XTSEWFG
Market cap6.67bUSD
Dec 20, Last price
122.95CAD
1D
0.90%
1Q
-4.76%
Jan 2017
156.09%
Name
West Fraser Timber Co Ltd
Chart & Performance
Profile
West Fraser Timber Co. Ltd., a diversified wood products company, engages in manufacturing, selling, marketing, and distributing lumber, engineered wood products, pulp, newsprint, wood chips, and other residuals and renewable energy. It offers spruce-pine-fir and southern yellow pine lumber, treated wood products, medium density fiberboard panels and plywood, oriented strand board, and laminated veneer lumber wood products. The company also provides northern bleached softwood Kraft pulp and bleached chemical thermo-mechanical pulp used to produce various paper products, including printing and writing papers, specialty grades, and various tissue products. It sells its products to major retail chains, contractor supply yards, and wholesalers, as well as industrial customers for further processing or as components for other products in Canada, the United States, China, Europe, Asia, and other countries. West Fraser Timber Co. Ltd. was founded in 1955 and is based in Vancouver, 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 | 6,454,000 -33.47% | 9,701,000 -7.77% | 10,518,000 129.27% | |||||||
Cost of revenue | 5,911,000 | 6,475,000 | 5,843,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 543,000 | 3,226,000 | 4,675,000 | |||||||
NOPBT Margin | 8.41% | 33.25% | 44.45% | |||||||
Operating Taxes | (61,000) | 618,000 | 951,000 | |||||||
Tax Rate | 19.16% | 20.34% | ||||||||
NOPAT | 604,000 | 2,608,000 | 3,724,000 | |||||||
Net income | (167,000) -108.46% | 1,975,000 -32.98% | 2,947,000 401.19% | |||||||
Dividends | (101,834) | (95,077) | (74,340) | |||||||
Dividend yield | 1.08% | 1.03% | 0.56% | |||||||
Proceeds from repurchase of equity | (129,000) | (1,990,000) | (1,312,000) | |||||||
BB yield | 1.37% | 21.61% | 9.92% | |||||||
Debt | ||||||||||
Debt current | 313,000 | 11,000 | 11,000 | |||||||
Long-term debt | 264,000 | 562,000 | 510,000 | |||||||
Deferred revenue | 322,000 | |||||||||
Other long-term liabilities | 234,000 | 242,000 | 38,000 | |||||||
Net debt | (323,031) | (605,247) | (1,316,000) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 525,000 | 2,207,000 | 3,552,000 | |||||||
CAPEX | (477,000) | (477,000) | (635,000) | |||||||
Cash from investing activities | (530,000) | (459,000) | (286,000) | |||||||
Cash from financing activities | (268,000) | (2,126,000) | (2,164,000) | |||||||
FCF | 805,000 | 2,374,000 | 1,178,375 | |||||||
Balance | ||||||||||
Cash | 900,000 | 1,162,000 | 1,568,000 | |||||||
Long term investments | 31 | 16,247 | 269,000 | |||||||
Excess cash | 577,331 | 693,197 | 1,311,100 | |||||||
Stockholders' equity | 7,223,000 | 7,619,000 | 7,656,000 | |||||||
Invested Capital | 7,417,669 | 7,668,803 | 6,865,900 | |||||||
ROIC | 8.01% | 35.89% | 76.54% | |||||||
ROCE | 6.26% | 35.23% | 52.59% | |||||||
EV | ||||||||||
Common stock shares outstanding | 83,199 | 94,173 | 109,560 | |||||||
Price | 113.36 15.95% | 97.77 -18.98% | 120.68 47.57% | |||||||
Market cap | 9,431,439 2.43% | 9,207,294 -30.36% | 13,221,701 135.43% | |||||||
EV | 9,108,408 | 8,602,047 | 11,905,701 | |||||||
EBITDA | 1,083,000 | 3,815,000 | 5,259,000 | |||||||
EV/EBITDA | 8.41 | 2.25 | 2.26 | |||||||
Interest | 24,000 | 24,000 | 48,000 | |||||||
Interest/NOPBT | 4.42% | 0.74% | 1.03% |