investorscraft@gmail.com

Intrinsic ValueSavaria Corporation (SIS.TO)

Previous Close$23.70
Intrinsic Value
Upside potential
Previous Close
$23.70

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Savaria Corporation operates in the industrial machinery sector, specializing in accessibility solutions for the elderly and physically challenged. The company’s diversified revenue model spans three segments: Accessibility, Patient Care, and Adapted Vehicles. Its core offerings include stairlifts, wheelchair platform lifts, home elevators, therapeutic support surfaces, and adapted mobility vehicles, sold through dealers and direct stores. Savaria serves a global market, with a strong presence in Canada, the U.S., and Europe, positioning itself as a leader in accessibility innovation. The company’s integrated approach—combining design, manufacturing, and distribution—ensures control over quality and customer experience. Its focus on aging populations and mobility challenges aligns with long-term demographic trends, reinforcing its market resilience. Savaria’s competitive edge lies in its broad product portfolio, technical expertise, and established distribution network, making it a trusted partner in the accessibility and patient care industries.

Revenue Profitability And Efficiency

Savaria reported revenue of CAD 867.8 million for FY 2024, with net income of CAD 48.5 million, reflecting a net margin of approximately 5.6%. Operating cash flow stood at CAD 120.1 million, demonstrating solid cash generation. Capital expenditures were modest at CAD 11.9 million, indicating disciplined reinvestment. The company’s profitability metrics suggest efficient operations, though margins may face pressure from input costs or competitive dynamics.

Earnings Power And Capital Efficiency

Diluted EPS of CAD 0.68 underscores Savaria’s earnings capability, supported by stable demand in its core markets. The company’s operating cash flow-to-revenue ratio of ~13.8% highlights effective capital conversion. With a balanced approach to growth and profitability, Savaria maintains adequate returns on invested capital, though further efficiency gains could enhance shareholder value.

Balance Sheet And Financial Health

Savaria’s balance sheet shows CAD 35.2 million in cash and equivalents against total debt of CAD 292.6 million, implying a manageable leverage position. The debt-to-equity ratio appears reasonable for its industry, supported by consistent cash flow generation. Liquidity remains sufficient to meet obligations, with room for strategic investments or acquisitions.

Growth Trends And Dividend Policy

The company benefits from secular growth trends tied to aging populations and accessibility needs. Its dividend of CAD 0.5332 per share reflects a commitment to returning capital, though payout ratios remain sustainable. Revenue growth potential lies in geographic expansion and product innovation, with patient care and adapted vehicles offering incremental opportunities.

Valuation And Market Expectations

With a market cap of CAD 1.37 billion, Savaria trades at a P/E multiple aligned with industrial peers. Investors likely price in steady growth, given its niche market leadership and demographic tailwinds. The beta of 0.997 suggests market-correlated volatility, though the business model provides defensive characteristics.

Strategic Advantages And Outlook

Savaria’s strengths include its diversified product lines, global footprint, and alignment with long-term demographic shifts. Challenges may include supply chain costs or regulatory changes. The outlook remains positive, driven by innovation and expansion in underserved markets, though execution risks persist.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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