XTSEGBT
Market cap304mUSD
Dec 24, Last price
13.50CAD
1D
2.27%
1Q
2.97%
Jan 2017
1.12%
Name
BMTC Group Inc
Chart & Performance
Profile
BMTC Group Inc., together with its subsidiaries, manages and operates a retail network of furniture, household appliances, and electronic products in Canada. It operates through two divisions, Brault & Martineau and EconoMax. The company was incorporated in 1989 and is headquartered in Montreal, Canada.
Valuation
Title CAD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑01 | 2023‑01 | 2022‑01 | 2021‑01 | 2020‑01 | 2019‑01 | 2018‑01 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 578,945 -19.36% | 717,972 -12.38% | 819,445 26.25% | |||||||
Cost of revenue | 594,592 | 674,267 | 736,659 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (15,647) | 43,705 | 82,786 | |||||||
NOPBT Margin | 6.09% | 10.10% | ||||||||
Operating Taxes | 7,271 | 13,201 | 25,927 | |||||||
Tax Rate | 30.20% | 31.32% | ||||||||
NOPAT | (22,918) | 30,504 | 56,859 | |||||||
Net income | 47,427 16.13% | 40,838 -50.16% | 81,931 49.39% | |||||||
Dividends | (11,817) | (11,964) | (11,435) | |||||||
Dividend yield | 2.75% | 2.60% | 2.27% | |||||||
Proceeds from repurchase of equity | (5,245) | 4,007 | 3,773 | |||||||
BB yield | 1.22% | -0.87% | -0.75% | |||||||
Debt | ||||||||||
Debt current | 25,663 | 14,328 | 4,007 | |||||||
Long-term debt | 12,649 | 14,158 | 21,459 | |||||||
Deferred revenue | (23,373) | (13,807) | ||||||||
Other long-term liabilities | 23,373 | 13,807 | ||||||||
Net debt | (247,704) | (202,178) | (211,860) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (9,177) | (1,935) | 62,226 | |||||||
CAPEX | (2,059) | (3,755) | (2,245) | |||||||
Cash from investing activities | 16,623 | (3,247) | (17,539) | |||||||
Cash from financing activities | (20,881) | (21,785) | (22,510) | |||||||
FCF | 3,065 | 4,417 | 44,793 | |||||||
Balance | ||||||||||
Cash | 1,255 | 3,050 | 18,983 | |||||||
Long term investments | 284,761 | 227,614 | 218,343 | |||||||
Excess cash | 257,069 | 194,765 | 196,354 | |||||||
Stockholders' equity | 476,897 | 440,899 | 387,866 | |||||||
Invested Capital | 250,321 | 265,894 | 199,568 | |||||||
ROIC | 13.11% | 31.32% | ||||||||
ROCE | 9.03% | 20.21% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 32,870 | 33,256 | 33,724 | |||||||
Price | 13.09 -5.35% | 13.83 -7.43% | 14.94 37.44% | |||||||
Market cap | 430,274 -6.45% | 459,924 -8.71% | 503,831 36.35% | |||||||
EV | 182,570 | 257,746 | 291,971 | |||||||
EBITDA | (6,181) | 53,710 | 94,254 | |||||||
EV/EBITDA | 4.80 | 3.10 | ||||||||
Interest | 626 | |||||||||
Interest/NOPBT | 0.76% |