Stock BLX BORALEX INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Boralex Inc.

Equities

BLX

CA09950M3003

Electric Utilities

Market Closed - Toronto S.E.
Other stock markets
 04:00:00 2024-04-26 pm EDT 		5-day change 1st Jan Change
27.31 CAD +0.55% Intraday chart for Boralex Inc. +2.06% -18.91%
Apr. 18 National Bank of Canada Gives Boralex Outperform Rating, $39 Price Target MT
Apr. 03 National Bank of Canada Says Valuations Of Renewable Power Developers 'Remain Depressed, Oversold' MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,356 4,845 3,559 4,113 3,461 2,807 - -
Enterprise Value (EV) 1 2,356 8,177 7,212 7,359 3,461 6,224 6,199 6,189
P/E ratio -56.9 x 85.9 x 217 x 133 x 44.3 x 25.1 x 25.9 x 18 x
Yield 2.7% 1.4% 1.9% 1.65% - 2.42% 2.42% 2.45%
Capitalization / Revenue 4.18 x 7.83 x 5.3 x 5.03 x 3.48 x 3.06 x 2.88 x 2.47 x
EV / Revenue 4.18 x 13.2 x 10.7 x 9 x 3.48 x 6.78 x 6.36 x 5.46 x
EV / EBITDA 4.79 x 15.9 x 13.5 x 13.3 x 5.13 x 8.98 x 8.41 x 7.27 x
EV / FCF - 37.7 x 36.8 x 46.9 x - 15.9 x -35.8 x 12.7 x
FCF Yield - 2.65% 2.72% 2.13% - 6.3% -2.79% 7.88%
Price to Book - 4.9 x 3.56 x 2.45 x - 1.66 x 1.62 x 1.54 x
Nbr of stocks (in thousands) 96,328 102,554 102,619 102,763 102,766 102,766 - -
Reference price 2 24.46 47.24 34.68 40.02 33.68 27.31 27.31 27.31
Announcement Date 2/28/20 2/25/21 2/23/22 2/24/23 3/1/24 - - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 564 619 671 818 994 918.3 975.4 1,134
EBITDA 1 492 513 535 552 675 693 737.1 851.3
EBIT 1 193 190 238 112 226 340.6 343.3 398.9
Operating Margin 34.22% 30.69% 35.47% 13.69% 22.74% 37.09% 35.2% 35.17%
Earnings before Tax (EBT) 1 -48 66 44 18 154 191 187.3 231
Net income 1 -39 55 17 30 78 112 112.4 155.5
Net margin -6.91% 8.89% 2.53% 3.67% 7.85% 12.19% 11.52% 13.71%
EPS 2 -0.4300 0.5500 0.1600 0.3000 0.7600 1.090 1.054 1.515
Free Cash Flow 1 - 217 196 157 - 392.3 -173 488
FCF margin - 35.06% 29.21% 19.19% - 42.72% -17.74% 43.02%
FCF Conversion (EBITDA) - 42.3% 36.64% 28.44% - 56.61% - 57.33%
FCF Conversion (Net income) - 394.55% 1,152.94% 523.33% - 350.39% - 313.82%
Dividend per Share 2 0.6600 0.6600 0.6600 0.6600 - 0.6600 0.6600 0.6700
Announcement Date 2/28/20 2/25/21 2/23/22 2/24/23 3/1/24 - - -
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 1 126 192 227 168 101 322 298 210 171 315 269.3 209.6 174.9 269.7 -
EBITDA 1 93 163 183 133 63 173 192 143 113 227 203.1 154.3 125.2 210.9 -
EBIT 1 7 88 91 45 -31 7 77 38 13 98 110 70 35 121 -
Operating Margin 5.56% 45.83% 40.09% 26.79% -30.69% 2.17% 25.84% 18.1% 7.6% 31.11% 40.84% 33.4% 20.01% 44.87% -
Earnings before Tax (EBT) 1 -22 31 76 14 -71 -1 66 24 -11 75 82.5 39 10 90.5 -
Net income 1 -22 17 50 10 -44 14 43 19 -3 19 45.67 17 -3.667 54.67 -
Net margin -17.46% 8.85% 22.03% 5.95% -43.56% 4.35% 14.43% 9.05% -1.75% 6.03% 16.95% 8.11% -2.1% 20.27% -
EPS 2 -0.2000 0.1700 0.4900 0.1000 -0.4400 0.1400 0.4100 0.1900 -0.0300 0.1900 0.4300 0.1100 -0.0800 0.5133 0.4800
Dividend per Share 2 0.1650 0.1650 0.1650 0.1650 0.1650 0.1650 0.1650 0.1650 0.1650 - 0.1670 0.1662 0.1662 0.1662 -
Announcement Date 11/12/21 2/23/22 5/11/22 8/3/22 11/9/22 2/24/23 5/10/23 8/14/23 11/9/23 3/1/24 - - - - -
1CAD in Million2CAD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 3,332 3,653 3,246 - 3,418 3,393 3,383
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) - 6.495 x 6.828 x 5.88 x - 4.932 x 4.603 x 3.973 x
Free Cash Flow 1 - 217 196 157 - 392 -173 488
ROE (net income / shareholders' equity) - 6.65% 1.71% 5.19% - 6.4% 7.2% 8.2%
ROA (Net income/ Total Assets) - - - 1.13% - 1.4% 1.5% 1.7%
Assets 1 - - - 2,650 - 7,997 7,492 9,147
Book Value Per Share 2 - 9.640 9.750 16.40 - 16.50 16.90 17.80
Cash Flow per Share 2 3.420 3.430 3.530 3.920 - 4.450 4.880 5.510
Capex 1 159 145 167 246 - 877 833 678
Capex / Sales 28.19% 23.42% 24.89% 30.07% - 95.49% 85.43% 59.8%
Announcement Date 2/28/20 2/25/21 2/23/22 2/24/23 3/1/24 - - -
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 Boralex Inc.

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
11
Last Close Price
27.31 CAD
Average target price
38.64 CAD
Spread / Average Target
+41.47%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Wind Electric Utilities

1st Jan change Capi.
BORALEX INC. Stock Boralex Inc.
-18.91% 2.05B
CHINA THREE GORGES RENEWABLES (GROUP) CO.,LTD. Stock China Three Gorges Renewables (Group) Co.,Ltd.
+8.92% 18.8B
CHINA LONGYUAN POWER GROUP CORPORATION LIMITED Stock China Longyuan Power Group Corporation Limited
-3.38% 14.9B
CHINA GREEN ELECTRICITY INVESTMENT OF TIANJIN CO., LTD. Stock China Green Electricity Investment of Tianjin Co., Ltd.
-3.12% 2.4B
TERNA ENERGY S.A. Stock Terna Energy S.A.
+14.65% 2.29B
JIANGSU NEW ENERGY DEVELOPMENT CO., LTD. Stock Jiangsu New Energy Development Co., Ltd.
-0.18% 1.38B
MOGAN ENERJI YATIRIM HOLDING ANONIM SIRKETI Stock Mogan Enerji Yatirim Holding Anonim Sirketi
0.00% 1.19B
INNERGEX RENEWABLE ENERGY INC. Stock Innergex Renewable Energy Inc.
-13.60% 1.18B
ZHONGMIN ENERGY CO., LTD. Stock Zhongmin Energy Co., Ltd.
+0.46% 1.15B
GREENCOAT RENEWABLES PLC Stock Greencoat Renewables PLC
-16.44% 1.03B
Wind Electric Utilities
  1. Stock Market
  2. Equities
  3. BLX Stock
  4. Financials Boralex Inc.