Kalkine has a fully transformed New Avatar.

North West Company Inc

Consumer Defensive CA NWC

54.78CAD
-0.48(0.87%)

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

Day Range

54.5655.28
LowHigh

52 Week Range

43.0556.50
LowHigh

Fundamentals

  • Previous Close 55.26
  • Market Cap2494.25M
  • Volume119971
  • P/E Ratio17.77
  • Dividend Yield3.06%
  • EBITDA307.49M
  • Revenue TTM2597.55M
  • Revenue Per Share TTM54.27
  • Gross Profit TTM 885.84M
  • Diluted EPS TTM2.94

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

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2025-01-31 2024-01-31 2023-01-31 2022-01-31 2021-01-31
Type yearly yearly yearly yearly yearly
Date 2025-01-31 2024-01-31 2023-01-31 2022-01-31 2021-01-31
Income before tax 191.25M 176.85M 165.47M 207.37M 192.54M
Minority interest -5.95700M -4.90000M -3.64600M -2.64900M 13.93M
Net income 137.30M 129.39M 122.19M 154.80M 139.87M
Selling general administrative 543.16M 613.52M 469.24M 435.20M 565.20M
Selling and marketing expenses - - - - -
Gross profit 868.32M 809.42M 747.91M 737.75M 774.55M
Reconciled depreciation 115.62M 105.28M 98.37M 90.95M 92.08M
Ebit 209.99M 196.66M 180.31M 220.43M 209.35M
Ebitda 325.61M 301.93M 279.69M 312.48M 302.12M
Depreciation and amortization 115.62M 105.28M 99.39M 92.05M 92.78M
Non operating income net other - - - - -
Operating income 209.55M 195.90M 180.31M 220.43M 209.35M
Other operating expenses 2366.80M 2275.78M 2172.45M 2028.37M 2149.89M
Interest expense 18.75M 19.81M 15.85M 14.16M 17.51M
Tax provision 47.99M 42.55M 39.63M 49.92M 48.98M
Interest income 18.06M 0.76M 15.15M 13.14M 0.70M
Net interest income -18.30100M -19.05100M -14.83600M -13.05800M -16.80800M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 47.99M 42.55M 39.63M 49.92M 48.98M
Total revenue 2576.34M 2471.68M 2352.76M 2248.80M 2359.24M
Total operating expenses 658.78M 613.52M 567.61M 517.33M 565.20M
Cost of revenue 1708.02M 1662.26M 1604.85M 1511.05M 1584.69M
Total other income expense net -18.30100M -19.05100M -14.83600M -13.05800M -16.80800M
Discontinued operations - - - - -
Net income from continuing ops 143.25M 134.29M 125.84M 157.45M 143.56M
Net income applicable to common shares 137.30M 129.39M 122.19M 154.80M 139.87M
Preferred stock and other adjustments - - - - -
Breakdown 2025-01-31 2024-01-31 2023-01-31 2022-01-31 2021-01-31
Type yearly yearly yearly yearly yearly
Date 2025-01-31 2024-01-31 2023-01-31 2022-01-31 2021-01-31
Total assets 1527.51M 1396.01M 1336.89M 1219.27M 1191.17M
Intangible assets 28.23M 29.77M 30.69M 34.09M 36.15M
Earning assets - - - - -
Other current assets - 14.53M 8.40M 6.70M 6.92M
Total liab 732.79M 690.24M 688.99M 639.07M 685.94M
Total stockholder equity 772.01M 684.69M 629.22M 563.63M 491.30M
Deferred long term liab - - - - -
Other current liab - 2.69M 4.21M 8.85M 3.08M
Common stock - 178.41M 176.09M 173.08M 174.21M
Capital stock 179.82M 177.95M 176.09M 173.08M 174.21M
Retained earnings 529.92M 464.56M 407.18M 355.67M 282.09M
Other liab - - - 59.19M 75.61M
Good will 53.68M 50.52M 50.43M 48.50M 48.26M
Other assets - - 29.46M 63.56M 57.85M
Cash 67.39M 53.36M 58.81M 49.43M 71.54M
Cash and equivalents - - - - -
Total current liabilities 274.85M 250.66M 248.61M 294.49M 315.13M
Current deferred revenue - - - - -
Net debt 228.39M 352.11M 343.72M 300.28M 330.50M
Short term debt - 19.68M 18.91M 64.32M 106.85M
Short long term debt - 0.27M 0.27M 46.26M 90.46M
Short long term debt total - 405.47M 402.53M 349.71M 402.04M
Other stockholder equity - 8.90M 13.02M 12.53M 13.39M
Property plant equipment - - 708.94M 655.30M 639.56M
Total current assets 550.27M 502.90M 474.84M 403.36M 396.86M
Long term investments 17.14M 16.90M 16.22M 14.46M 12.48M
Net tangible assets - - - 481.04M 406.89M
Short term investments - - - - -
Net receivables 119.02M 121.61M 113.80M 99.24M 91.44M
Long term debt 295.78M 281.31M 289.78M 189.38M 190.97M
Inventory 342.40M 313.41M 293.83M 247.99M 226.96M
Accounts payable 250.18M 228.30M 225.48M 221.32M 205.20M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - 32.83M 32.93M 22.35M 21.61M
Additional paid in capital - - - - -
Common stock total equity - - - - 174.21M
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 2.11M 15.35M 34.05M 41.82M 50.56M
Deferred long term asset charges - - - - -
Non current assets total 977.24M 893.11M 862.05M 815.91M 794.31M
Capital lease obligations 126.41M 123.89M 112.48M 114.07M 120.62M
Long term debt total - - 383.62M 285.39M 295.19M
Breakdown 2025-01-31 2024-01-31 2023-01-31 2022-01-31 2021-01-31
Type yearly yearly yearly yearly yearly
Date 2025-01-31 2024-01-31 2023-01-31 2022-01-31 2021-01-31
Investments -131.00400M -107.70100M -106.80200M -75.86100M -66.90000M
Change to liabilities - - - 0.00000M 0.00000M
Total cashflows from investing activities -131.00400M -107.70100M -106.80200M -75.86100M -66.90000M
Net borrowings -18.11800M -29.82700M - -59.32500M -139.11800M
Total cash from financing activities -119.04700M -128.27000M -68.29800M -170.19600M -227.06000M
Change to operating activities - - - -2.56300M 58.98M
Net income 143.25M 134.29M 125.84M 157.45M 143.56M
Change in cash 14.03M -5.45000M 9.38M -22.11000M 43.35M
Begin period cash flow 53.36M 58.81M 49.43M 71.54M 28.19M
End period cash flow 67.39M 53.36M 58.81M 49.43M 71.54M
Total cash from operating activities 260.62M 230.43M 182.84M 224.13M 338.72M
Issuance of capital stock 0.07M 1.97M 1.90M 0.84M 0.91M
Depreciation 115.62M 105.28M 98.37M 90.95M 92.08M
Other cashflows from investing activities 9.21M 15.71M 10.31M 18.12M 5.31M
Dividends paid -75.52500M -73.53300M 71.81M 70.42M 67.28M
Change to inventory - - - - -
Change to account receivables - - - - -
Sale purchase of stock 0.07M -5.00000M -7.81700M -28.06400M -6.01400M
Other cashflows from financing activities -25.47600M -21.87500M 31.77M 30.84M 79.25M
Change to netincome - - - -19.05400M 47.79M
Capital expenditures 146.35M 123.41M 117.11M 94.07M 75.24M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -14.27600M -23.23300M -50.90500M -2.56300M 58.98M
Stock based compensation -1.81900M 13.17M 2.45M 0.05M 5.01M
Other non cash items -30.14400M -41.62900M -32.55200M -71.67000M -9.89100M
Free cash flow 114.27M 107.02M 65.73M 130.06M 263.47M

