Stock BYD BOYD GROUP SERVICES INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Boyd Group Services Inc.

Equities

BYD

CA1033101082

Personal Services

Market Closed - Toronto S.E.
Other stock markets
 04:00:00 2024-04-26 pm EDT 		5-day change 1st Jan Change
257.2 CAD -0.51% Intraday chart for Boyd Group Services Inc. -4.60% -7.63%
Mar. 27 Boyd Group Services Inc. Extends Revolving Credit Facilities MT
Mar. 27 Boyd Group Services Inc. Extends Revising Credit Facilities CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 3,088 3,701 3,390 3,312 4,511 4,035 - -
Enterprise Value (EV) 1 3,703 4,248 4,348 4,275 5,625 5,184 5,173 4,529
P/E ratio 72.3 x 83.2 x 144 x 80.8 x 52 x 41.8 x 28.5 x -
Yield 0.24% 0.26% 0.29% 0.38% 0.29% 0.3% 0.3% 0.33%
Capitalization / Revenue 1.96 x 2.22 x 1.81 x 1.36 x 1.53 x 1.22 x 1.09 x 0.94 x
EV / Revenue 2.36 x 2.55 x 2.32 x 1.76 x 1.91 x 1.57 x 1.39 x 1.05 x
EV / EBITDA 16.8 x 18.2 x 19.8 x 15.6 x 15.3 x 12.4 x 10.2 x 8.04 x
EV / FCF 20.5 x 30.7 x 26.3 x 18.5 x 18.9 x 25.7 x 20.5 x -
FCF Yield 4.88% 3.25% 3.8% 5.39% 5.3% 3.89% 4.87% -
Price to Book 7.33 x 5.13 x 4.67 x 4.44 x 5.45 x 4.23 x 3.82 x -
Nbr of stocks (in thousands) 19,873 21,472 21,472 21,472 21,472 21,472 - -
Reference price 2 155.4 172.4 157.9 154.3 210.1 187.9 187.9 187.9
Announcement Date 3/18/20 3/24/21 3/23/22 3/22/23 3/20/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,572 1,665 1,873 2,432 2,946 3,301 3,709 4,305
EBITDA 1 220.3 234 219.5 273.5 368.2 419.1 506.2 563.1
EBIT 1 113.6 93.15 65.85 97.88 175.4 194.4 261.4 306.7
Operating Margin 7.22% 5.59% 3.52% 4.02% 5.95% 5.89% 7.05% 7.12%
Earnings before Tax (EBT) 1 64.42 61.75 32.21 58.73 118.5 131.2 192.8 -
Net income 1 44.17 46.01 23.54 40.96 86.66 98 143.5 -
Net margin 2.81% 2.76% 1.26% 1.68% 2.94% 2.97% 3.87% -
EPS 2 2.149 2.072 1.100 1.910 4.040 4.495 6.600 -
Free Cash Flow 1 180.6 138.2 165.2 230.6 298.4 201.7 252 -
FCF margin 11.49% 8.3% 8.82% 9.48% 10.13% 6.11% 6.79% -
FCF Conversion (EBITDA) 82% 59.08% 75.26% 84.32% 81.03% 48.11% 49.78% -
FCF Conversion (Net income) 408.91% 300.38% 701.93% 563% 344.33% 205.79% 175.64% -
Dividend per Share 2 0.3732 0.4423 0.4602 0.5790 0.6000 0.5553 0.5587 0.6200
Announcement Date 3/18/20 3/24/21 3/23/22 3/22/23 3/20/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 490.2 516.2 556.8 612.8 625.7 637.1 714.9 753.2 737.8 740 790.5 841.1 837 838.5 879
EBITDA 1 51.5 57.3 53.76 72 73.04 74.69 84.69 95.37 93.97 94.21 88.65 107.6 110.9 112.8 114.4
EBIT 1 10.46 15.78 11.02 27.88 29.08 29.91 40.9 54.95 43.12 42.42 34.3 55.71 56.9 55.91 -
Operating Margin 2.13% 3.06% 1.98% 4.55% 4.65% 4.69% 5.72% 7.3% 5.84% 5.73% 4.34% 6.62% 6.8% 6.67% -
Earnings before Tax (EBT) 1 0.64 6.711 2.028 18.44 18.9 19.36 28.28 35.83 28.34 27.07 21.5 39.7 41.2 42.9 40.3
Net income 1 0.434 4.901 1.608 13.3 11.87 14.18 20.82 26.27 20.5 19.07 15.9 29.3 30.5 31.7 29.8
Net margin 0.09% 0.95% 0.29% 2.17% 1.9% 2.23% 2.91% 3.49% 2.78% 2.58% 2.01% 3.48% 3.64% 3.78% 3.39%
EPS 2 0.0200 0.2300 0.0700 0.6200 0.5500 0.6600 0.9700 1.220 0.9500 0.8900 0.6350 1.175 1.310 1.380 1.430
Dividend per Share 2 0.1134 0.1254 0.1113 0.1440 0.1440 0.1470 0.1100 0.1470 0.1470 0.1590 0.1500 0.1500 0.1500 0.1500 -
Announcement Date 11/10/21 3/23/22 5/11/22 8/10/22 11/9/22 3/22/23 5/10/23 8/10/23 11/10/23 3/20/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 615 546 958 963 1,114 1,149 1,139 494
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 2.792 x 2.336 x 4.362 x 3.521 x 3.026 x 2.741 x 2.249 x 0.8769 x
Free Cash Flow 1 181 138 165 231 298 202 252 -
ROE (net income / shareholders' equity) 17% 7.61% 3.27% 5.56% 11% 11.6% 14.8% -
ROA (Net income/ Total Assets) 6.42% 2.96% - 1.98% - - - -
Assets 1 688.6 1,555 - 2,065 - - - -
Book Value Per Share 2 21.20 33.60 33.80 34.80 38.60 44.40 49.20 -
Cash Flow per Share 2 10.20 7.770 9.190 12.30 16.70 13.10 16.20 -
Capex 1 23.1 13.8 31.5 33.6 59.2 72.7 74.6 -
Capex / Sales 1.47% 0.83% 1.68% 1.38% 2.01% 2.2% 2.01% -
Announcement Date 3/18/20 3/24/21 3/23/22 3/22/23 3/20/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Boyd Group Services Inc.

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
14
Last Close Price
187.9 USD
Average target price
237.3 USD
Spread / Average Target
+26.30%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Consumer Repair Services

1st Jan change Capi.
BOYD GROUP SERVICES INC. Stock Boyd Group Services Inc.
-7.63% 4.03B
VALVOLINE INC. Stock Valvoline Inc.
+14.05% 5.56B
DRIVEN BRANDS HOLDINGS INC. Stock Driven Brands Holdings Inc.
+0.91% 2.36B
BYBON GROUP COMPANY LIMITED Stock BYBON Group Company Limited
+23.57% 275M
JAPAN LIVING WARRANTY INC. Stock Japan Living Warranty Inc.
+11.26% 105M
JAPAN WARRANTY SUPPORT CO., LTD. Stock Japan Warranty Support Co., Ltd.
+38.96% 78.46M
OPTIMA AUTOMOBILE GROUP HOLDINGS LIMITED Stock Optima Automobile Group Holdings Limited
+45.10% 80.35M
Consumer Repair Services
  1. Stock Market
  2. Equities
  3. BYD Stock
  4. Financials Boyd Group Services Inc.