Kalkine has a fully transformed New Avatar.

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

FirstService Corp

Real Estate CA FSV

203.09CAD
-0.81(0.40%)

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

Day Range

200.66204.94
LowHigh

52 Week Range

203.52289.41
LowHigh

Fundamentals

  • Previous Close 203.90
  • Market Cap9938.30M
  • Volume107728
  • P/E Ratio50.21
  • Dividend Yield-%
  • EBITDA535.41M
  • Revenue TTM5497.50M
  • Revenue Per Share TTM120.75
  • Gross Profit TTM 1846.19M
  • Diluted EPS TTM4.33

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 257.90M 203.34M 193.98M 209.00M 145.46M
Minority interest -53.39900M -46.63000M -23.93300M -20.91800M 193.03M
Net income 134.38M 100.39M 121.07M 135.21M 87.26M
Selling general administrative 1229.54M 993.20M 846.43M 733.60M 628.52M
Selling and marketing expenses - - - - -
Gross profit 1717.92M 1387.54M 1180.12M 1046.23M 900.62M
Reconciled depreciation 165.27M 127.93M 110.14M 98.97M 98.38M
Ebit 340.75M 250.70M 219.03M 201.64M 169.41M
Ebitda 506.02M 378.64M 333.83M 336.03M 272.45M
Depreciation and amortization 165.27M 127.93M 114.81M 134.39M 103.04M
Non operating income net other - - - - -
Operating income 337.51M 244.89M 219.03M 201.64M 169.41M
Other operating expenses 4879.38M 4089.66M 3522.29M 3035.41M 2598.70M
Interest expense 82.85M 47.36M 25.19M 16.04M 24.32M
Tax provision 70.12M 56.32M 48.97M 52.88M 35.87M
Interest income 82.85M 47.36M 25.19M 16.04M 24.32M
Net interest income -82.85300M -47.36400M -25.19100M -16.03600M -24.31800M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 70.12M 56.32M 48.97M 52.88M 35.87M
Total revenue 5216.89M 4334.55M 3745.84M 3249.07M 2772.41M
Total operating expenses 1380.41M 1142.65M 956.57M 832.57M 726.90M
Cost of revenue 3498.97M 2947.01M 2565.72M 2202.84M 1871.80M
Total other income expense net -79.61400M -41.55400M -25.04500M 7.36M -23.95700M
Discontinued operations - - - - -
Net income from continuing ops 187.77M 147.02M 145.01M 156.13M 109.59M
Net income applicable to common shares 134.38M 100.39M 121.07M 135.21M 87.26M
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 4194.85M 3625.74M 2774.51M 2509.02M 2196.54M
Intangible assets 715.48M 628.01M 368.45M 382.11M 378.76M
Earning assets - - - - -
Other current assets 79.09M 56.89M 313.58M 218.82M 191.49M
Total liab 2557.77M 2268.63M 1633.62M 1490.17M 1343.11M
Total stockholder equity 1187.75M 1024.15M 907.47M 799.72M 660.40M
Deferred long term liab - - - - -
Other current liab 15.31M 353.66M 304.25M 290.96M 260.60M
Common stock - 855.82M 813.03M 797.43M 770.03M
Capital stock 929.91M 855.82M 813.03M 797.43M 770.03M
Retained earnings 165.47M 77.48M 17.35M -67.92000M -171.08500M
Other liab - - 129.28M 153.99M 137.44M
Good will 1395.38M 1179.83M 886.09M 843.36M 703.74M
Other assets - - 33.67M 21.10M 14.97M
Cash 227.60M 187.62M 136.22M 165.66M 184.29M
Cash and equivalents - - 136.22M 165.66M 184.29M
Total current liabilities 850.77M 770.77M 636.99M 618.47M 543.75M
Current deferred revenue - 185.74M 131.94M 121.91M 92.86M
Net debt 1071.11M 1229.31M 815.95M 657.52M 569.42M
Short term debt - 88.03M 84.81M 105.48M 91.79M
Short long term debt 41.57M 37.13M 35.66M 57.44M 56.48M
Short long term debt total - 1416.93M 952.16M 823.19M 753.71M
Other stockholder equity - 95.22M 83.01M 68.25M 59.30M
Property plant equipment - - 372.56M 297.80M 279.75M
Total current assets 1559.35M 1361.00M 1108.87M 964.66M 819.32M
Long term investments - - - - -
Net tangible assets - - -347.07100M -425.74700M -422.10200M
Short term investments - - - - -
Net receivables 947.52M 851.04M 635.94M 551.56M 418.89M
Long term debt 1257.14M 1144.97M 688.69M 595.37M 533.13M
Inventory 279.63M 246.19M 242.34M 161.39M 141.98M
Accounts payable 174.07M 143.35M 115.99M 100.12M 98.50M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - -4.37100M -5.91700M 1.97M 2.15M
Additional paid in capital - - - - -
Common stock total equity - - - - 770.03M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 24.08M 28.43M 36.85M 19.34M 12.92M
Deferred long term asset charges - - - - -
Non current assets total 2635.50M 2264.74M 1665.64M 1544.36M 1377.22M
Capital lease obligations 267.54M 234.82M 217.70M 170.38M 164.11M
Long term debt total - - 698.80M 595.37M 533.13M
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 -323.70200M -262.54000M -160.80000M -206.32000M -142.26200M
Change to liabilities - - 15.37M 7.71M 26.77M
Total cashflows from investing activities -323.70200M -646.32900M -160.80000M -206.32000M -142.26200M
Net borrowings 103.58M 446.85M 80.16M 62.06M -179.28700M
Total cash from financing activities 74.41M 413.94M 18.78M 24.43M -75.19600M
Change to operating activities - - -35.42000M 8.13M 93.46M
Net income 187.77M 102.23M 145.01M 156.13M 109.59M
Change in cash 36.81M 47.53M -34.92300M -14.66700M 74.65M
Begin period cash flow 206.88M 159.35M 194.27M 208.94M 134.29M
End period cash flow 243.69M 206.88M 159.35M 194.27M 208.94M
Total cash from operating activities 285.67M 285.50M 105.89M 167.27M 291.76M
Issuance of capital stock - - - 0.00000M 150.01M
Depreciation 165.27M 127.93M 110.14M 98.97M 98.38M
Other cashflows from investing activities 1.34M -6.41300M -83.19100M -0.67500M -4.28800M
Dividends paid -43.82800M -39.05500M 34.88M 31.21M 27.45M
Change to inventory -19.41400M 22.65M -71.51700M -15.50500M -44.23500M
Change to account receivables -42.30600M -95.54258M -69.67100M -86.94300M 8.91M
Sale purchase of stock 58.35M 33.62M 12.30M 21.58M 161.52M
Other cashflows from financing activities 14.66M 6.15M 123.67M 124.06M -18.46900M
Change to netincome - - 49.74M 24.48M 16.58M
Capital expenditures 112.80M 92.73M 77.61M 58.20M 39.41M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -37.92000M -5.73121M -175.06100M -78.11900M 89.54M
Stock based compensation 25.31M 21.39M 18.96M - -
Other non cash items -40.77400M 58.73M -0.59400M -7.09100M 12.31M
Free cash flow 172.88M 187.63M 28.28M 109.06M 252.35M

