XTSEEFN
Market cap8.14bUSD
Dec 20, Last price
28.90CAD
1D
1.33%
1Q
1.87%
Jan 2017
131.94%
IPO
514.89%
Name
Element Fleet Management Corp
Chart & Performance
Profile
Element Fleet Management Corp. operates as a fleet management company primarily in Canada, the United States, Mexico, Australia, and New Zealand. The company offers fleet management services comprising vehicle acquisition, financing, program management, and remarketing services to corporate, commercial, government, and public service vehicle fleets. It serves construction, energy, oil and gas, food and beverage, healthcare, services, transportation, and utility industries. Element Fleet Management Corp. 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 | 1,994,266 1.76% | 1,959,818 17.88% | 1,662,486 -6.09% | |||||||
Cost of revenue | 1,819,857 | 1,306,806 | 1,124,069 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 174,409 | 653,012 | 538,417 | |||||||
NOPBT Margin | 8.75% | 33.32% | 32.39% | |||||||
Operating Taxes | 139,461 | 139,910 | 101,670 | |||||||
Tax Rate | 79.96% | 21.43% | 18.88% | |||||||
NOPAT | 34,948 | 513,102 | 436,747 | |||||||
Net income | 351,422 -14.21% | 409,643 46.71% | 279,216 24.02% | |||||||
Dividends | (180,093) | (151,893) | (143,569) | |||||||
Dividend yield | 2.06% | 1.99% | 2.54% | |||||||
Proceeds from repurchase of equity | (73,821) | (331,932) | (493,965) | |||||||
BB yield | 0.84% | 4.35% | 8.73% | |||||||
Debt | ||||||||||
Debt current | 387,034 | 2,780,496 | ||||||||
Long-term debt | 8,222,761 | 8,684,010 | 8,265,564 | |||||||
Deferred revenue | 10,651,245 | 9,522,463 | ||||||||
Other long-term liabilities | 4,346,800 | (10,615,450) | (9,500,012) | |||||||
Net debt | 8,126,446 | 8,870,225 | 10,974,487 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (136,433) | 229,631 | 2,512,102 | |||||||
CAPEX | (22,518) | (68,865) | (86,267) | |||||||
Cash from investing activities | (1,308,783) | (65,610) | (85,949) | |||||||
Cash from financing activities | 1,380,156 | (7,594) | (2,390,228) | |||||||
FCF | 71,674 | 2,379,108 | 1,366,129 | |||||||
Balance | ||||||||||
Cash | 96,315 | 68,876 | 45,271 | |||||||
Long term investments | 131,943 | 26,302 | ||||||||
Excess cash | 102,828 | |||||||||
Stockholders' equity | 3,900,673 | 12,201,035 | 11,262,013 | |||||||
Invested Capital | 15,160,792 | 12,631,667 | 14,458,055 | |||||||
ROIC | 0.25% | 3.79% | 2.92% | |||||||
ROCE | 1.14% | 5.08% | 3.70% | |||||||
EV | ||||||||||
Common stock shares outstanding | 405,242 | 413,335 | 439,488 | |||||||
Price | 21.56 16.86% | 18.45 43.25% | 12.88 -3.74% | |||||||
Market cap | 8,737,016 14.57% | 7,626,030 34.72% | 5,660,611 -6.77% | |||||||
EV | 17,118,200 | 25,395,229 | 24,971,860 | |||||||
EBITDA | 746,936 | 1,256,191 | 1,074,523 | |||||||
EV/EBITDA | 22.92 | 20.22 | 23.24 | |||||||
Interest | 3,831 | 3,580 | ||||||||
Interest/NOPBT | 0.59% | 0.66% |