||
Excess cash | |||||||||
Stockholders' equity | 612,556 | 552,212 | |||||||
Invested Capital | 2,828,357 | 2,437,773 | |||||||
ROIC | 6.68% | 11.53% | |||||||
ROCE | 7.16% | 11.43% | |||||||
EV | |||||||||
Common stock shares outstanding | 24,451 | 28,234 | |||||||
Price | 22.90 -1.76% | 23.31 -45.41% | |||||||
Market cap | 559,921 -14.92% | 658,132 -47.41% | |||||||
EV | 3,200,704 | 3,075,056 | |||||||
EBITDA | 265,526 | 336,504 | |||||||
EV/EBITDA | 12.05 | 9.14 | |||||||
Interest | 147,186 | 92,797 | |||||||
Interest/NOPBT | 71.27% | 32.62% |