FirstService Corporation (FSV) Bundle
Understanding FirstService Corporation (FSV) Revenue Streams
Understanding FirstService Corporation’s Revenue Streams
FirstService Corporation operates primarily through two segments: FirstService Residential and FirstService Brands. The revenue generated from these segments illustrates the company's diverse service offerings and market reach.
Breakdown of Primary Revenue Sources
- FirstService Residential: Revenues for the nine months ended September 30, 2024, were $1.61 billion, reflecting an 8% increase compared to the previous year, with 6% organic growth.
- FirstService Brands: Revenues for the same period were $2.24 billion, an increase of 28% year-over-year.
Year-over-Year Revenue Growth Rate
For the nine months ended September 30, 2024, total revenues reached $3.85 billion, which is an 18% increase compared to $3.26 billion for the same period in 2023.
Contribution of Different Business Segments to Overall Revenue
| Segment | Revenue (2024) | Revenue (2023) | Year-over-Year Growth |
|---|---|---|---|
| FirstService Residential | $1.61 billion | $1.50 billion | 8% |
| FirstService Brands | $2.24 billion | $1.75 billion | 28% |
| Total | $3.85 billion | $3.26 billion | 18% |
Analysis of Significant Changes in Revenue Streams
The FirstService Brands segment experienced a significant boost, primarily due to robust organic growth driven by restoration operations following local weather events and large-loss claims across North America. This segment's revenues rose by 44% in Q3 2024 compared to Q3 2023, indicating strong market demand and operational efficiency.
Conversely, the FirstService Residential segment's growth moderated to 4% in Q3 2024, attributed to budgetary pressures impacting community association clients, which resulted in tempered fees and reduced service scope.
The overall revenue growth indicates a strong performance in the brands segment, while the residential segment's growth reflects market challenges that may need addressing to sustain momentum.
A Deep Dive into FirstService Corporation (FSV) Profitability
A Deep Dive into FirstService Corporation's Profitability
Gross Profit Margin: For the nine-month period ended September 30, 2024, the gross profit margin was approximately 9.8%, up from 9.6% in the prior year. This reflects an increase in revenues to $3.85 billion, compared to $3.25 billion in the previous year.
Operating Profit Margin: The operating profit margin for the same period was 6.4%, compared to 6.0% in 2023. Operating earnings reached $247.9 million, an increase from $196.8 million in the prior year.
Net Profit Margin: Net earnings for the nine-month period were $137.6 million, translating into a net profit margin of approximately 3.6%, compared to 3.8% in the same period last year.
Trends in Profitability Over Time
Over the past three quarters, profitability metrics have shown a positive trend:
| Quarter | Revenues (in billions) | Operating Earnings (in millions) | Net Earnings (in millions) | Operating Margin (%) | Net Margin (%) |
|---|---|---|---|---|---|
| Q1 2024 | $1.16 | $38.1 | $6.3 | 3.3% | 0.5% |
| Q2 2024 | $1.30 | $83.9 | $32.7 | 6.4% | 2.5% |
| Q3 2024 | $1.40 | $125.9 | $77.8 | 9.0% | 5.6% |
Comparison of Profitability Ratios with Industry Averages
When comparing FirstService Corporation's profitability ratios with the industry averages, the following insights emerge:
- Gross Margin: Industry average is 15%, while FirstService stands at 9.8%.
- Operating Margin: Industry average is 8%, compared to FirstService's 6.4%.
- Net Margin: The industry average is 5%, while FirstService's net margin is 3.6%.
Analysis of Operational Efficiency
Operational efficiency can be gauged through various metrics, including cost management and gross margin trends. The following data illustrates key aspects of operational performance:
| Metric | Q3 2024 | Q3 2023 | Change (%) |
|---|---|---|---|
| Adjusted EBITDA (in millions) | $160.0 | $111.9 | 43.2% |
| Adjusted EBITDA Margin (%) | 11.5% | 10.0% | 15.0% |
| Depreciation & Amortization (in millions) | $41.4 | $33.1 | 25.5% |
The increase in adjusted EBITDA margin reflects improved operational efficiencies, driven by effective cost management and higher revenues from acquisitions.
Debt vs. Equity: How FirstService Corporation (FSV) Finances Its Growth
Debt vs. Equity: How FirstService Corporation Finances Its Growth
Overview of Debt Levels
As of September 30, 2024, FirstService Corporation reported net indebtedness of $1.08 billion, an increase from $994.5 million at December 31, 2023. This net indebtedness is calculated as the total of current and non-current portions of long-term debt less cash and cash equivalents. The company had $137.6 million of available undrawn credit as of the same date.
Debt Composition
The company’s long-term debt consists of $1.26 billion in total long-term debt obligations, with $30 million in senior secured notes due January 16, 2025. The remaining balance is primarily from a multi-currency revolving credit facility of $1.25 billion, which has a term ending in February 2027.
| Debt Type | Amount (in millions) | Due Date |
|---|---|---|
| Senior Secured Notes | $30 | January 16, 2025 |
| Revolving Credit Facility | $1,250 | February 2027 |
| Total Long-term Debt | $1,264.67 | N/A |
Debt-to-Equity Ratio
The debt-to-equity ratio stands at approximately 0.94, which is below the industry average of 1.0. This indicates a balanced approach to leveraging debt versus equity financing. The equity reported as of September 30, 2024, was $1.15 billion.