Peer Comparison

Sector: Real Estate Industry: Real Estate Services

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)
FSV
FirstService Corp		 -0.81 0.40% 203.09 50.21 26.53 1.81 5.50 1.60 16.73
CIGI
Colliers International Group Inc Bats		 -7.87 4.92% 152.07 55.25 16.92 1.72 4.52 1.61 14.07
SVI
Storage Vault Canada Inc		 0.01 0.21% 4.69 - - 5.51 15.86 12.33 20.05
AIF
Altus Group Limited		 -0.65 1.38% 46.46 71.03 18.25 3.14 2.01 2.75 19.55
MEQ
Mainstreet Equity Corp.		 2.22 1.21% 185.00 5.59 18.66 5.81 0.90 11.70 8.13

Reports Covered

Stock Research & News

View All

Profile

FirstService Corporation, together with its subsidiaries, provides residential property management and other essential property services to residential and commercial customers in the United States and Canada. It operates through two segments: FirstService Residential and FirstService Brands. The company offers services for private residential communities, such as condominiums, co-operatives, homeowner associations, master-planned communities, active adult and lifestyle communities, and various other residential developments. It also provides ancillary services, including on-site staffing for building engineering and maintenance, full-service amenity management, and security and concierge/front desk; and financial services comprising cash management, other banking transaction-related, and specialized property insurance brokerage. In addition, the company offers energy management solutions and advisory services, and resale processing services. Further, it provides light restoration, painting, and decoration work services; water, fire, mold cleanup, construction rebuild, and restoration services for property damaged by natural or man-made disasters; custom-designed and installed closet and home storage solutions; home inspection services; and floor coverings design and installation franchise system operating. It operates and provides essential property services to residential and commercial customers through franchise networks, including California Closets, Paul Davis Restoration, Pillar to Post Home Inspectors, Floor Coverings International, and CertaPro Painters operations under the Paul Davis Restoration, Roofing Corp of America, First Onsite property Restoration, Century Fire Protection, CertaPro Painters, California Closets, Pillar to Post Home Inspectors, and Floor Coverings International brands. FirstService Corporation was incorporated in 1988 and is headquartered in Toronto, Canada.

FirstService Corp

1255 Bay Street, Toronto, ON, Canada, M5R 2A9

Key Executives

Name Title Year Born
Mr. Jay Stewart Hennick CM Founder & Chairman 1957
Mr. D. Scott Patterson Pres, CEO & Non-Independent Director 1961
Mr. Jeremy Alan Rakusin Chief Financial Officer 1969
Mr. Alex Nguyen Sr. VP of Strategy & Corp. Devel. 1983
Mr. Roger M. Thompson VP of Strategy & Sustainability 1979
Mr. Douglas G. Cooke Sr. VP, Corp. Controller & Corp. Sec. 1960
Mr. Mark D. Hopkins Pres of FirstService Residential Ontario NA
Ms. Sarah Alberts Director of Marketing & Communications of FirstService Residential Ontario NA
Mr. Charlie E. Chase CEO & Pres of FirstService Brands 1961
Mr. David Diestel Chief Exec. Officer of FirstService Residential 1970

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.