Peer Comparison

Sector: Consumer Defensive Industry: Grocery Stores

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)
NWC
North West Company Inc
-0.48 0.87% 54.78 17.77 13.12 0.96 3.13 1.11 8.63
L
Loblaw Companies Limited
0.05 0.08% 63.14 32.73 25.64 1.25 6.96 1.53 13.44
WN
George Weston Limited
0.85 0.89% 96.55 27.20 21.28 0.61 8.04 0.95 7.94
MRU
Metro Inc.
-0.68 0.71% 94.72 21.12 18.52 0.92 2.90 1.14 12.13

Reports Covered

Stock Research & News

Profile

The North West Company Inc., through its subsidiaries, engages in the retail of food and everyday products and services in northern Canada, rural Alaska, the South Pacific, and the Caribbean. The company operates Northern stores, which offers food, financial services, and general merchandise; NorthMart stores that provides fresh food products, apparel, and health products and services; and Quickstop convenience stores that provides ready-to-eat food products, and fuel and related services. It also operates Giant Tiger junior discount stores, which offers family fashion, household products, and food products; Valu Lots discount center and direct-to-customer food distribution outlet; solo market, a store in remote market; Pharmacy and Convenience stores; and NWC Motorsports, a dealership that offers sales, service, parts and accessories for Ski-doo, Honda, Can-am and other premier brands. In addition, the company distributes produce and fresh meats to independent grocery stores; provides contract tele-pharmacist services to rural hospitals and health centers; and engages in the water and air-based transportation businesses. Further, it operates Alaska Commercial Company stores that provides food and general merchandise to remote and rural regions; Pacific Alaska wholesale, a distributor to independent grocery stores, commercial accounts, and individual households; Riteway food markets; and Cost-U-Less mid-size warehouse stores, which offers discount food and general merchandise, as well as provides dealership offering sales, service, parts, and accessories for Honda, Yamaha, Ski-doo, and Can-Am brands. The company was founded in 1668 and is headquartered in Winnipeg, Canada.

North West Company Inc

Gibraltar House, Winnipeg, MB, Canada, R3C 2R1

Key Executives

Name Title Year Born
Mr. Daniel G. McConnell CEO, Pres & Director 1976
Mr. John D. King C.A., C.M.A., CPA, CA, CMA, CPA Exec. VP & CFO NA
Mr. Kyle Adrian Hill Pres of Alaska Commercial Company NA
Mr. Jim R. Caldwell Pres of Canadian Retail NA
Mr. J. Kevin Proctor Pres of Cost-U-Less & Riteway Foods NA
Mr. Vineet Gupta Chief Information Officer NA
Ms. Amanda E. Sutton VP of Legal & Corp. Sec. NA
Mr. David M. Chatyrbok CA VP of Canadian Procurement & Marketing NA
Mr. Cole J.A. Akerstream Vice-Pres of Corp. Devel. NA
Ms. Alison F. Coville Chief People Officer 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.