investorscraft@gmail.com

Intrinsic ValueLogistec Corporation (LGT-B.TO)

Previous Close$66.95
Intrinsic Value
Upside potential
Previous Close
$66.95

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Logistec Corporation operates as a key player in North America’s marine and environmental services sectors, specializing in cargo handling and infrastructure solutions. The company’s Marine Services segment manages 80 terminals across 54 ports, offering container, bulk, and breakbulk handling, stevedoring, and marine agency services. Its Environmental Services segment focuses on soil remediation, water main renewal, and hazardous materials management, catering to industrial and municipal clients. Logistec’s dual-segment approach diversifies revenue streams while reinforcing its niche expertise in logistics and environmental compliance. The company’s strategic port locations and long-standing client relationships position it as a reliable partner for complex supply chain and sustainability needs. Its vertically integrated services—from cargo handling to site remediation—create cross-selling opportunities and resilience against sector-specific downturns. Despite competition from global logistics firms, Logistec maintains a defensible market share through specialized capabilities and regional dominance in Canada.

Revenue Profitability And Efficiency

In FY2022, Logistec reported revenue of CAD 897.6 million, with net income of CAD 53.5 million, reflecting a 6% net margin. Operating cash flow stood at CAD 98.7 million, underscoring efficient working capital management. Capital expenditures of CAD 52.5 million indicate ongoing investments in terminal infrastructure and environmental technologies, aligning with long-term growth objectives.

Earnings Power And Capital Efficiency

The company generated diluted EPS of CAD 4.34, supported by stable demand in cargo handling and environmental services. Its capital-light marine operations and asset-light environmental consulting services contribute to high returns on invested capital, though debt levels warrant monitoring given the capital-intensive nature of port operations.

Balance Sheet And Financial Health

Logistec’s balance sheet shows CAD 36.0 million in cash against total debt of CAD 411.2 million, reflecting a leveraged but manageable position. The debt is likely tied to terminal leases and remediation equipment, with cash flow sufficient to cover interest obligations. The company’s beta of 0.697 suggests lower volatility relative to the broader market.

Growth Trends And Dividend Policy

Growth is driven by port modernization and environmental regulations, though cyclicality in shipping volumes poses risks. The dividend of CAD 0.52 per share offers a modest yield, with payout ratios indicating room for incremental increases if earnings stabilize. Historical trends highlight resilience in both segments during economic downturns.

Valuation And Market Expectations

With a market cap of CAD 834 million, Logistec trades at a premium to pure-play logistics peers, reflecting its niche environmental services. Investors likely value its dual-segment moat and exposure to infrastructure spending, though margin expansion remains a key benchmark for future re-rating.

Strategic Advantages And Outlook

Logistec’s strategic advantages include port exclusivity agreements, regulatory expertise in remediation, and a asset-diverse model. Near-term headwinds include fuel cost inflation and environmental compliance costs, but long-term demand for efficient logistics and sustainable infrastructure supports a positive outlook.

Sources

Company filings, TSX disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount