XTSE
TWC
Market cap321mUSD
May 21, Last price
18.31CAD
1D
0.05%
1Q
2.52%
Jan 2017
74.38%
Name
TWC Enterprises Ltd
Chart & Performance
Profile
TWC Enterprises Limited owns, operates, and manages golf clubs under the ClubLink One Membership More Golf brand in Canada and the United States. The company was formerly known as ClubLink Enterprises Limited and changed its name to TWC Enterprises Limited in May 2014. The company was incorporated in 1997 and is based in King City, Canada. TWC Enterprises Limited is a subsidiary of Paros Enterprises Limited.
Valuation
Title CAD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 246,100 6.78% | 230,469 20.79% | 190,806 6.94% | |||||||
Cost of revenue | 165,217 | 232,187 | 114,726 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 80,883 | (1,718) | 76,080 | |||||||
NOPBT Margin | 32.87% | 39.87% | ||||||||
Operating Taxes | 15,230 | 9,508 | 9,156 | |||||||
Tax Rate | 18.83% | 12.03% | ||||||||
NOPAT | 65,653 | (11,226) | 66,924 | |||||||
Net income | 40,597 84.18% | 22,042 18.09% | 18,666 -79.25% | |||||||
Dividends | (6,880) | (4,625) | (1,410) | |||||||
Dividend yield | 1.52% | 1.14% | 0.33% | |||||||
Proceeds from repurchase of equity | (2,689) | (2,163) | (1,057) | |||||||
BB yield | 0.59% | 0.53% | 0.25% | |||||||
Debt | ||||||||||
Debt current | 20,550 | 7,070 | 18,562 | |||||||
Long-term debt | 8,618 | 59,173 | 70,493 | |||||||
Deferred revenue | 3,254 | 3,043 | 3,326 | |||||||
Other long-term liabilities | ||||||||||
Net debt | (153,670) | (100,916) | 30,810 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 79,773 | 37,975 | 12,028 | |||||||
CAPEX | (311) | (14,715) | (13,100) | |||||||
Cash from investing activities | (16,926) | (9,358) | (22,139) | |||||||
Cash from financing activities | (64,951) | (18,358) | (40,936) | |||||||
FCF | 71,086 | 106,935 | (89,471) | |||||||
Balance | ||||||||||
Cash | 158,823 | 157,181 | 44,149 | |||||||
Long term investments | 24,015 | 9,978 | 14,096 | |||||||
Excess cash | 170,533 | 155,636 | 48,705 | |||||||
Stockholders' equity | 575,430 | 537,587 | 524,049 | |||||||
Invested Capital | 436,809 | 449,708 | 561,682 | |||||||
ROIC | 14.81% | 14.00% | ||||||||
ROCE | 12.28% | 11.53% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 24,439 | 24,582 | 24,535 | |||||||
Price | 18.50 12.46% | 16.45 -6.00% | 17.50 -1.69% | |||||||
Market cap | 452,122 11.81% | 404,374 -5.82% | 429,362 -2.12% | |||||||
EV | 305,908 | 311,162 | 468,760 | |||||||
EBITDA | 95,154 | 12,474 | 93,936 | |||||||
EV/EBITDA | 3.21 | 24.94 | 4.99 | |||||||
Interest | 1,160 | 1,618 | 5,037 | |||||||
Interest/NOPBT | 1.43% | 6.62% |