XTSEMTY
Market cap755mUSD
Dec 27, Last price
46.44CAD
1D
-0.58%
1Q
1.84%
Jan 2017
-8.15%
Name
MTY Food Group Inc
Chart & Performance
Profile
MTY Food Group Inc. franchises and operates quick-service, fast-casual, and casual dining restaurants in Canada, the United States, and internationally. The company also sells retail products under a multitude of banners. As of November 30, 2021, the company had 6,719 locations comprising 6,603 franchised, 23 joint ventures, and 93 corporate locations. The company was formerly known as iNsu Innovations Group Inc. and changed its name to MTY Food Group Inc. in July 2003. MTY Food Group Inc. was founded in 1979 and is headquartered in Saint-Laurent, 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 | 1,169,334 63.20% | 716,522 29.83% | |||||||
Cost of revenue | 876,285 | 497,020 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 293,049 | 219,502 | |||||||
NOPBT Margin | 25.06% | 30.63% | |||||||
Operating Taxes | 5,461 | 20,991 | |||||||
Tax Rate | 1.86% | 9.56% | |||||||
NOPAT | 287,588 | 198,511 | |||||||
Net income | 104,082 39.12% | 74,817 -12.64% | |||||||
Dividends | (24,407) | (20,518) | |||||||
Dividend yield | 1.94% | 1.37% | |||||||
Proceeds from repurchase of equity | (4,167) | (14,618) | |||||||
BB yield | 0.33% | 0.98% | |||||||
Debt | |||||||||
Debt current | 125,500 | 123,967 | |||||||
Long-term debt | 1,714,884 | 1,466,620 | |||||||
Deferred revenue | 1 | 48,405 | |||||||
Other long-term liabilities | 53,241 | 557 | |||||||
Net debt | 1,512,906 | 1,265,970 | |||||||
Cash flow | |||||||||
Cash from operating activities | 184,586 | 142,797 | |||||||
CAPEX | (30,124) | (12,658) | |||||||
Cash from investing activities | (319,659) | (258,420) | |||||||
Cash from financing activities | 135,943 | 105,296 | |||||||
FCF | 214,157 | 71,258 | |||||||
Balance | |||||||||
Cash | 58,895 | 59,479 | |||||||
Long term investments | 268,583 | 265,138 | |||||||
Excess cash | 269,011 | 288,791 | |||||||
Stockholders' equity | 807,240 | 719,769 | |||||||
Invested Capital | 1,902,306 | 1,550,757 | |||||||
ROIC | 16.66% | 13.17% | |||||||
ROCE | 12.39% | 10.95% | |||||||
EV | |||||||||
Common stock shares outstanding | 24,478 | 24,466 | |||||||
Price | 51.50 -15.92% | 61.25 10.98% | |||||||
Market cap | 1,260,625 -15.88% | 1,498,526 9.73% | |||||||
EV | 2,775,008 | 2,765,714 | |||||||
EBITDA | 382,542 | 270,523 | |||||||
EV/EBITDA | 7.25 | 10.22 | |||||||
Interest | 63,544 | 15,638 | |||||||
Interest/NOPBT | 21.68% | 7.12% |