Kalkine has a fully transformed New Avatar.

Switch to Old version
1800-272-662
Shopping Cart 0
countryflagAU
Login

Boyd Group Services Inc.

Consumer Cyclical CA BYD

219.81CAD
-3.4(1.52%)

Last update at 2026-03-10T20:00:00Z

Day Range

219.41224.53
LowHigh

52 Week Range

185.85257.45
LowHigh

Fundamentals

  • Previous Close 223.21
  • Market Cap6487.41M
  • Volume67827
  • P/E Ratio233.11
  • Dividend Yield0.18%
  • EBITDA227.13M
  • Revenue TTM3101.28M
  • Revenue Per Share TTM144.45
  • Gross Profit TTM 1435.59M
  • Diluted EPS TTM1.00

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Analyst Recommendations

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Type yearly yearly yearly yearly yearly
Date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Income before tax 31.63M 119.23M 58.73M 32.21M 60.75M
Minority interest - - - - -
Net income 24.52M 86.45M 40.96M 23.54M 45.28M
Selling general administrative - - - - -
Selling and marketing expenses - - - - -
Gross profit 1395.18M 1336.85M 1087.32M 839.26M 754.36M
Reconciled depreciation 225.32M 192.85M 175.62M 153.69M 176.68M
Ebit 109.40M 174.98M 97.73M 65.70M 95.73M
Ebitda 208.97M 255.20M 273.35M 219.40M 234.28M
Depreciation and amortization 99.58M 80.23M 175.62M 153.69M 138.55M
Non operating income net other - - - - -
Operating income 334.50M 367.36M 97.73M 65.70M 95.73M
Other operating expenses 2732.93M 2571.56M 2334.44M 1806.82M 1546.66M
Interest expense 68.91M 51.72M 37.31M 27.65M 33.40M
Tax provision 7.12M 32.87M 17.77M 8.67M 19.74M
Interest income - - - - -
Net interest income -68.91300M -51.71800M -37.30800M -27.65300M -42.59600M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 7.12M 32.79M 17.77M 8.67M 15.48M
Total revenue 3067.43M 2938.93M 2432.32M 1872.67M 1638.32M
Total operating expenses 1060.68M 969.49M 989.44M 773.41M 662.71M
Cost of revenue 1672.25M 1602.08M 1345.00M 1033.41M 883.96M
Total other income expense net -302.87124M -248.13005M -39.00800M -33.48800M -34.97208M
Discontinued operations - - - - -
Net income from continuing ops 24.54M 86.66M 40.96M 23.54M 57.73M
Net income applicable to common shares 24.54M 86.66M 40.96M 23.54M 57.73M
Preferred stock and other adjustments - - - - -
Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Type yearly yearly yearly yearly yearly
Date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Total assets 2464.19M 3141.45M 2102.83M 2027.13M 1569.14M
Intangible assets 336.94M 342.78M 332.94M 348.73M 275.96M
Earning assets - - - - -
Other current assets - 55.02M 36.52M 29.55M 20.24M
Total liab 1633.33M 2049.22M 1356.23M 1300.69M 858.54M
Total stockholder equity 830.86M 1092.23M 746.60M 726.43M 710.60M
Deferred long term liab - - - - -
Other current liab - 3.21M 2.33M 2.44M 2.37M
Common stock - 791.22M 600.05M 600.05M 605.36M
Capital stock 600.05M 600.05M 600.05M 600.05M 605.36M
Retained earnings 180.56M 218.13M 88.18M 56.72M 70.97M
Other liab - - 68.08M 54.41M 60.83M
Good will 643.86M 835.97M 601.71M 601.99M 463.02M
Other assets - - 9.88M 7.53M 6.47M
Cash 20.00M 29.68M 15.07M 27.71M 60.95M
Cash and equivalents - - - - -
Total current liabilities 435.07M 622.41M 424.29M 367.67M 305.61M
Current deferred revenue - - - - -
Net debt 487.29M 1469.54M 963.03M 957.71M 537.67M
Short term debt - 171.11M 114.23M 106.81M 93.39M
Short long term debt 8.99M 22.04M 15.37M 13.89M 19.85M
Short long term debt total - 1499.22M 978.10M 985.42M 598.62M
Other stockholder equity - 5.99M 4.04M 3.68M 3.14M
Property plant equipment - - 883.00M 834.23M 789.27M
Total current assets 270.72M 390.68M 275.30M 234.65M 206.12M
Long term investments 8.00M 8.00M - - -
Net tangible assets - - -188.04800M -224.28400M -36.19500M
Short term investments - - - - -
Net receivables 120.62M 202.42M 144.93M 110.60M 92.90M
Long term debt 498.29M 399.67M 344.81M 428.19M 209.61M
Inventory 73.13M 103.55M 78.78M 66.78M 32.03M
Accounts payable 306.94M 448.09M 307.73M 258.42M 209.84M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - 76.89M 54.33M 65.99M 31.13M
Additional paid in capital - - - - -
Common stock total equity - - - - 771.93M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other - 318.65M 6.07M 5.79M 4.43M
Deferred long term asset charges - - - - -
Non current assets total 2193.47M 2750.77M 1827.53M 1792.47M 1363.02M
Capital lease obligations 744.29M 715.28M 617.93M 543.35M 533.87M
Long term debt total - - 863.86M 878.61M 506.00M
Breakdown 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Type yearly yearly yearly yearly yearly
Date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31
Investments -207.73900M -244.40100M -47.92500M -354.09700M -101.10300M
Change to liabilities - - 52.96M 37.41M 9.79M
Total cashflows from investing activities -197.76468M -248.36372M -47.92500M -354.09700M -101.10300M
Net borrowings -26.96700M -44.67900M -181.02000M 162.10M -311.49400M
Total cash from financing activities -73.99409M -87.51330M -228.36900M 124.37M -115.80272M
Change to operating activities - - -7.06200M -8.76000M 3.96M
Net income 23.37M 88.06M 40.96M 23.54M 45.28M
Change in cash -0.64161M 6.98M -12.64600M -33.32700M 33.13M
Begin period cash flow 20.63M 15.37M 27.71M 61.04M 27.81M
End period cash flow 19.99M 22.35M 15.07M 27.71M 60.95M
Total cash from operating activities 270.53M 343.21M 264.25M 196.71M 240.74M
Issuance of capital stock - - - - 181.54M
Depreciation 214.50M 195.98M 175.62M 153.69M 138.55M
Other cashflows from investing activities 61.74M 2.88M -14.29600M -1.35800M -2.40200M
Dividends paid -8.99151M -9.53412M 9.54M 9.65M 7.56M
Change to inventory 5.38M 2.33M -11.64900M -30.82100M 6.09M
Change to account receivables 22.31M -6.05867M -37.64100M -10.39700M 1.38M
Sale purchase of stock - - - 0.00000M 508.23M
Other cashflows from financing activities -142.47046M -133.48987M 88.29M 302.42M 496.68M
Change to netincome - - 49.19M 33.55M 56.12M
Capital expenditures 73.62M 58.41M 33.63M 36.40M 26.86M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -5.62529M 19.38M -1.52300M -14.07500M 12.90M
Stock based compensation - 8.56M - - 0.00000M
Other non cash items 38.82M 32.68M 37.14M 27.38M 30.14M
Free cash flow 196.91M 284.79M 230.62M 160.32M 213.88M

