Valuation North American Construction Group Ltd.
Stocks
NOA
CA6568111067
Oil Related Services and Equipment
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 19.62 CAD | -0.41% |
|
+5.60% | -0.71% |
Company Valuation: North American Construction Group Ltd.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 545.7 | 477.7 | 739.3 | 831.1 | 557.3 | 531.8 | - | - |
| Change | - | -12.46% | 54.76% | 12.42% | -32.94% | -4.58% | - | - |
| Enterprise Value (EV) 1 | 854.8 | 477.7 | 1,356 | 1,687 | 1,436 | 1,416 | 1,388 | 1,182 |
| Change | - | -44.12% | 183.94% | 24.4% | -14.91% | -1.36% | -2.01% | -14.84% |
| P/E | 11.7x | 8.41x | 13.2x | 20.4x | 17.3x | 11.1x | 7.96x | 7.08x |
| PBR | 2.07x | 1.56x | 2.56x | 2.13x | 1.21x | 1.1x | 0.97x | 0.82x |
| PEG | - | 0.3x | -4.73x | -0.7x | -0.7x | 0.2x | 0.2x | 0.6x |
| Capitalization / Revenue | 0.83x | 0.62x | 0.77x | 0.71x | 0.43x | 0.38x | 0.35x | 0.34x |
| EV / Revenue | 1.31x | 0.62x | 1.42x | 1.45x | 1.12x | 1.01x | 0.92x | 0.76x |
| EV / EBITDA | 4.12x | 1.95x | 4.57x | 4.32x | 4.03x | 3.56x | 3.3x | 2.76x |
| EV / EBIT | 9.23x | 6.71x | 14.2x | 8.22x | 13.2x | 10.6x | 8.84x | - |
| EV / FCF | 13x | 6.82x | 17.5x | -31.7x | -150x | 33.1x | 20.1x | 8.69x |
| FCF Yield | 7.71% | 14.7% | 5.7% | -3.15% | -0.67% | 3.02% | 4.97% | 11.5% |
| Dividend per Share 2 | 0.16 | 0.32 | 0.4 | 0.42 | 0.48 | 0.48 | 0.48 | 0.48 |
| Rate of return | 0.83% | 1.77% | 1.45% | 1.36% | 2.43% | 2.45% | 2.45% | 2.45% |
| EPS 2 | 1.64 | 2.15 | 2.09 | 1.52 | 1.14 | 1.773 | 2.465 | 2.77 |
| Distribution rate | 9.76% | 14.9% | 19.1% | 27.6% | 42.1% | 27.1% | 19.5% | 17.3% |
| Net sales 1 | 654.1 | 769.5 | 957.2 | 1,166 | 1,284 | 1,401 | 1,501 | 1,547 |
| EBITDA 1 | 207.3 | 245.4 | 297 | 390.3 | 356.5 | 398.2 | 420.1 | 428.8 |
| EBIT 1 | 92.66 | 71.16 | 95.71 | 205.3 | 109.2 | 133.5 | 157.1 | - |
| Net income 1 | 51.41 | - | 63.14 | 44.08 | 33.83 | 48.4 | 64.42 | 57 |
| Net Debt 1 | 309.1 | - | 617.1 | 856.2 | 878.5 | 884.5 | 856 | 650 |
| Reference price 2 | 19.19 | 18.08 | 27.65 | 30.98 | 19.76 | 19.62 | 19.62 | 19.62 |
| Nbr of stocks (in thousands) | 28,437 | 26,421 | 26,737 | 26,827 | 28,203 | 27,103 | - | - |
| Announcement Date | 2/16/22 A | 2/15/23 A | 3/13/24 A | 3/19/25 A | 3/11/26 A | - | - | - |
1CAD in Million2CAD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.11x | 1.01x | 3.56x | 2.44% | 379M | |
| 18.94x | 2.14x | 9.76x | 2.49% | 70.6B | |
| 21.12x | 2x | 11.15x | 1.67% | 55.65B | |
| 25.88x | 2.77x | 13.74x | 0.26% | 30.31B | |
| 13.64x | 1.43x | 7.82x | 2.09% | 27.33B | |
| 19.29x | 0.51x | 4.12x | 3.84% | 9.54B | |
| 25.27x | 0.86x | 8.15x | 1.87% | 7.22B | |
| 20.7x | 5.8x | 10.07x | 2.39% | 6.73B | |
| 8.03x | 1.5x | 5.89x | 3.36% | 6.53B | |
| 32.37x | 6.18x | 11.11x | 3.07% | 6.48B | |
| Average | 19.63x | 2.42x | 8.54x | 2.35% | 22.08B | |
| Weighted average by Cap. | 20.12x | 2.20x | 10.05x | 2% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- NOA Stock
- Valuation North American Construction Group Ltd.
Select your edition
All financial news and data tailored to specific country editions
