XTSEEFN.PR.E
Market cap8.17bUSD
Dec 24, Last price
23.90CAD
Name
Element Fleet Management Corp
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% |