Peer Comparison

Sector: Consumer Cyclical Industry: Auto & Truck Dealerships

Company Change (CAD) Price (CAD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
BYD
Boyd Group Services Inc.		 -3.4 1.52% 219.81 233.11 42.73 2.09 5.62 1.95 18.13
ACQ
Autocanada Inc		 -1.11 5.07% 20.78 35.28 9.22 0.13 1.41 0.47 15.66
SFI
Solution Financial Inc		 - -% 0.28 - - 2.20 1.89 2.84 17.44

Reports Covered

Stock Research & News

View All

Profile

Boyd Group Services Inc., together with its subsidiaries, operates non-franchised collision repair centers in North America. The company operates its locations under the Boyd Autobody & Glass and Assured Automotive trade names in Canada, and Gerber Collision and Glass trade name in the United States. It also operates as a retail auto glass operator under the Gerber Collision and Glass, Glass America, Auto Glass Service, Auto Glass Authority, and Autoglassonly.com trade names in the United States. In addition, the company operates a third-party administrator, Gerber National Claims Services that offers glass, emergency roadside, and first notice of loss services; and a Mobile Auto Solutions service that offers scanning and calibration services. It serves insurance companies and individual vehicle owners. The company was founded in 1990 and is headquartered in Winnipeg, Canada.

Boyd Group Services Inc.

1745 Ellice Avenue, Winnipeg, MB, Canada, R3H 1A6

Key Executives

Name Title Year Born
Mr. Timothy O'Day CEO, Pres & Director 1959
Mr. Narendra M. Pathipati Exec. VP & CFO NA
Mr. Kevin Burnett Chief Operating Officer of U.S. Collision NA
Mr. Mark Miller VP of OEM & Quality NA
Mr. Antonio Canade Chief Operating Officer of Canadian Operatons NA
Jason Hope VP of Corp. Devel. & Strategic Projects NA
Mr. Brian Kaner Exec. VP & COO of Collision Bus. NA
Mr. Eddie Cheskis CEO of Glass America & Gerber National Claim Services NA
Mr. Rex Dunn Pres of True2Form Collision Repair Centers 1957
Desmond D'Silva Chief Exec. Officer of Assured Automotive Inc. NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.