XTSETIH
Market cap6.50bUSD
Dec 20, Last price
114.06CAD
1D
1.22%
1Q
-12.13%
Jan 2017
169.33%
Name
Toromont Industries Ltd
Chart & Performance
Profile
Toromont Industries Ltd. provides specialized capital equipment in Canada, the United States, and internationally. It operates in two segments, Equipment Group and CIMCO. The Equipment Group segment engages in the sale, rental, and service of mobile equipment for Caterpillar and other manufacturers; sale, rental, and service of engines used in various applications, including industrial, commercial, marine, on-highway trucks, and power generation; and sale of complementary and related products, parts, and services. This segment serves building, mining, aggregates, public infrastructure, residential construction, power generation, marine, agriculture, forestry, on-highway truck engines, industrial, demolition, and waste management markets. The CIMCO segment is involved in the design, engineering, fabrication, installation, and after-sale support of refrigeration systems in industrial and recreational markets. This segment primarily serves beverage and food processing, cold storage, food distribution, mining, and recreational ice rink sectors. Toromont Industries Ltd. was founded in 1961 and is based in Concord, 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 | 4,622,301 9.26% | 4,230,736 8.86% | 3,886,537 11.72% | |||||||
Cost of revenue | 3,377,412 | 3,097,150 | 2,916,769 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,244,889 | 1,133,586 | 969,768 | |||||||
NOPBT Margin | 26.93% | 26.79% | 24.95% | |||||||
Operating Taxes | 193,005 | 164,865 | 124,093 | |||||||
Tax Rate | 15.50% | 14.54% | 12.80% | |||||||
NOPAT | 1,051,884 | 968,721 | 845,675 | |||||||
Net income | 534,712 17.73% | 454,198 36.51% | 332,710 30.52% | |||||||
Dividends | (138,565) | (125,210) | (109,053) | |||||||
Dividend yield | 1.44% | 1.54% | 1.15% | |||||||
Proceeds from repurchase of equity | (37,542) | (27,870) | (28,249) | |||||||
BB yield | 0.39% | 0.34% | 0.30% | |||||||
Debt | ||||||||||
Debt current | 9,200 | 7,700 | 7,800 | |||||||
Long-term debt | 707,140 | 679,380 | 669,897 | |||||||
Deferred revenue | 22,479 | 23,276 | 27,254 | |||||||
Other long-term liabilities | 28,703 | 30,592 | 82,712 | |||||||
Net debt | (324,417) | (240,700) | (239,133) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 355,794 | 216,953 | 542,724 | |||||||
CAPEX | (114,471) | (69,334) | (71,203) | |||||||
Cash from investing activities | (78,118) | (44,333) | (68,869) | |||||||
Cash from financing activities | (164,489) | (162,159) | (148,143) | |||||||
FCF | 761,185 | 660,607 | 994,642 | |||||||
Balance | ||||||||||
Cash | 1,040,757 | 927,780 | 916,830 | |||||||
Long term investments | ||||||||||
Excess cash | 809,642 | 716,243 | 722,503 | |||||||
Stockholders' equity | 2,656,506 | 2,306,097 | 1,936,977 | |||||||
Invested Capital | 2,607,454 | 2,305,251 | 1,991,470 | |||||||
ROIC | 42.82% | 45.09% | 40.97% | |||||||
ROCE | 35.42% | 36.52% | 35.10% | |||||||
EV | ||||||||||
Common stock shares outstanding | 82,899 | 82,978 | 83,269 | |||||||
Price | 116.10 18.82% | 97.71 -14.56% | 114.36 28.21% | |||||||
Market cap | 9,624,539 18.71% | 8,107,812 -14.86% | 9,522,694 29.21% | |||||||
EV | 9,300,122 | 7,867,112 | 9,283,561 | |||||||
EBITDA | 1,427,334 | 1,296,396 | 1,128,128 | |||||||
EV/EBITDA | 6.52 | 6.07 | 8.23 | |||||||
Interest | 28,098 | 27,338 | 28,161 | |||||||
Interest/NOPBT | 2.26% | 2.41% | 2.90% |