investorscraft@gmail.com

Intrinsic ValueToromont Industries Ltd. (TIH.TO)

Previous Close$173.45
Intrinsic Value
Upside potential
Previous Close
$173.45

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

Toromont Industries Ltd. operates as a leading provider of specialized capital equipment across Canada, the U.S., and international markets, structured into two core segments: Equipment Group and CIMCO. The Equipment Group segment focuses on the sale, rental, and servicing of Caterpillar and other manufacturers' mobile equipment, engines, and complementary products, catering to diverse industries such as mining, construction, power generation, and marine. CIMCO specializes in industrial and recreational refrigeration systems, serving sectors like food processing, cold storage, and recreational ice rinks. Toromont’s diversified revenue streams—spanning equipment sales, rentals, and service contracts—underscore its resilience and ability to capitalize on cyclical demand. The company’s strong relationships with OEMs like Caterpillar and its vertically integrated service network enhance its competitive moat in industrial distribution. With a well-established footprint in North America, Toromont benefits from long-term customer relationships and recurring revenue from maintenance services, positioning it as a stable player in the industrial sector.

Revenue Profitability And Efficiency

Toromont reported revenue of CAD 5.02 billion for FY 2024, with net income of CAD 506.5 million, reflecting a net margin of approximately 10.1%. Diluted EPS stood at CAD 6.13, demonstrating robust profitability. Operating cash flow of CAD 359.2 million and capital expenditures of CAD 136.5 million indicate disciplined capital allocation, with free cash flow supporting reinvestment and shareholder returns.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by high-margin service and rental operations, which provide stability amid equipment sales cyclicality. Return metrics are supported by efficient asset utilization, with a debt-to-equity ratio of 0.27 (based on total debt of CAD 689.7 million and equity derived from market cap), reflecting prudent leverage and capital efficiency.

Balance Sheet And Financial Health

Toromont maintains a strong balance sheet, with CAD 890.8 million in cash and equivalents against total debt of CAD 689.7 million, ensuring liquidity and flexibility. The conservative leverage profile and healthy interest coverage ratio underscore financial resilience, enabling strategic investments and dividend sustainability.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by equipment demand and aftermarket services. The company’s dividend of CAD 1.96 per share, with a payout ratio around 32%, reflects a commitment to returning capital while retaining funds for growth initiatives, including geographic and product expansion.

Valuation And Market Expectations

At a market cap of CAD 9.5 billion, Toromont trades at a P/E of ~18.8x (based on FY 2024 EPS), aligning with industrial peers. The beta of 0.768 suggests lower volatility, appealing to defensive investors. Market expectations likely factor in sustained demand for industrial equipment and services.

Strategic Advantages And Outlook

Toromont’s strategic advantages include its OEM partnerships, diversified revenue mix, and aftermarket service network. The outlook remains positive, supported by infrastructure spending trends and refrigeration demand in food and recreational sectors. Risks include economic cyclicality and supply chain disruptions, though the company’s operational agility mitigates these concerns.

Sources

Company filings, TSX 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