XTSENFI
Market cap1.15bUSD
Dec 24, Last price
13.86CAD
1D
0.80%
1Q
-25.92%
Jan 2017
-66.06%
IPO
123.55%
Name
NFI Group Inc
Chart & Performance
Profile
NFI Group Inc., together with its subsidiaries, manufactures and sells buses in North America, the United Kingdom, Europe, the Asia Pacific, and internationally. It operates through two segments, Manufacturing Operations and Aftermarket Operations. The company offers heavy-duty transit buses under the New Flyer name; single and double-deck buses under the Alexander Dennis Limited brand name; motor coaches under Plaxton and MCI brand names; low-floor cutaway and medium-duty buses under the ARBOC brand; and aftermarket parts under the NFI Parts brand name, as well as articulated buses. It also provides zero-emission vehicles, including battery-electric buses, motor coaches, hydrogen fuel-cell buses, and electric trolleys. In addition, company offers post-sale services, including part distribution, field services, support documentation, training, and special projects. The company was formerly known as New Flyer Industries Inc. and changed its name to NFI Group Inc. in May 2018. NFI Group Inc. was founded in 1930 and is headquartered in Winnipeg, Canada.
Valuation
Title USD 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 | 2,685,231 30.74% | 2,053,933 -12.37% | 2,343,794 -3.12% | |||||||
Cost of revenue | 2,709,731 | 2,236,424 | 2,108,199 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (24,500) | (182,491) | 235,595 | |||||||
NOPBT Margin | 10.05% | |||||||||
Operating Taxes | (32,906) | (47,421) | 9,556 | |||||||
Tax Rate | 4.06% | |||||||||
NOPAT | 8,406 | (135,070) | 226,039 | |||||||
Net income | (136,164) -50.98% | (277,763) 1,817.72% | (14,484) -90.82% | |||||||
Dividends | (22,388) | (46,513) | ||||||||
Dividend yield | 3.36% | 3.28% | ||||||||
Proceeds from repurchase of equity | 262,055 | (2) | 28,779 | |||||||
BB yield | -20.84% | 0.00% | -2.03% | |||||||
Debt | ||||||||||
Debt current | 17,959 | 35,482 | 23,261 | |||||||
Long-term debt | 1,257,261 | 1,340,907 | 1,076,268 | |||||||
Deferred revenue | 20,776 | 19,818 | ||||||||
Other long-term liabilities | 158,083 | 81,790 | 108,004 | |||||||
Net debt | 1,225,605 | 1,298,602 | 1,022,211 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (63,813) | (241,850) | 115,230 | |||||||
CAPEX | (26,714) | (31,583) | (36,262) | |||||||
Cash from investing activities | (53,342) | (24,531) | (30,792) | |||||||
Cash from financing activities | 117,836 | 238,279 | (59,992) | |||||||
FCF | (20,344) | (232,367) | 302,964 | |||||||
Balance | ||||||||||
Cash | 49,615 | 49,987 | 77,318 | |||||||
Long term investments | 27,800 | |||||||||
Excess cash | ||||||||||
Stockholders' equity | 702,913 | 565,866 | 861,667 | |||||||
Invested Capital | 1,998,213 | 1,924,481 | 1,954,344 | |||||||
ROIC | 0.43% | 11.36% | ||||||||
ROCE | 11.68% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 91,867 | 70,040 | 70,040 | |||||||
Price | 13.69 43.80% | 9.52 -53.01% | 20.26 -15.90% | |||||||
Market cap | 1,257,654 88.62% | 666,779 -53.01% | 1,419,007 -5.77% | |||||||
EV | 2,483,259 | 1,965,381 | 2,441,218 | |||||||
EBITDA | 56,280 | (93,996) | 332,749 | |||||||
EV/EBITDA | 44.12 | 7.34 | ||||||||
Interest | 135,980 | 91,020 | 73,110 | |||||||
Interest/NOPBT | 31.03% |