XTSEBYD
Market cap3.21bUSD
Dec 20, Last price
215.02CAD
1D
0.24%
1Q
3.91%
Jan 2017
151.31%
Name
Boyd Group Services Inc
Chart & Performance
Profile
Boyd Group Services Inc., together with its subsidiaries, operates non-franchised collision repair centers in North America. The company operates its locations under the Boyd Autobody & Glass and Assured Automotive names in Canada; and Gerber Collision & Glass name in the United States. It also operates as a retail auto glass operator under the Gerber Collision & Glass, Glass America, Auto Glass Service, Auto Glass Authority, and Autoglassonly.com names in the United States. In addition, the company operates a third-party administrator, Gerber National Claims Services that offers glass, emergency roadside, and first notice of loss services. It serves insurance companies and individual vehicle owners. The company was founded in 1990 and is headquartered in Winnipeg, 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 | 2,945,988 21.12% | 2,432,318 29.89% | 1,872,670 14.30% | |||||||
Cost of revenue | 1,605,924 | 1,344,998 | 1,033,410 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,340,064 | 1,087,320 | 839,260 | |||||||
NOPBT Margin | 45.49% | 44.70% | 44.82% | |||||||
Operating Taxes | 32,865 | 17,765 | 8,674 | |||||||
Tax Rate | 2.45% | 1.63% | 1.03% | |||||||
NOPAT | 1,307,199 | 1,069,555 | 830,586 | |||||||
Net income | 86,656 111.55% | 40,962 74.01% | 23,540 -46.64% | |||||||
Dividends | (9,382) | (9,545) | (9,653) | |||||||
Dividend yield | 0.16% | 0.21% | 0.23% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 129,765 | 114,235 | 106,811 | |||||||
Long-term debt | 1,722,494 | 1,481,788 | 1,421,956 | |||||||
Deferred revenue | 4,579 | 5,194 | 5,809 | |||||||
Other long-term liabilities | ||||||||||
Net debt | 1,821,748 | 1,580,955 | 1,501,053 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 357,545 | 264,247 | 196,714 | |||||||
CAPEX | (91,104) | (33,629) | (36,396) | |||||||
Cash from investing activities | (244,401) | (47,925) | (354,097) | |||||||
Cash from financing activities | (105,931) | (228,369) | 124,368 | |||||||
FCF | 1,108,090 | 1,029,324 | 635,433 | |||||||
Balance | ||||||||||
Cash | 22,511 | 15,068 | 27,714 | |||||||
Long term investments | 8,000 | |||||||||
Excess cash | ||||||||||
Stockholders' equity | 823,787 | 742,560 | 722,754 | |||||||
Invested Capital | 1,969,887 | 1,729,888 | 1,717,663 | |||||||
ROIC | 70.66% | 62.05% | 54.76% | |||||||
ROCE | 65.68% | 60.65% | 47.52% | |||||||
EV | ||||||||||
Common stock shares outstanding | 21,476 | 21,472 | 21,472 | |||||||
Price | 278.49 33.15% | 209.16 4.78% | 199.62 -9.08% | |||||||
Market cap | 5,980,813 33.17% | 4,491,124 4.78% | 4,286,279 -7.10% | |||||||
EV | 7,802,561 | 6,072,079 | 5,787,332 | |||||||
EBITDA | 1,532,915 | 1,262,939 | 992,954 | |||||||
EV/EBITDA | 5.09 | 4.81 | 5.83 | |||||||
Interest | 51,718 | 37,308 | 27,653 | |||||||
Interest/NOPBT | 3.86% | 3.43% | 3.29% |