XTSEBLX
Market cap2.09bUSD
Dec 24, Last price
29.21CAD
1D
0.62%
1Q
-17.46%
Jan 2017
52.53%
Name
Boralex Inc
Chart & Performance
Profile
Boralex Inc., together with its subsidiaries, engages in the development, construction, and operation of renewable energy power facilities primarily in Canada, France, and the United States. As of December 31, 2021, the company had interests in 90 wind power stations with an installed capacity of 2,032 megawatts (MW); 16 hydroelectric power stations with a capacity of 181 MW; 12 solar power stations with an installed capacity of 244 MW; and one thermal power station with an installed capacity of 35 MW. It also operates two hydroelectric power stations on behalf of R.S.P. Énergie Inc. Boralex Inc. was incorporated in 1982 and is headquartered in Kingsey Falls, 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 | 1,022,000 22.25% | 836,000 20.98% | 691,000 9.16% | |||||||
Cost of revenue | 484,000 | 346,000 | 214,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 538,000 | 490,000 | 477,000 | |||||||
NOPBT Margin | 52.64% | 58.61% | 69.03% | |||||||
Operating Taxes | 39,000 | 10,000 | 18,000 | |||||||
Tax Rate | 7.25% | 2.04% | 3.77% | |||||||
NOPAT | 499,000 | 480,000 | 459,000 | |||||||
Net income | 78,000 875.00% | 8,000 -69.23% | 26,000 -52.73% | |||||||
Dividends | (68,000) | (68,000) | (68,000) | |||||||
Dividend yield | 1.96% | 1.65% | 1.91% | |||||||
Proceeds from repurchase of equity | (12,000) | |||||||||
BB yield | 0.29% | |||||||||
Debt | ||||||||||
Debt current | 297,000 | 434,000 | 236,000 | |||||||
Long-term debt | 3,669,000 | 3,491,000 | 3,979,000 | |||||||
Deferred revenue | 263,000 | |||||||||
Other long-term liabilities | 253,000 | 252,000 | 35,000 | |||||||
Net debt | 2,962,000 | 2,999,000 | 3,816,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 496,000 | 513,000 | 345,000 | |||||||
CAPEX | (260,000) | (256,000) | (179,000) | |||||||
Cash from investing activities | (268,000) | (684,000) | (433,000) | |||||||
Cash from financing activities | (109,000) | 261,000 | 75,000 | |||||||
FCF | 449,000 | 481,000 | 247,000 | |||||||
Balance | ||||||||||
Cash | 478,000 | 361,000 | 259,000 | |||||||
Long term investments | 526,000 | 565,000 | 140,000 | |||||||
Excess cash | 952,900 | 884,200 | 364,450 | |||||||
Stockholders' equity | 2,013,000 | 2,016,000 | 1,202,000 | |||||||
Invested Capital | 4,943,100 | 4,994,800 | 5,048,550 | |||||||
ROIC | 10.04% | 9.56% | 9.49% | |||||||
ROCE | 8.74% | 7.97% | 8.54% | |||||||
EV | ||||||||||
Common stock shares outstanding | 102,814 | 102,793 | 102,775 | |||||||
Price | 33.68 -15.84% | 40.02 15.40% | 34.68 -26.59% | |||||||
Market cap | 3,462,762 -15.83% | 4,113,776 15.42% | 3,564,225 -23.53% | |||||||
EV | 6,819,762 | 7,457,776 | 7,590,225 | |||||||
EBITDA | 831,000 | 870,000 | 774,000 | |||||||
EV/EBITDA | 8.21 | 8.57 | 9.81 | |||||||
Interest | 123,000 | 117,000 | 123,000 | |||||||
Interest/NOPBT | 22.86% | 23.88% | 25.79% |