XTSESVI
Market cap1.01bUSD
Dec 24, Last price
3.90CAD
1D
-0.76%
1Q
-21.53%
Jan 2017
170.83%
Name
StorageVault Canada Inc.
Chart & Performance
Profile
StorageVault Canada Inc. owns, manages, and rents self-storage and portable storage space in Canada. It operates through three segments: Self Storage, Portable Storage, and Management Fees. The company manages 34 stores owned by third parties; and stores, shreds, and manages documents and records for customers. As of October 11, 2022, it owned and operated 236 storage locations, including 204 owned locations, as well as approximately 4,500 portable storage units in the provinces of British Columbia, Alberta, Saskatchewan, Manitoba, Ontario, Quebec, and Nova Scotia. The company operates its stores under the Access Storage, Depotium Mini-Entrepots, Sentinel Storage, and Storage For Your Life brands; portable storage under the Cubeit and PUPS brands; and record management under the RecordXpress brand. It serves individuals, governments, and commercial customers. StorageVault Canada Inc. was incorporated in 2007 and is headquartered in Toronto, 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 | 288,725 10.27% | 261,828 25.48% | 208,661 34.22% | |||||||
Cost of revenue | 123,218 | 120,474 | 98,766 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 165,506 | 141,354 | 109,894 | |||||||
NOPBT Margin | 57.32% | 53.99% | 52.67% | |||||||
Operating Taxes | (8,636) | (9,585) | (7,823) | |||||||
Tax Rate | ||||||||||
NOPAT | 174,143 | 150,939 | 117,717 | |||||||
Net income | (1,700) -95.88% | (41,242) 14.99% | (35,865) 7.76% | |||||||
Dividends | (2,842) | (2,370) | (2,391) | |||||||
Dividend yield | 0.14% | 0.10% | 0.09% | |||||||
Proceeds from repurchase of equity | (21,543) | (10,177) | 360,100 | |||||||
BB yield | 1.07% | 0.45% | -13.49% | |||||||
Debt | ||||||||||
Debt current | 560,893 | 650,809 | ||||||||
Long-term debt | 1,873,578 | 1,816,440 | 1,614,216 | |||||||
Deferred revenue | 14,125 | 12,944 | ||||||||
Other long-term liabilities | (11,903) | (12,944) | ||||||||
Net debt | 1,858,688 | 2,350,097 | 2,239,881 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 77,995 | 67,310 | 57,024 | |||||||
CAPEX | (35,600) | (29,012) | ||||||||
Cash from investing activities | (78,865) | (249,500) | (255,659) | |||||||
Cash from financing activities | (7,803) | 179,581 | 198,250 | |||||||
FCF | 678,244 | 61,843 | (304,492) | |||||||
Balance | ||||||||||
Cash | 13,861 | 22,535 | 25,144 | |||||||
Long term investments | 1,028 | 4,700 | ||||||||
Excess cash | 453 | 14,144 | 14,711 | |||||||
Stockholders' equity | 155,306 | 193,445 | 216,298 | |||||||
Invested Capital | 1,982,337 | 2,492,047 | 2,395,426 | |||||||
ROIC | 7.78% | 6.18% | 5.41% | |||||||
ROCE | 8.18% | 5.55% | 4.48% | |||||||
EV | ||||||||||
Common stock shares outstanding | 385,605 | 378,051 | 370,268 | |||||||
Price | 5.23 -13.12% | 6.02 -16.50% | 7.21 78.47% | |||||||
Market cap | 2,016,713 -11.39% | 2,275,870 -14.75% | 2,669,630 81.80% | |||||||
EV | 3,875,401 | 4,625,967 | 4,909,511 | |||||||
EBITDA | 266,025 | 245,481 | 203,084 | |||||||
EV/EBITDA | 14.57 | 18.84 | 24.17 | |||||||
Interest | 87,493 | 74,802 | 58,508 | |||||||
Interest/NOPBT | 52.86% | 52.92% | 53.24% |