Stock 6BD0 BADGER INFRASTRUCTURE SOLUTIONS LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Badger Infrastructure Solutions Ltd. Deutsche Boerse AG

Equities

6BD0

CA0565331026

Construction & Engineering

Delayed Deutsche Boerse AG
Other stock markets
 12:51:19 28/06/2024 pm IST 		5-day change 1st Jan Change
27.8 EUR -1.42% Intraday chart for Badger Infrastructure Solutions Ltd. -0.71% +2.96%
02/05 Transcript : Badger Infrastructure Solutions Ltd., Q1 2024 Earnings Call, May 02, 2024
01/05 Badger Infrastructure Solutions Q1 Profit Rises 24% as Revenue Rise to a Quarterly Record MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 1,231 1,325 1,096 919.1 1,403 1,445 - -
Enterprise Value (EV) 1 1,403 1,455 1,263 1,138 1,678 1,742 1,717 1,741
P/E ratio 21 x 53.6 x -96.3 x 36.8 x 24.8 x 17.8 x 13.3 x -
Yield 1.61% 1.56% 1.97% 2.15% 1.69% 1.93% 1.98% -
Capitalization / Revenue 1.88 x 2.37 x 1.93 x 1.18 x 1.51 x 1.37 x 1.23 x -
EV / Revenue 2.14 x 2.6 x 2.22 x 1.46 x 1.81 x 1.65 x 1.46 x -
EV / EBITDA 8.86 x 11.8 x 17.4 x 8.34 x 8.23 x 6.88 x 5.83 x 5.67 x
EV / FCF 405 x 17.9 x 92 x 187 x 42.6 x 58.7 x 20.5 x -
FCF Yield 0.25% 5.6% 1.09% 0.53% 2.35% 1.7% 4.87% -
Price to Book 3.81 x - - - 4.22 x 3.64 x 2.9 x -
Nbr of stocks (in thousands) 35,034 34,854 34,473 34,473 34,473 34,473 - -
Reference price 2 35.14 38.03 31.79 26.66 40.71 41.91 41.91 41.91
Announcement Date 11/03/20 11/03/21 17/03/22 23/03/23 29/02/24 - - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 654.3 558.6 568.8 779.7 928.1 1,054 1,173 -
EBITDA 1 158.4 122.8 72.45 136.5 204 253.3 294.5 306.8
EBIT 1 94.92 50.04 0.853 47.62 109.2 140.4 192.5 -
Operating Margin 14.51% 8.96% 0.15% 6.11% 11.76% 13.33% 16.41% -
Earnings before Tax (EBT) 1 76.2 33.14 -14.43 - 77.53 113.7 174 -
Net income 1 59.73 24.75 -11.25 24.98 56.69 88.43 117.2 -
Net margin 9.13% 4.43% -1.98% 3.2% 6.11% 8.39% 9.99% -
EPS 2 1.670 0.7100 -0.3300 0.7240 1.642 2.348 3.158 -
Free Cash Flow 1 3.463 81.51 13.73 6.076 39.37 29.68 83.55 -
FCF margin 0.53% 14.59% 2.41% 0.78% 4.24% 2.82% 7.12% -
FCF Conversion (EBITDA) 2.19% 66.36% 18.94% 4.45% 19.3% 11.71% 28.37% -
FCF Conversion (Net income) 5.8% 329.35% - 24.32% 69.44% 33.56% 71.26% -
Dividend per Share 2 0.5650 0.5924 0.6250 0.5737 0.6900 0.8087 0.8310 -
Announcement Date 11/03/20 11/03/21 17/03/22 23/03/23 29/02/24 - - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 152.9 148.6 183.9 224.6 203.6 195.1 229.3 269.7 235 222.3 268.1 303.4 266.4 - -
EBITDA 1 16.8 13.91 33.05 48.48 38.35 32.67 52.24 72.68 46.77 40.15 68.38 85.85 62.41 48.12 81.77
EBIT 1 -1.191 - - 27.54 13.9 10.96 28.83 48.83 20.86 13.99 39.68 53.37 34.21 - -
Operating Margin -0.78% - - 12.26% 6.83% 5.62% 12.57% 18.11% 8.87% 6.29% 14.8% 17.59% 12.84% - -
Earnings before Tax (EBT) 1 -8.53 - - - 9.004 - - 42.52 - - 34.21 47.89 28.74 - -
Net income 1 -5.903 -6.855 6.129 19.94 5.789 3.764 14.69 32.11 6.393 2.448 25.79 35.58 21.89 - -
Net margin -3.86% -4.61% 3.33% 8.88% 2.84% 1.93% 6.41% 11.91% 2.72% 1.1% 9.62% 11.73% 8.22% - -
EPS 2 -0.1700 -0.1953 0.1786 0.5770 0.1639 0.1090 0.4269 0.9378 0.1900 0.0688 0.7300 1.108 0.6705 - -
Dividend per Share 0.1575 0.1650 0.1650 0.1650 0.1680 0.2247 - 0.1725 0.1725 - - - - - -
Announcement Date 17/03/22 12/05/22 11/08/22 03/11/22 23/03/23 03/05/23 03/08/23 02/11/23 29/02/24 01/05/24 - - - - -
1CAD in Million2CAD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 172 130 167 219 275 297 272 296
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.086 x 1.055 x 2.308 x 1.607 x 1.347 x 1.172 x 0.9234 x 0.9643 x
Free Cash Flow 1 3.46 81.5 13.7 6.08 39.4 29.7 83.5 -
ROE (net income / shareholders' equity) 17.1% 7.51% -3.69% 8.23% 17.9% 24.8% 28.7% -
ROA (Net income/ Total Assets) 9.39% 3.83% -1.83% 3.62% 7.16% 9.8% 12.4% -
Assets 1 636.4 646.2 614.6 690.7 791.3 902.4 945.5 -
Book Value Per Share 2 9.230 - - - 9.650 11.50 14.40 -
Cash Flow per Share 2 3.170 3.990 1.950 2.710 5.180 5.920 6.860 7.520
Capex 1 110 57.7 53.6 89.5 147 158 152 162
Capex / Sales 16.8% 10.34% 9.43% 11.48% 15.82% 15.03% 12.99% -
Announcement Date 11/03/20 11/03/21 17/03/22 23/03/23 29/02/24 - - -
1CAD in Million2CAD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Badger Infrastructure Solutions Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
41.91 CAD
Average target price
54.62 CAD
Spread / Average Target
+30.34%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Construction & Engineering

1st Jan change Capi.
VINCI Stock VINCI
-13.47% 6TCr
LARSEN & TOUBRO LIMITED Stock Larsen & Toubro Limited
+0.63% 5.87TCr
QUANTA SERVICES, INC. Stock Quanta Services, Inc.
+21.42% 3.91TCr
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED Stock China State Construction Engineering Corporation Limited
+10.40% 3.01TCr
FERROVIAL SE Stock Ferrovial SE
+9.81% 2.86TCr
CHINA RAILWAY GROUP LIMITED Stock China Railway Group Limited
+14.79% 2.04TCr
WSP GLOBAL INC. Stock WSP Global Inc.
+15.17% 1.96TCr
EMCOR GROUP, INC. Stock EMCOR Group, Inc.
+71.22% 1.74TCr
CHINA COMMUNICATIONS CONSTRUCTION COMPANY LIMITED Stock China Communications Construction Company Limited
+33.62% 1.69TCr
Other Construction & Engineering
  1. Stock Market
  2. Equities
  3. BDGI Stock
  4. 6BD0 Stock
  5. Financials Badger Infrastructure Solutions Ltd.