XTSEGSY
Market cap1.93bUSD
Dec 24, Last price
165.77CAD
1D
0.92%
1Q
-7.01%
Jan 2017
579.39%
Name
goeasy Ltd
Chart & Performance
Profile
goeasy Ltd. provides non-prime leasing and lending services to consumers in Canada. The company operates through two segments, Easyfinancial and Easyhome. The Easyfinancial segment provides unsecured and real estate secured installment loans; personal, home equity, and auto loans; point-of-sale and small business financing; and value-added services. The Easyhome segment leases household furniture, appliances, electronics, computers, and unsecured lending products to retail consumers. As of December 31, 2021, it operated 294 easyfinancial locations that include 8 kiosks, as well as 158 easyhome stores that include 34 franchises. The company was formerly known as easyhome Ltd. and changed its name to goeasy Ltd. in September 2015. goeasy Ltd. was incorporated in 1990 and is headquartered in Mississauga, 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 | 1,250,069 22.64% | 1,019,336 23.30% | 826,722 26.62% | |||||||
Cost of revenue | 496,248 | 339,741 | 303,635 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 753,821 | 679,595 | 523,087 | |||||||
NOPBT Margin | 60.30% | 66.67% | 63.27% | |||||||
Operating Taxes | 89,057 | 55,615 | 71,911 | |||||||
Tax Rate | 11.81% | 8.18% | 13.75% | |||||||
NOPAT | 664,764 | 623,980 | 451,176 | |||||||
Net income | 247,898 76.87% | 140,161 -42.78% | 244,943 79.44% | |||||||
Dividends | (60,946) | (51,610) | (37,474) | |||||||
Dividend yield | 2.25% | 2.91% | 1.25% | |||||||
Proceeds from repurchase of equity | (2,988) | (435) | 106,728 | |||||||
BB yield | 0.11% | 0.02% | -3.55% | |||||||
Debt | ||||||||||
Debt current | 148,646 | 292,814 | ||||||||
Long-term debt | 2,961,283 | 2,229,270 | 1,683,893 | |||||||
Deferred revenue | 26,965 | 28,661 | 11,354 | |||||||
Other long-term liabilities | 155,517 | (28,661) | 22,778 | |||||||
Net debt | 2,755,242 | 2,288,158 | 1,829,387 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (473,217) | (505,881) | (78,875) | |||||||
CAPEX | (9,232) | (27,886) | (27,449) | |||||||
Cash from investing activities | (11,749) | (42,491) | (210,635) | |||||||
Cash from financing activities | 566,889 | 508,547 | 298,936 | |||||||
FCF | (221,063) | 166,910 | (560,141) | |||||||
Balance | ||||||||||
Cash | 144,577 | 32,454 | 82,879 | |||||||
Long term investments | 61,464 | 57,304 | 64,441 | |||||||
Excess cash | 143,538 | 38,791 | 105,984 | |||||||
Stockholders' equity | 1,029,260 | 3,515,490 | 2,678,386 | |||||||
Invested Capital | 3,983,495 | 3,134,485 | 2,601,302 | |||||||
ROIC | 18.68% | 21.76% | 22.94% | |||||||
ROCE | 18.16% | 21.25% | 19.05% | |||||||
EV | ||||||||||
Common stock shares outstanding | 17,117 | 16,650 | 16,757 | |||||||
Price | 158.06 48.48% | 106.45 -40.62% | 179.27 85.48% | |||||||
Market cap | 2,705,513 52.65% | 1,772,392 -41.00% | 3,004,027 97.26% | |||||||
EV | 5,460,755 | 6,727,851 | 6,744,470 | |||||||
EBITDA | 840,152 | 760,901 | 601,973 | |||||||
EV/EBITDA | 6.50 | 8.84 | 11.20 | |||||||
Interest | 93,851 | 66,202 | ||||||||
Interest/NOPBT | 13.81% | 12.66% |