XTSEINE
Market cap1.17bUSD
Dec 24, Last price
8.24CAD
1D
1.35%
1Q
-18.98%
Jan 2017
-41.27%
IPO
-24.33%
Name
Innergex Renewable Energy Inc
Chart & Performance
Profile
Innergex Renewable Energy Inc. operates as an independent renewable power producer in Canada, the United States, France, and Chile. It acquires, owns, develops, and operates hydroelectric facilities, and wind and solar farms, as well as energy storage facilities. The company operates through three segments: Hydroelectric Power Generation, Wind Power Generation, and Solar Power Generation. As of February 23, 2022, it owned and operated 80 facilities with a net installed capacity of 3,101 megawatts, which included 40 hydroelectric facilities, 33 watersheds, 32 wind farms, and 8 solar farms; and had interests in under development and prospective projects at various stages of development. Innergex Renewable Energy Inc. was founded in 1990 and is headquartered in Longueuil, 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 | 1,041,574 19.65% | 870,494 16.50% | 747,208 21.85% | |||||||
Cost of revenue | 329,199 | 646,372 | 505,926 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 712,375 | 224,122 | 241,282 | |||||||
NOPBT Margin | 68.39% | 25.75% | 32.29% | |||||||
Operating Taxes | (46,913) | (6,577) | (26,240) | |||||||
Tax Rate | ||||||||||
NOPAT | 759,288 | 230,699 | 267,522 | |||||||
Net income | (98,451) 8.05% | (91,115) -50.85% | (185,394) 536.85% | |||||||
Dividends | (150,114) | (149,193) | (131,411) | |||||||
Dividend yield | 8.02% | 4.56% | 3.91% | |||||||
Proceeds from repurchase of equity | (7,434) | 133,572 | 256,516 | |||||||
BB yield | 0.40% | -4.09% | -7.63% | |||||||
Debt | ||||||||||
Debt current | 255,028 | 379,891 | 517,333 | |||||||
Long-term debt | 6,588,109 | 5,910,973 | 4,721,320 | |||||||
Deferred revenue | 22,173 | 17,903 | 18,702 | |||||||
Other long-term liabilities | 310,142 | 264,696 | 317,733 | |||||||
Net debt | 6,532,025 | 5,976,310 | 4,938,989 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 297,853 | 430,243 | 265,498 | |||||||
CAPEX | (687,202) | (151,329) | (250,621) | |||||||
Cash from investing activities | (633,709) | (635,766) | (667,054) | |||||||
Cash from financing activities | 333,279 | 133,154 | 414,077 | |||||||
FCF | 442,090 | (555,318) | (172,284) | |||||||
Balance | ||||||||||
Cash | 159,244 | 162,971 | 166,266 | |||||||
Long term investments | 151,868 | 151,583 | 133,398 | |||||||
Excess cash | 259,033 | 271,029 | 262,304 | |||||||
Stockholders' equity | (1,377,640) | (1,097,565) | (664,679) | |||||||
Invested Capital | 9,477,425 | 8,881,478 | 7,434,301 | |||||||
ROIC | 8.27% | 2.83% | 3.60% | |||||||
ROCE | 8.26% | 2.69% | 3.36% | |||||||
EV | ||||||||||
Common stock shares outstanding | 203,565 | 201,836 | 180,857 | |||||||
Price | 9.19 -43.27% | 16.20 -12.90% | 18.60 -32.04% | |||||||
Market cap | 1,870,763 -42.79% | 3,269,742 -2.80% | 3,363,936 -27.83% | |||||||
EV | 8,652,302 | 9,547,353 | 8,701,562 | |||||||
EBITDA | 1,073,667 | 560,175 | 496,922 | |||||||
EV/EBITDA | 8.06 | 17.04 | 17.51 | |||||||
Interest | 339,550 | 287,728 | 234,826 | |||||||
Interest/NOPBT | 47.66% | 128.38% | 97.32% |