XTSEFTT
Market cap3.58bUSD
Dec 20, Last price
37.40CAD
1D
2.35%
1Q
-8.42%
Jan 2017
42.26%
Name
Finning International Inc
Chart & Performance
Profile
Finning International Inc. sells, services, and rents heavy equipment, and power and energy systems in Canada, Chile, the United Kingdom, Argentina, and internationally. The company offers telehandlers, articulated trucks, asphalt pavers, backhoe loaders, cable assist vehicles, cable yarding systems, chip dozers, cold planers, compactors, dozers, drills, electric rope shovels, excavators, material handlers, motor graders, off-highway trucks, pipelayers, remixing transfer vehicle, road reclaimers, road wideners, skid steer and compact track loaders, tack distributors, track loaders, underground-hard rock, wheel loaders, wheel tractor-scrapers, and windrow elevators, as well as attachments. It is also involved in electric power generation, marine power systems, oil and gas, and industrials. In addition, the company provides aftercare, customer training, fuel solutions, fluid analysis, financing, rebuilds, rentals, repair services, maintenance options, warranty, and other services, as well as product support including sales of parts and servicing of equipment. It serves agriculture, construction, forestry, governmental, mining, paving, pipeline, power systems, and snow removal industries. The company was formerly known as Finning Ltd. and changed its name to Finning International Inc. in April 1997. Finning International Inc. was incorporated in 1933 and is headquartered in Surrey, 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 | 10,527,000 13.45% | 9,279,000 27.21% | 7,294,000 17.72% | |||||||
Cost of revenue | 7,951,000 | 7,056,000 | 5,493,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,576,000 | 2,223,000 | 1,801,000 | |||||||
NOPBT Margin | 24.47% | 23.96% | 24.69% | |||||||
Operating Taxes | 228,000 | 172,000 | 114,000 | |||||||
Tax Rate | 8.85% | 7.74% | 6.33% | |||||||
NOPAT | 2,348,000 | 2,051,000 | 1,687,000 | |||||||
Net income | 523,000 3.98% | 503,000 38.19% | 364,000 56.90% | |||||||
Dividends | (146,000) | (144,000) | (139,000) | |||||||
Dividend yield | 2.58% | 2.76% | 2.70% | |||||||
Proceeds from repurchase of equity | (275,000) | (218,000) | 125,000 | |||||||
BB yield | 4.86% | 4.18% | -2.43% | |||||||
Debt | ||||||||||
Debt current | 1,512,000 | 1,258,000 | 651,000 | |||||||
Long-term debt | 1,493,000 | 1,401,000 | 1,490,000 | |||||||
Deferred revenue | 38,000 | 35,000 | 31,000 | |||||||
Other long-term liabilities | 160,000 | 149,000 | 131,000 | |||||||
Net debt | 2,741,000 | 2,213,000 | 1,555,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 228,000 | 1,000 | 425,000 | |||||||
CAPEX | (220,000) | (171,000) | (133,000) | |||||||
Cash from investing activities | (229,000) | (268,000) | (151,000) | |||||||
Cash from financing activities | (71,000) | (13,000) | (300,000) | |||||||
FCF | 1,487,000 | 1,335,000 | 1,522,000 | |||||||
Balance | ||||||||||
Cash | 177,000 | 354,000 | 502,000 | |||||||
Long term investments | 87,000 | 92,000 | 84,000 | |||||||
Excess cash | 221,300 | |||||||||
Stockholders' equity | 2,530,000 | 2,461,000 | 2,343,000 | |||||||
Invested Capital | 5,424,000 | 4,820,000 | 3,996,700 | |||||||
ROIC | 45.84% | 46.53% | 43.75% | |||||||
ROCE | 46.13% | 44.70% | 41.24% | |||||||
EV | ||||||||||
Common stock shares outstanding | 147,727 | 155,072 | 161,643 | |||||||
Price | 38.32 13.84% | 33.66 5.58% | 31.88 17.94% | |||||||
Market cap | 5,660,894 8.45% | 5,219,718 1.29% | 5,153,173 17.44% | |||||||
EV | 8,417,894 | 7,450,718 | 6,728,173 | |||||||
EBITDA | 2,955,000 | 2,556,000 | 2,120,000 | |||||||
EV/EBITDA | 2.85 | 2.91 | 3.17 | |||||||
Interest | 161,000 | 82,000 | 61,000 | |||||||
Interest/NOPBT | 6.25% | 3.69% | 3.39% |