Explore 3 Stock Ideas & Industry Insights Download Free Report

18889881171
Shopping Cart 0
countryflagUS
Login

Boyd Group Services Inc

Consumer Cyclical US BYDGF

NoneUSD
0.00(0%)

Last update at 2026-02-12T21:15:05.019644Z

Day Range

--
LowHigh

52 Week Range

136.81198.00
LowHigh

Fundamentals

  • Previous Close 158.68
  • Market Cap3322.57M
  • VolumeNone
  • P/E Ratio245.67
  • Dividend Yield0.29%
  • EBITDA206.05M
  • Revenue TTM3062.12M
  • Revenue Per Share TTM142.62
  • Gross Profit TTM 1403.24M
  • Diluted EPS TTM0.63

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Analyst Recommendations

Financials

Income Statement

Balance Sheet

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 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Type yearly yearly yearly yearly yearly
Date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Total assets 2464.19M 2382.42M 2102.83M 2027.13M 1569.14M
Intangible assets 336.94M 342.78M 332.94M 348.73M 275.96M
Earning assets - - - - -
Other current assets 44.66M 42.51M 36.52M 29.55M 20.24M
Total liab 1633.33M 1554.09M 1356.23M 1300.69M 858.54M
Total stockholder equity 830.86M 828.33M 746.60M 726.43M 710.60M
Deferred long term liab - - - - -
Other current liab 2.28M 2.44M 2.33M 2.44M 2.37M
Common stock 600.05M 600.05M 600.05M 600.05M 605.36M
Capital stock 600.05M 600.05M 600.05M 600.05M 605.36M
Retained earnings 180.56M 165.43M 88.18M 56.72M 70.97M
Other liab - - 68.08M 54.41M 47.78M
Good will 643.86M 633.99M 601.71M 601.99M 463.02M
Other assets - - 9.88M 7.53M 5.08M
Cash 20.00M 22.51M 15.07M 27.71M 60.95M
Cash and equivalents - - - - -
Total current liabilities 435.07M 472.02M 424.29M 367.67M 305.61M
Current deferred revenue - - - - -
Net debt 1231.58M 1114.47M 963.03M 957.71M 537.67M
Short term debt 125.84M 129.76M 114.23M 106.81M 93.39M
Short long term debt 8.99M 22.04M 15.37M 13.89M 19.85M
Short long term debt total 1251.58M 1136.98M 978.10M 985.42M 598.62M
Other stockholder equity 5.47M 4.54M 4.04M 3.68M 3.14M
Property plant equipment - - 883.00M 834.23M 619.91M
Total current assets 270.72M 296.29M 275.30M 234.65M 206.12M
Long term investments 8.00M 8.00M - - -
Net tangible assets - - -188.04800M -224.28400M -28.43500M
Short term investments - - - - -
Net receivables 132.92M 153.51M 144.93M 110.60M 92.90M
Long term debt 498.29M 399.67M 344.81M 428.19M 209.61M
Inventory 73.13M 78.53M 78.78M 66.78M 32.03M
Accounts payable 306.94M 339.82M 307.73M 258.42M 209.84M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income 44.79M 58.31M 54.33M 65.99M 31.13M
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 4.05M 3.72M 6.07M 5.79M 4.43M
Deferred long term asset charges - - - - -
Non current assets total 2193.47M 2086.13M 1827.53M 1792.47M 1363.02M
Capital lease obligations 744.29M 715.28M 617.93M 543.35M 533.87M
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

Peer Comparison

Sector: Consumer Cyclical Industry: Auto & Truck Dealerships

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		 - -% - 245.67 74.63 1.09 4.02 1.46 14.00
KMX
CarMax Inc		 2.10 4.78% 46.03 24.45 20.04 0.42 1.97 1.14 21.00
PAG
Penske Automotive Group Inc		 -0.48 0.28% 171.88 9.64 10.66 0.37 2.37 0.60 9.29
SIEVF
D'Ieteren Group SA		 - -% 192.15 21.65 10.35 1.43 2.56 1.61 14.22
SIETY
D’Ieteren NV ADR		 - -% 105.09 21.11 11.32 1.46 2.80 1.62 14.36

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 trade names in Canada; and Gerber Collision & Glass trade 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; and a Mobile Auto Solutions service that offers scanning and calibration services. It serves insurance companies and individual vehicle owners. The company 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 - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.