XTSEFC
Market cap305mUSD
Dec 31, Last price
11.94CAD
1D
-1.16%
1Q
4.28%
Jan 2017
-13.23%
Name
Firm Capital Mortgage Investment Corp
Chart & Performance
Profile
Firm Capital Mortgage Investment Corporation, through its mortgage banker, Firm Capital Corporation, provides residential and commercial short-term bridge, and conventional real estate finance in Canada. It engages in originating, funding, purchasing, and servicing mortgage investments. The company also offers mortgage services, such as real estate financing, real estate investment financing, capital market, and loan servicing and advisory services; and a line of lending programs, including construction and development lending, investment property financing, short term lending, bridge finance, mezzanine and equity investments, capital market facilities, residential and non-conventional house lending, and condominium capital improvement loans, as well as special situation loans. In addition, it provides related investment services. The company was founded in 1988 and is based in Toronto, Canada.
Valuation
Title CAD in thousands, except ratios and share amounts | 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 | |
Income | |||||||||
Revenues | 46,491 7.74% | 43,150 26.13% | |||||||
Cost of revenue | 6,646 | 7,958 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 39,845 | 35,193 | |||||||
NOPBT Margin | 85.70% | 81.56% | |||||||
Operating Taxes | 34,334 | ||||||||
Tax Rate | 97.56% | ||||||||
NOPAT | 39,845 | 859 | |||||||
Net income | 34,164 5.99% | 32,234 7.50% | |||||||
Dividends | (32,763) | (32,484) | |||||||
Dividend yield | 7.36% | 7.43% | |||||||
Proceeds from repurchase of equity | 38 | 419 | |||||||
BB yield | -0.01% | -0.10% | |||||||
Debt | |||||||||
Debt current | 24,678 | 72,952 | |||||||
Long-term debt | 158,122 | 178,284 | |||||||
Deferred revenue | 257,130 | ||||||||
Other long-term liabilities | (158,122) | (102,612) | |||||||
Net debt | (401,021) | (398,554) | |||||||
Cash flow | |||||||||
Cash from operating activities | 63,475 | 51,860 | |||||||
CAPEX | |||||||||
Cash from investing activities | 62,786 | (18,800) | |||||||
Cash from financing activities | (101,658) | (27,746) | |||||||
FCF | 82,631 | (74,323) | |||||||
Balance | |||||||||
Cash | 9,367 | ||||||||
Long term investments | 574,455 | 649,790 | |||||||
Excess cash | 581,497 | 647,633 | |||||||
Stockholders' equity | 396,543 | 647,953 | |||||||
Invested Capital | 217,742 | 338,625 | |||||||
ROIC | 14.32% | 0.50% | |||||||
ROCE | 6.49% | 4.83% | |||||||
EV | |||||||||
Common stock shares outstanding | 41,079 | 40,898 | |||||||
Price | 10.84 1.40% | 10.69 -25.51% | |||||||
Market cap | 445,291 1.85% | 437,201 -24.72% | |||||||
EV | 44,270 | 289,884 | |||||||
EBITDA | 39,845 | 35,193 | |||||||
EV/EBITDA | 1.11 | 8.24 | |||||||
Interest | 15,710 | 14,869 | |||||||
Interest/NOPBT | 39.43% | 42.25% |