Stock BDGI 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.

Equities

BDGI

CA0565331026

Construction & Engineering

Market Closed - Toronto S.E.
Other stock markets
 04:00:00 2024-04-26 pm EDT 		5-day change 1st Jan Change
47.06 CAD +0.32% Intraday chart for Badger Infrastructure Solutions Ltd. +1.03% +15.60%
Mar. 21 Badger Infrastructure Solutions Kept at Market Perform at BMO Following Investor Day; Price Target Raised to C$52.00 MT
Mar. 21 Badger Infrastructure Solutions Kept at Buy at Stifel GMP Following Investor Day; Price Target Raised to C$62.00 MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 1,231 1,325 1,096 919.1 1,403 1,622 -
Enterprise Value (EV) 1 1,403 1,455 1,263 1,138 1,678 1,922 1,910
P/E ratio 21 x 53.6 x -96.3 x 36.8 x 24.8 x 19.4 x 15.7 x
Yield 1.61% 1.56% 1.97% 2.15% 1.69% 1.81% 1.87%
Capitalization / Revenue 1.88 x 2.37 x 1.93 x 1.18 x 1.51 x 1.54 x 1.39 x
EV / Revenue 2.14 x 2.6 x 2.22 x 1.46 x 1.81 x 1.83 x 1.64 x
EV / EBITDA 8.86 x 11.8 x 17.4 x 8.34 x 8.23 x 7.58 x 6.51 x
EV / FCF 405 x 17.9 x 92 x 187 x 42.6 x 94.9 x 27 x
FCF Yield 0.25% 5.6% 1.09% 0.53% 2.35% 1.05% 3.71%
Price to Book 3.81 x - - - 4.22 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 47.06 47.06
Announcement Date 3/11/20 3/11/21 3/17/22 3/23/23 2/29/24 - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 654.3 558.6 568.8 779.7 928.1 1,052 1,164
EBITDA 1 158.4 122.8 72.45 136.5 204 253.5 293.3
EBIT 1 94.92 50.04 0.853 47.62 109.2 148 183.3
Operating Margin 14.51% 8.96% 0.15% 6.11% 11.76% 14.07% 15.74%
Earnings before Tax (EBT) 1 76.2 33.14 -14.43 - 77.53 118 151.9
Net income 1 59.73 24.75 -11.25 24.98 56.69 87.06 110.8
Net margin 9.13% 4.43% -1.98% 3.2% 6.11% 8.28% 9.52%
EPS 2 1.670 0.7100 -0.3300 0.7240 1.642 2.434 3.040
Free Cash Flow 1 3.463 81.51 13.73 6.076 39.37 20.24 90.66
FCF margin 0.53% 14.59% 2.41% 0.78% 4.24% 1.92% 7.79%
FCF Conversion (EBITDA) 2.19% 66.36% 18.94% 4.45% 19.3% 7.99% 30.92%
FCF Conversion (Net income) 5.8% 329.35% - 24.32% 69.44% 23.25% 81.83%
Dividend per Share 2 0.5650 0.5924 0.6250 0.5737 0.6900 0.8520 0.8792
Announcement Date 3/11/20 3/11/21 3/17/22 3/23/23 2/29/24 - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 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
Net sales 1 171.8 152.9 148.6 183.9 224.6 203.6 195.1 229.3 269.7 235 219.3 267.5 298 265.6 -
EBITDA 1 35.76 16.8 13.91 33.05 48.48 38.35 32.67 52.24 72.68 46.77 38.34 69.5 86.62 63.08 48.94
EBIT 1 - -1.191 - - 27.54 13.9 10.96 28.83 48.83 20.86 12.2 40.05 55.75 33.83 -
Operating Margin - -0.78% - - 12.26% 6.83% 5.62% 12.57% 18.11% 8.87% 5.56% 14.97% 18.71% 12.74% -
Earnings before Tax (EBT) - -8.53 - - - 9.004 - - 42.52 - - - - - -
Net income 1 12.41 -5.903 -6.855 6.129 19.94 5.789 3.764 14.69 32.11 6.393 5.39 - - - -
Net margin 7.22% -3.86% -4.61% 3.33% 8.88% 2.84% 1.93% 6.41% 11.91% 2.72% 2.46% - - - -
EPS 2 0.3600 -0.1700 -0.1953 0.1786 0.5770 0.1639 0.1090 0.4269 0.9378 0.1900 0.1277 0.7050 1.180 0.6920 -
Dividend per Share 2 - 0.1575 0.1650 0.1650 0.1650 0.1680 0.2247 - 0.1725 0.1725 0.2440 0.2440 0.2440 0.2440 -
Announcement Date 11/4/21 3/17/22 5/12/22 8/11/22 11/3/22 3/23/23 5/3/23 8/3/23 11/2/23 2/29/24 - - - - -
1CAD in Million2CAD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 172 130 167 219 275 299 288 -
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.086 x 1.055 x 2.308 x 1.607 x 1.347 x 1.181 x 0.9825 x -
Free Cash Flow 1 3.46 81.5 13.7 6.08 39.4 20.2 70.8 -
ROE (net income / shareholders' equity) 17.1% 7.51% -3.69% 8.23% 17.9% 23.7% 27.6% -
ROA (Net income/ Total Assets) 9.39% 3.83% -1.83% 3.62% 7.16% - - -
Assets 1 636.4 646.2 614.6 690.7 791.3 - - -
Book Value Per Share 9.230 - - - 9.650 - - -
Cash Flow per Share 2 3.170 3.990 1.950 2.710 5.180 5.620 6.810 -
Capex 1 110 57.7 53.6 89.5 147 155 153 139
Capex / Sales 16.8% 10.34% 9.43% 11.48% 15.82% 14.76% 13.12% -
Announcement Date 3/11/20 3/11/21 3/17/22 3/23/23 2/29/24 - - -
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
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
47.06 CAD
Average target price
54.11 CAD
Spread / Average Target
+14.98%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Construction & Engineering

1st Jan change Capi.
BADGER INFRASTRUCTURE SOLUTIONS LTD. Stock Badger Infrastructure Solutions Ltd.
+15.60% 1.19B
VINCI Stock VINCI
-2.29% 67.67B
LARSEN & TOUBRO LIMITED Stock Larsen & Toubro Limited
+2.13% 59.37B
QUANTA SERVICES, INC. Stock Quanta Services, Inc.
+21.25% 38.3B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED Stock China State Construction Engineering Corporation Limited
+11.23% 30.73B
FERROVIAL SE Stock Ferrovial SE
+2.06% 26.35B
CHINA RAILWAY GROUP LIMITED Stock China Railway Group Limited
+22.89% 22.01B
WSP GLOBAL INC. Stock WSP Global Inc.
+15.06% 19.47B
CHINA COMMUNICATIONS CONSTRUCTION COMPANY LIMITED Stock China Communications Construction Company Limited
+22.99% 17.6B
EMCOR GROUP, INC. Stock EMCOR Group, Inc.
+64.33% 16.64B
Other Construction & Engineering
  1. Stock Market
  2. Equities
  3. BDGI Stock
  4. Financials Badger Infrastructure Solutions Ltd.