XTSEADEN
Market cap635mUSD
, Last price
0.00CAD
Name
Hardwoods Distribution Inc
Chart & Performance
Profile
ADENTRA Inc. engages in the wholesale distribution of architectural building products to the residential, repair and remodel, and commercial construction markets. It offers a range of decorative surfaces, including architectural grade plywood and veneers, hardwood lumber, laminates, acrylics, and composites for use in commercial and residential applications; specialty plywood and composite panel products for residential and commercial cabinet, countertop, store fixture, and RV and furniture industries; and other products comprising moldings, cabinet hardware, doors, millwork, adhesives, solid surface products, and decorative laminates. The company also manufactures, imports, and distributes hardwood lumber, millwork, and architectural sheet goods. It serves small-to-mid-sized industrial manufacturers of cabinets, moldings, custom finishing, home furniture, home renovations, finishing millwork for office buildings, restaurant and bar interiors, hotel lobbies, retail point-of-purchase displays, schools, hospitals, custom motor coaches, yacht interiors, and other specialty areas. As of March 11, 2022, the company operated 86 distribution facilities in North America. The company was formerly known as Hardwoods Distribution Inc. and changed its name to ADENTRA Inc. in December 2022. ADENTRA Inc. was incorporated in 2012 and is headquartered in Langley, Canada.
Valuation
Title USD in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 2,239,324 -13.19% | 2,579,568 59.61% | 1,616,199 65.49% | |||||||
Cost of revenue | 2,124,913 | 2,383,549 | 1,468,067 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 114,411 | 196,019 | 148,132 | |||||||
NOPBT Margin | 5.11% | 7.60% | 9.17% | |||||||
Operating Taxes | 6,851 | 34,102 | 34,506 | |||||||
Tax Rate | 5.99% | 17.40% | 23.29% | |||||||
NOPAT | 107,560 | 161,917 | 113,626 | |||||||
Net income | 36,048 -71.98% | 128,668 24.74% | 103,145 267.93% | |||||||
Dividends | (8,555) | (8,849) | (6,800) | |||||||
Dividend yield | 1.18% | 1.45% | 0.70% | |||||||
Proceeds from repurchase of equity | (9,244) | (27,135) | 75,665 | |||||||
BB yield | 1.28% | 4.43% | -7.82% | |||||||
Debt | ||||||||||
Debt current | 93,359 | 302,058 | 165,290 | |||||||
Long-term debt | 642,303 | 661,366 | 560,705 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 6,856 | 775 | 3,140 | |||||||
Net debt | 717,172 | 893,729 | 709,713 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 238,079 | 210,685 | (65,418) | |||||||
CAPEX | (15,901) | (10,810) | (7,466) | |||||||
Cash from investing activities | (13,481) | (279,470) | (306,627) | |||||||
Cash from financing activities | (285,990) | 128,608 | 378,850 | |||||||
FCF | 233,395 | 106,557 | (273,264) | |||||||
Balance | ||||||||||
Cash | 13,004 | 65,068 | 7,762 | |||||||
Long term investments | 5,486 | 4,627 | 8,520 | |||||||
Excess cash | ||||||||||
Stockholders' equity | 443,466 | 418,187 | 307,495 | |||||||
Invested Capital | 1,097,752 | 1,297,604 | 976,586 | |||||||
ROIC | 8.98% | 14.24% | 16.45% | |||||||
ROCE | 10.42% | 15.11% | 15.17% | |||||||
EV | ||||||||||
Common stock shares outstanding | 22,625 | 21,604 | 21,604 | |||||||
Price | 31.97 12.81% | 28.34 -36.74% | 44.80 76.94% | |||||||
Market cap | 723,317 18.14% | 612,259 -36.74% | 967,862 78.80% | |||||||
EV | 1,440,489 | 1,505,988 | 1,677,575 | |||||||
EBITDA | 184,268 | 261,474 | 184,711 | |||||||
EV/EBITDA | 7.82 | 5.76 | 9.08 | |||||||
Interest | 49,104 | 35,511 | 10,561 | |||||||
Interest/NOPBT | 42.92% | 18.12% | 7.13% |