XTSEARE
Market cap1.19bUSD
Dec 24, Last price
27.40CAD
1D
0.85%
1Q
35.24%
Jan 2017
79.67%
Name
Aecon Group Inc
Chart & Performance
Profile
Aecon Group Inc., together with its subsidiaries, provide construction and infrastructure development services to private and public sector clients in Canada, the United States, and internationally. It operates through two segments, Construction and Concessions. The Construction segment focuses primarily on the civil infrastructure, urban transportation systems, nuclear power infrastructure, utility infrastructure, and conventional industrial infrastructure market sectors. The Concessions segment engages in the development, building, construction, financing, and operation of construction projects by way of public-private partnership contract structures. The company was formerly known as Prefac Concrete Co. Ltd. and changed its name to Aecon Group Inc. in June 2001. Aecon Group Inc. was founded in 1877 and is headquartered in Toronto, Canada.
Valuation
Title CAD 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 | 4,643,842 -1.12% | 4,696,450 18.08% | 3,977,322 9.16% | |||||||
Cost of revenue | 4,388,216 | 4,340,493 | 3,610,505 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 255,626 | 355,957 | 366,817 | |||||||
NOPBT Margin | 5.50% | 7.58% | 9.22% | |||||||
Operating Taxes | 15,655 | 12,607 | 24,106 | |||||||
Tax Rate | 6.12% | 3.54% | 6.57% | |||||||
NOPAT | 239,971 | 343,350 | 342,711 | |||||||
Net income | 161,890 432.87% | 30,381 -38.85% | 49,682 -43.56% | |||||||
Dividends | (45,611) | (44,469) | (41,297) | |||||||
Dividend yield | 4.26% | 8.01% | 3.31% | |||||||
Proceeds from repurchase of equity | 154,640 | |||||||||
BB yield | -14.44% | |||||||||
Debt | ||||||||||
Debt current | 154,308 | 359,768 | 84,830 | |||||||
Long-term debt | 384,615 | 668,870 | 810,410 | |||||||
Deferred revenue | 97,412 | 94,951 | ||||||||
Other long-term liabilities | 4,228 | 7,175 | 9,455 | |||||||
Net debt | (361,036) | 538,943 | 289,812 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 51,072 | (112,861) | (31,410) | |||||||
CAPEX | (18,516) | (41,312) | (41,616) | |||||||
Cash from investing activities | 360,777 | (35,897) | (39,629) | |||||||
Cash from financing activities | (141,912) | (11,864) | (52,282) | |||||||
FCF | 598,438 | 85,554 | 166,742 | |||||||
Balance | ||||||||||
Cash | 645,784 | 378,012 | 532,681 | |||||||
Long term investments | 254,175 | 111,683 | 72,747 | |||||||
Excess cash | 667,767 | 254,872 | 406,562 | |||||||
Stockholders' equity | 983,620 | 877,976 | 840,855 | |||||||
Invested Capital | 818,975 | 1,703,262 | 1,379,844 | |||||||
ROIC | 19.03% | 22.27% | 27.14% | |||||||
ROCE | 15.86% | 17.09% | 19.40% | |||||||
EV | ||||||||||
Common stock shares outstanding | 81,928 | 60,977 | 73,846 | |||||||
Price | 13.07 43.47% | 9.11 -46.03% | 16.88 3.18% | |||||||
Market cap | 1,070,805 92.76% | 555,501 -55.44% | 1,246,518 0.42% | |||||||
EV | 709,769 | 1,094,444 | 1,536,330 | |||||||
EBITDA | 334,713 | 450,110 | 455,185 | |||||||
EV/EBITDA | 2.12 | 2.43 | 3.38 | |||||||
Interest | 73,711 | 57,065 | 45,630 | |||||||
Interest/NOPBT | 28.84% | 16.03% | 12.44% |