XTSEGDL
Market cap77mUSD
Dec 24, Last price
13.11CAD
1D
-4.93%
1Q
-9.83%
Jan 2017
46.81%
Name
Goodfellow Inc
Chart & Performance
Profile
Goodfellow Inc. engages in the wholesale distribution of lumber products, building materials, and floor coverings to the retail trade, industrial, and manufacturing sectors in Canada and the United States. It is also involved in the remanufacturing and distribution of lumber and wood products. The company's decking products include accessories, composite, and wood products for outdoor spaces; and flooring products comprise engineered wood floors, hardwood floors, laminates, sub-floors and accessories, planks and tiles, and stone product composite. It also provides insulation and sound-proofing products; lumber products comprising cedar, Douglas fir, engineered wood, glued-laminated timber, hardwood, Hemlock timber, pine, and treated wood products, as well as lumber products for the mining industry; and panels consisting of construction and hardwood plywood panels, medium and high density fiber boards, oriented strand board panels, particleboards, and melamine panels and accessories. In addition, the company offers siding products, including accessories, engineered wood sidings, and wood siding boards; cedar, asphalt, or polymer roofing products; and wall concepts, such as laminate and wood planks. Further, it offers ceiling, hardware, and solid surface, as well as interior materials. Additionally, the company provides custom timber fabrication, engineering, container and van loading, and export prep and packaging services. It also exports its products. The company was formerly known as Goodfellow Lumber Ltd. and changed its name to Goodfellow Inc. in October 1984. Goodfellow Inc. was founded in 1898 and is headquartered in Delson, Canada.
Valuation
Title CAD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑11 | 2022‑11 | 2021‑11 | 2020‑11 | 2019‑11 | 2018‑11 | 2017‑11 | 2016‑11 | 2015‑11 | |
Income | |||||||||
Revenues | 512,821 -18.75% | 631,185 2.47% | |||||||
Cost of revenue | 482,840 | 583,268 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 29,981 | 47,917 | |||||||
NOPBT Margin | 5.85% | 7.59% | |||||||
Operating Taxes | 5,402 | 12,037 | |||||||
Tax Rate | 18.02% | 25.12% | |||||||
NOPAT | 24,579 | 35,880 | |||||||
Net income | 14,688 -55.05% | 32,679 -13.63% | |||||||
Dividends | (8,539) | (7,706) | |||||||
Dividend yield | 7.11% | 7.39% | |||||||
Proceeds from repurchase of equity | (456) | 6,985 | |||||||
BB yield | 0.38% | -6.70% | |||||||
Debt | |||||||||
Debt current | 4,732 | 4,969 | |||||||
Long-term debt | 21,726 | 30,043 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 634 | ||||||||
Net debt | (1,921) | 31,592 | |||||||
Cash flow | |||||||||
Cash from operating activities | 42,968 | 26,013 | |||||||
CAPEX | (3,836) | (4,881) | |||||||
Cash from investing activities | (3,664) | (4,853) | |||||||
Cash from financing activities | (14,345) | (14,747) | |||||||
FCF | 48,637 | 15,908 | |||||||
Balance | |||||||||
Cash | 28,379 | 3,420 | |||||||
Long term investments | |||||||||
Excess cash | 2,738 | ||||||||
Stockholders' equity | 195,003 | 186,779 | |||||||
Invested Capital | 205,494 | 200,006 | |||||||
ROIC | 12.12% | 19.20% | |||||||
ROCE | 14.12% | 23.55% | |||||||
EV | |||||||||
Common stock shares outstanding | 8,537 | 8,563 | |||||||
Price | 14.07 15.61% | 12.17 27.30% | |||||||
Market cap | 120,109 15.26% | 104,206 27.30% | |||||||
EV | 118,188 | 135,798 | |||||||
EBITDA | 38,591 | 55,627 | |||||||
EV/EBITDA | 3.06 | 2.44 | |||||||
Interest | 2,397 | 1,833 | |||||||
Interest/NOPBT | 8.00% | 3.83% |