investorscraft@gmail.com

Intrinsic ValueExco Technologies Limited (XTC.TO)

Previous Close$6.99
Intrinsic Value
Upside potential
Previous Close
$6.99

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

Exco Technologies Limited operates as a diversified industrial supplier, specializing in tooling, components, and assemblies for the die-cast, extrusion, and automotive sectors. The company’s Casting and Extrusion segment provides critical tooling and consumable parts for aluminum die-casting and extrusion machines, serving global automotive and industrial markets. Its Automotive Solutions segment focuses on interior trim components, cargo restraint systems, and injection-molded parts for passenger and light truck vehicles, positioning Exco as a key supplier to OEMs and Tier 1 manufacturers. With operations spanning North America, Europe, Asia, and South America, Exco leverages its technical expertise and manufacturing footprint to maintain a competitive edge in cost-sensitive, high-volume production environments. The company’s diversified revenue streams and long-standing customer relationships mitigate cyclical risks inherent in the automotive industry, while its focus on lightweight materials aligns with broader industry trends toward fuel efficiency and sustainability.

Revenue Profitability And Efficiency

Exco reported revenue of CAD 637.8 million for the period, with net income of CAD 29.6 million, reflecting a net margin of approximately 4.6%. Operating cash flow stood at CAD 81.7 million, underscoring solid cash generation despite capital expenditures of CAD 33 million. The company’s ability to convert revenue into operating cash flow suggests efficient working capital management, though margins remain modest due to competitive pressures in the auto parts sector.

Earnings Power And Capital Efficiency

Diluted EPS of CAD 0.76 indicates moderate earnings power, supported by stable demand in its core markets. The company’s capital expenditures, while significant, are directed toward maintaining technological competitiveness and operational scalability. Exco’s capital efficiency is further evidenced by its ability to fund growth initiatives while generating positive free cash flow, though its return metrics are tempered by industry-wide pricing pressures.

Balance Sheet And Financial Health

Exco maintains a balanced financial position, with CAD 31.6 million in cash and equivalents against total debt of CAD 112.3 million. The manageable leverage ratio and consistent cash flow generation provide flexibility for debt servicing and strategic investments. The absence of excessive leverage or liquidity concerns positions the company to navigate cyclical downturns without significant financial strain.

Growth Trends And Dividend Policy

Exco’s growth is tied to automotive production volumes and industrial activity, with limited near-term catalysts beyond organic demand. The company pays a dividend of CAD 0.42 per share, offering a modest yield, reflecting a conservative payout policy aligned with its cyclical earnings profile. Future growth may hinge on expanding its product portfolio or geographic reach, though no major acquisitions or divestitures have been disclosed.

Valuation And Market Expectations

With a market capitalization of CAD 250.8 million, Exco trades at a P/E multiple of approximately 8.5x, in line with peers in the auto parts sector. The beta of 0.897 suggests lower volatility relative to the broader market, reflecting its stable but unspectacular growth prospects. Investor expectations appear muted, pricing in steady but not transformative performance.

Strategic Advantages And Outlook

Exco’s strengths lie in its diversified product offerings, global manufacturing footprint, and entrenched relationships with automotive OEMs. However, its outlook is closely tied to macroeconomic conditions and auto production cycles. The company’s focus on operational efficiency and lightweight materials could position it favorably amid industry shifts toward electrification and sustainability, though near-term headwinds from supply chain disruptions or demand fluctuations remain risks.

Sources

Company filings, Toronto Stock Exchange disclosures

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