Previous Close | $209.59 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Boyd Group Services Inc. is a leading operator of non-franchised collision repair centers across North America, serving both insurance companies and individual vehicle owners. The company operates under multiple well-established brands, including Boyd Autobody & Glass in Canada and Gerber Collision & Glass in the U.S., alongside its retail auto glass operations under names like Glass America and Autoglassonly.com. Additionally, Boyd Group provides third-party claims administration through Gerber National Claims Services, offering glass, roadside assistance, and loss notification services. Positioned in the consumer cyclical sector, the company benefits from steady demand driven by vehicle ownership trends and insurance industry dynamics. Its decentralized, non-franchised model allows for operational flexibility and localized customer service, differentiating it from smaller independent shops and larger franchised competitors. Boyd Group’s scale and multi-brand strategy strengthen its market presence, particularly in the fragmented collision repair industry.
Boyd Group reported revenue of CAD 3.07 billion for the period, with net income of CAD 24.5 million, reflecting a net margin of approximately 0.8%. Operating cash flow stood at CAD 313.3 million, indicating strong cash generation relative to earnings. Capital expenditures of CAD 77.3 million suggest ongoing investments in maintaining and expanding its repair center network. The company’s revenue model benefits from insurance partnerships and recurring demand for collision and glass repair services.
Diluted EPS of CAD 1.14 underscores modest earnings power, though the company’s operating cash flow highlights efficient working capital management. The collision repair industry’s steady demand supports Boyd Group’s ability to convert revenue into cash, despite competitive pressures. Capital efficiency is further evidenced by its ability to fund growth while maintaining liquidity, though leverage metrics warrant monitoring given total debt of CAD 1.25 billion.
The company’s balance sheet shows CAD 20.0 million in cash and equivalents against total debt of CAD 1.25 billion, indicating a leveraged position. However, robust operating cash flow provides capacity to service debt. The absence of significant near-term maturities and the defensive nature of its industry mitigate liquidity risks. Shareholders’ equity remains supported by the company’s asset-light business model.
Boyd Group’s growth is driven by organic expansion and strategic acquisitions in the fragmented collision repair market. A dividend of CAD 0.606 per share reflects a commitment to returning capital to shareholders, though the payout ratio remains sustainable given cash flow generation. The company’s focus on scaling its North American footprint positions it to capitalize on industry consolidation opportunities.
With a market capitalization of CAD 4.50 billion, Boyd Group trades at a premium reflective of its market leadership and growth potential. A beta of 0.466 suggests lower volatility relative to the broader market, aligning with its defensive industry positioning. Investors likely value the company’s recurring revenue streams and long-term consolidation opportunities in the collision repair sector.
Boyd Group’s multi-brand strategy, decentralized operations, and insurance partnerships provide competitive advantages in a fragmented industry. The company is well-positioned to benefit from steady demand for collision repair services, though labor and supply chain costs remain key watch items. Its focus on operational efficiency and strategic acquisitions should support sustained growth, barring macroeconomic disruptions.
Company filings, market data
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |