XTSESIS
Market cap1.01bUSD
Dec 24, Last price
20.32CAD
1D
0.49%
1Q
-5.53%
Jan 2017
86.94%
Name
Savaria Corp
Chart & Performance
Profile
Savaria Corporation provides accessibility solutions for the elderly and physically challenged people in Canada, the United States, Europe, and internationally. The company operates in three segments: Accessibility, Patient Care, and Adapted Vehicles. The Accessibility segment designs, manufactures, distributes, and installs accessibility products, such as stairlifts for straight and curved stairs, vertical and inclined wheelchair platform lifts for commercial and residential applications, and accessibility and home elevators. The Patient Care segment manufactures and distributes therapeutic support surfaces and other pressure management products for the medical and medical beds, as well as offers medical equipment and solutions for the safe handling of patients. The Adapted Vehicles segment offers distributing vehicles for people with mobility challenges for personal or commercial use. The company sells its products through dealers and by direct stores to end-user customers. Savaria Corporation was founded in 1979 and is headquartered in Laval, 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 | 836,954 6.07% | 789,091 19.38% | 660,983 86.46% | |||||||
Cost of revenue | 757,977 | 719,830 | 445,447 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 78,977 | 69,261 | 215,536 | |||||||
NOPBT Margin | 9.44% | 8.78% | 32.61% | |||||||
Operating Taxes | 12,474 | 12,161 | 8,593 | |||||||
Tax Rate | 15.79% | 17.56% | 3.99% | |||||||
NOPAT | 66,503 | 57,100 | 206,943 | |||||||
Net income | 37,841 7.16% | 35,311 206.12% | 11,535 -56.41% | |||||||
Dividends | (34,361) | (32,501) | (29,520) | |||||||
Dividend yield | 3.41% | 3.60% | 2.48% | |||||||
Proceeds from repurchase of equity | 87,338 | 509,871 | ||||||||
BB yield | -8.66% | -42.76% | ||||||||
Debt | ||||||||||
Debt current | 9,946 | 9,324 | 10,978 | |||||||
Long-term debt | 350,839 | 443,938 | 473,713 | |||||||
Deferred revenue | 8,464 | 6,268 | 3,549 | |||||||
Other long-term liabilities | 11,931 | 10,147 | 18,985 | |||||||
Net debt | 300,345 | 397,611 | 419,354 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 78,618 | 90,742 | 57,277 | |||||||
CAPEX | (18,862) | (20,522) | (15,712) | |||||||
Cash from investing activities | (6,355) | (21,583) | (396,439) | |||||||
Cash from financing activities | (63,106) | (83,253) | 351,796 | |||||||
FCF | 46,923 | 54,540 | 134,404 | |||||||
Balance | ||||||||||
Cash | 54,269 | 44,725 | 63,494 | |||||||
Long term investments | 6,171 | 10,926 | 1,843 | |||||||
Excess cash | 18,592 | 16,196 | 32,288 | |||||||
Stockholders' equity | 539,430 | 444,728 | 427,597 | |||||||
Invested Capital | 870,184 | 849,668 | 848,424 | |||||||
ROIC | 7.73% | 6.73% | 35.20% | |||||||
ROCE | 8.39% | 7.50% | 22.86% | |||||||
EV | ||||||||||
Common stock shares outstanding | 66,476 | 64,492 | 62,240 | |||||||
Price | 15.17 8.43% | 13.99 -26.98% | 19.16 32.50% | |||||||
Market cap | 1,008,448 11.77% | 902,237 -24.34% | 1,192,510 62.00% | |||||||
EV | 1,308,793 | 1,299,848 | 1,611,864 | |||||||
EBITDA | 128,109 | 118,363 | 264,859 | |||||||
EV/EBITDA | 10.22 | 10.98 | 6.09 | |||||||
Interest | 24,377 | 16,446 | 11,854 | |||||||
Interest/NOPBT | 30.87% | 23.74% | 5.50% |