0
Signin
countryflagUS

18889881171

AAPL 173.18 2.2918% MSFT 397.84 0.7343% GOOG 168.46 1.7455% GOOGL 166.62 1.6844% AMZN 184.72 3.1955% NVDA 858.11 3.3357% META 441.84 0.6034% TSLA 180.1 0.0611% TSM 136.23 0.956% LLY 755.91 -2.683% V 267.61 0.1085% AVGO 1238.3 -0.3669% JPM 191.66 -0.1042% UNH 492.97 1.8302% NVO 124.02 -4.0167% WMT 59.71 1.4613% LVMUY 164.94 0.5609% XOM 116.24 0.181% LVMHF 825.49 0.3843% MA 441.1 -0.2194%

Boyd Group Services Inc

Consumer Cyclical US BYDGF

189.86USD
-3.3596(1.74%)

Last update at 2024-05-02T14:55:00Z

Day Range

189.86195.89
LowHigh

52 Week Range

145.76205.36
LowHigh

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Income before tax 58.73M 32.21M 60.75M 71.62M 75.09M
Minority interest - - - - -
Net income 40.96M 23.54M 45.28M 49.11M 57.00M
Selling general administrative - - - 716.61M 669.07M
Selling and marketing expenses - - - - -
Gross profit 1087.32M 839.26M 754.36M 793.47M 618.53M
Reconciled depreciation 175.62M 153.69M 176.68M 154.96M 51.74M
Ebit 97.73M 65.70M 95.73M 104.56M 85.79M
Ebitda 273.35M 219.40M 234.28M 223.19M 123.78M
Depreciation and amortization 175.62M 153.69M 138.55M 118.63M 37.99M
Non operating income net other - - - - -
Operating income 97.73M 65.70M 95.73M 104.56M 85.79M
Other operating expenses 2334.44M 1806.82M 1546.66M 1621.73M 1279.69M
Interest expense 37.31M 27.65M 33.40M 29.23M 7.55M
Tax provision 17.77M 8.67M 19.74M 29.40M 24.64M
Interest income - - - - -
Net interest income -37.30800M -27.65300M -42.59600M -38.18500M -10.28300M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 17.77M 8.67M 15.48M 22.51M 18.09M
Total revenue 2432.32M 1872.67M 1638.32M 1747.97M 1369.00M
Total operating expenses 989.44M 773.41M 662.71M 667.22M 529.22M
Cost of revenue 1345.00M 1033.41M 883.96M 954.51M 750.47M
Total other income expense net -39.00800M -33.48800M -34.97208M -32.94495M -6.67019M
Discontinued operations - - - - -
Net income from continuing ops 40.96M 23.54M 57.73M 64.15M 77.64M
Net income applicable to common shares 40.96M 23.54M 44.11M 64.15M 77.64M
Preferred stock and other adjustments - - - - -
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Total assets 2102.83M 2027.13M 1569.14M 1455.48M 905.62M
Intangible assets 332.94M 348.73M 275.96M 265.92M 217.17M
Earning assets - - - - -
Other current assets 36.52M 29.55M 20.24M 25.64M 22.24M
Total liab 1356.23M 1300.69M 858.54M 987.04M 486.32M
Total stockholder equity 746.60M 726.43M 710.60M 468.44M 419.30M
Deferred long term liab - - - - -
Other current liab 2.33M 2.44M 2.37M 0.71M 10.02M
Common stock 600.05M 600.05M 605.36M 391.38M 349.06M
Capital stock 600.05M 600.05M 605.36M 391.38M 349.06M
Retained earnings 88.18M 56.72M 70.97M 34.07M 10.31M
Other liab 68.08M 54.41M 47.78M 90.00M 83.27M
Good will 601.71M 601.99M 463.02M 424.57M 322.95M
Other assets 9.88M 7.53M 5.08M 3.32M -
Cash 15.07M 27.71M 60.95M 27.15M 47.34M
Cash and equivalents - - - - -
Total current liabilities 424.29M 367.67M 305.61M 308.04M 222.30M
Current deferred revenue - - - - 0.66M
Net debt 963.03M 957.71M 537.67M 683.76M 170.40M
Short term debt 114.23M 106.81M 93.39M 100.81M 14.86M
Short long term debt 15.37M 13.89M 19.85M 22.12M 16.39M
Short long term debt total 978.10M 985.42M 598.62M 710.91M 217.74M
Other stockholder equity 4.04M 3.68M 3.14M 3.06M 2.94M
Property plant equipment 883.00M 834.23M 619.91M 768.40M 253.10M
Total current assets 275.30M 234.65M 206.12M 176.75M 179.68M
Long term investments - - - - -
Net tangible assets -188.04800M -224.28400M -28.43500M -290.05600M -164.55500M
Short term investments - - - - -
Net receivables 144.93M 110.60M 92.90M 87.28M 79.41M
Long term debt 344.81M 428.19M 209.61M 393.15M 271.77M
Inventory 78.78M 66.78M 32.03M 36.68M 30.69M
Accounts payable 307.73M 258.42M 209.84M 206.52M 196.76M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 54.33M 65.99M 31.13M 39.93M 57.00M
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 6.07M 5.79M 4.43M 0.00000M 988.76M
Deferred long term asset charges - - - - -
Non current assets total 1827.53M 1792.47M 1363.02M 1278.73M 725.95M
Capital lease obligations 617.93M 543.35M 533.87M 513.37M 8.41M
Long term debt total - - - - -
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Investments -47.92500M -354.09700M -101.10300M -282.23600M -156.03400M
Change to liabilities 52.96M 37.41M 10.11M 1.62M 45.24M
Total cashflows from investing activities -47.92500M -354.09700M -75.00800M -282.30000M -156.03400M
Net borrowings -181.02000M 162.10M -248.68300M 20.88M -2.18600M
Total cash from financing activities -228.36900M 124.37M -115.80272M -31.05254M -8.76119M
Change to operating activities -7.06200M -8.76000M 2.95M -3.83200M -2.81400M
Net income 40.96M 23.54M 45.28M 49.11M 57.00M
Change in cash -12.64600M -33.32700M 33.13M -22.20674M 12.22M
Begin period cash flow 27.71M 61.04M 27.81M 49.36M 35.12M
End period cash flow 15.07M 27.71M 60.95M 27.15M 47.34M
Total cash from operating activities 264.25M 196.71M 240.74M 226.46M 132.53M
Issuance of capital stock - - 181.54M - -
Depreciation 175.62M 153.69M 138.55M 118.63M 37.99M
Other cashflows from investing activities 54.66M -1.35800M -1.84100M -0.06400M -0.06400M
Dividends paid -9.54500M -9.65300M -7.56454M -8.31911M 7.73M
Change to inventory -11.64900M -30.82100M 6.09M -2.06236M -0.71364M
Change to account receivables -37.64100M -10.39700M 1.38M -5.22097M -8.29203M
Sale purchase of stock - - 508.23M - -
Other cashflows from financing activities 88.29M 302.42M -11.54443M 100.95M 50.35M
Change to netincome 49.19M 33.55M 41.53M 75.04M 27.34M
Capital expenditures 33.63M 36.40M 26.86M 27.50M 19.57M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -1.52300M -14.07500M 12.90M 1.28M 24.98M
Stock based compensation - - 0.00000M - 0.00000M
Other non cash items 37.14M 27.38M 30.14M 50.43M 3.39M
Free cash flow 230.62M 160.32M 213.88M 198.96M 112.97M

Fundamentals

  • Previous Close 193.22
  • Market Cap4409.58M
  • Volume3
  • P/E Ratio53.76
  • Dividend Yield0.22%
  • EBITDA229.05M
  • Revenue TTM2843.07M
  • Revenue Per Share TTM132.41
  • Gross Profit TTM 1077.50M
  • Diluted EPS TTM3.82

Peer Comparison

Sector: Consumer Cyclical Industry: Personal Services

Company Change (USD) Price (USD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
BYDGF
Boyd Group Services Inc		 -3.3596 1.74% 189.86 53.76 31.06 1.54 5.31 1.91 15.73
ROL
Rollins Inc		 0.06 0.13% 44.74 51.78 39.22 6.88 18.58 7.13 31.73
SCI
Service Corporation International		 -1.8 2.52% 69.60 21.36 18.55 2.46 6.15 3.54 12.26
HRB
H&R Block Inc		 0.33 0.69% 48.03 13.51 11.21 1.96 26.62 2.38 8.97
BFAM
Bright Horizons Family Solutions Inc		 0.54 0.52% 104.27 64.53 30.12 2.33 4.55 3.06 24.35

Reports Covered

Stock Research & News

View All

Profile

Boyd Group Services Inc., together with its subsidiaries, operates non-franchised collision repair centers in North America. The company operates its locations under the Boyd Autobody & Glass and Assured Automotive names in Canada; and Gerber Collision & Glass name in the United States. It also operates as a retail auto glass operator under the Gerber Collision & Glass, Glass America, Auto Glass Service, Auto Glass Authority, and Autoglassonly.com names in the United States. In addition, the company operates a third-party administrator, Gerber National Claims Services that offers glass, emergency roadside, and first notice of loss services. It serves insurance companies and individual vehicle owners. Boyd Group Services Inc. was founded in 1990 and is headquartered in Winnipeg, Canada.

Boyd Group Services Inc

1745 Ellice Avenue, Winnipeg, MB, Canada, R3H 1A6

Key Executives

Name Title Year Born
Mr. Timothy O'Day CEO, Pres & Director 1959
Mr. Narendra M. Pathipati Exec. VP & CFO NA
Mr. Kevin Burnett Chief Operating Officer of U.S. Collision NA
Mr. Mark Miller VP of OEM & Quality NA
Mr. Antonio Canade Chief Operating Officer of Canadian Operatons NA
Jason Hope VP of Corp. Devel. & Strategic Projects NA
Mr. Brian Kaner Exec. VP & COO of Collision Bus. NA
Mr. Eddie Cheskis CEO of Glass America & Gerber National Claim Services NA
Mr. Rex Dunn Pres of True2Form Collision Repair Centers 1957
Desmond D'Silva Chief Exec. Officer of Assured Automotive Inc. NA

Disclaimer - Data Powered by EOD Historical Data (“EODHD”). All CFDs (stocks, indices, mutual funds, ETFs), and Forex are not provided by exchanges but rather by market makers, and so prices may not be accurate and may differ from the actual market price, meaning prices are indicative and not appropriate for trading purposes. EODHD is not using exchanges data feeds for the pricing data, EODHD is using OTC, peer to peer trades and trading platforms over 100+ sources, EODHD is aggregating its data feeds via VWAP method. Therefore, EOD Historical Data doesn’t bear any responsibility for any trading losses you might incur as a result of using this data. EOD Historical Data or anyone involved with EOD Historical Data will not accept any liability for loss or damage as a result of reliance on the information including data, quotes, charts and buy/sell signals contained within this website. Please be fully informed regarding the risks and costs associated with trading the financial markets, it is one of the riskiest investment forms possible. EOD Historical Data does not give any warranties (including, without limitation, as to merchantability or fitness for a particular purpose or use).