Recent Debt Issuances and Credit Ratings
In December 2023, the company exercised a $250 million accordion feature to fund the acquisition of Roofing Corp of America, demonstrating active management of its debt structure. The company maintains strong credit ratings, allowing it to secure favorable borrowing terms.
Balancing Debt and Equity Financing
FirstService Corporation carefully balances its debt financing with equity funding. The net interest expense for the third quarter of 2024 was $22.2 million, up from $12 million in the prior year, reflecting the increased average outstanding debt. This increase in interest expense was primarily due to a higher cost of debt associated with its financing activities.
Despite the rising interest costs, the company’s operational earnings increased to $125.9 million for the third quarter of 2024, up from $73.6 million in the prior year, indicating effective utilization of debt to fuel growth.
Assessing FirstService Corporation (FSV) Liquidity
Assessing FirstService Corporation's Liquidity
Current and Quick Ratios
As of September 30, 2024, the current ratio for FirstService Corporation was 1.32, indicating that the company has $1.32 in current assets for every $1 in current liabilities. The quick ratio was reported at 1.07, which suggests a solid liquidity position when excluding inventories from current assets.
Analysis of Working Capital Trends
Working capital, defined as current assets minus current liabilities, stood at $208 million as of September 30, 2024, an increase from $189 million in the previous quarter. This upward trend reflects improved operational efficiency and management of receivables and payables.
Cash Flow Statements Overview
The cash flow from operating activities for the nine months ended September 30, 2024, was $199 million, up from $169.9 million in the same period of 2023. The increase is primarily attributed to enhanced profitability in the FirstService Brands segment.
| Cash Flow Type | 2024 (in millions) | 2023 (in millions) |
|---|---|---|
| Operating Cash Flow | 199 | 169.9 |
| Investing Cash Flow | (236.8) | (180.7) |
| Financing Cash Flow | 40.1 | 25.3 |
Potential Liquidity Concerns or Strengths
Despite the strong liquidity ratios and positive cash flow from operations, potential liquidity concerns may arise from the increasing net indebtedness, which was reported at $1.08 billion as of September 30, 2024, compared to $994.5 million at year-end 2023. This increase reflects a higher cost of debt and an increase in average outstanding debt. However, with $137.6 million of available undrawn credit, the company maintains a buffer to address any short-term liquidity needs.
Is FirstService Corporation (FSV) Overvalued or Undervalued?
Valuation Analysis
In assessing whether FirstService Corporation is overvalued or undervalued, we will examine key valuation metrics including price-to-earnings (P/E), price-to-book (P/B), and enterprise value-to-EBITDA (EV/EBITDA) ratios, along with stock price trends and analyst consensus.
Valuation Ratios
As of September 30, 2024, the following valuation ratios were noted:
- Price-to-Earnings (P/E) Ratio: 45.4
- Price-to-Book (P/B) Ratio: 4.8
- Enterprise Value-to-EBITDA (EV/EBITDA) Ratio: 26.3
Stock Price Trends
Over the past 12 months, the stock price has shown the following trends:
- 12-Month High: $164.15
- 12-Month Low: $120.00
- Current Stock Price: $150.00
Dividend Yield and Payout Ratios
The company has a quarterly dividend of $0.25 per share, resulting in:
- Annual Dividend Yield: 0.67%
- Payout Ratio: 17.6%
Analyst Consensus
Analyst ratings as of October 2024 indicate the following:
- Buy: 8
- Hold: 3
- Sell: 1
| Metric | Value |
|---|---|
| P/E Ratio | 45.4 |
| P/B Ratio | 4.8 |
| EV/EBITDA Ratio | 26.3 |
| 12-Month High | $164.15 |
| 12-Month Low | $120.00 |
| Current Stock Price | $150.00 |
| Annual Dividend Yield | 0.67% |
| Payout Ratio | 17.6% |
| Buy Ratings | 8 |
| Hold Ratings | 3 |
| Sell Ratings | 1 |
Key Risks Facing FirstService Corporation (FSV)
Key Risks Facing FirstService Corporation
FirstService Corporation operates in a competitive landscape with various internal and external risk factors that can impact its financial health. Below is a detailed overview of these risks.
Industry Competition
The company faces significant competition in the property management and service sectors. In 2024, revenues from the FirstService Residential segment were reported at $1.61 billion, up 8% year-over-year, driven by new property management contracts. However, competition can lead to pricing pressures and margin compression.
Regulatory Changes
Changes in regulations affecting property management and service businesses can pose risks. The company must comply with various local and national laws, which can result in increased operational costs or limitations on business practices. The consolidated income tax rate for the company was 27% for the nine-month period ending September 30, 2024.
Market Conditions
Market fluctuations and economic conditions can adversely affect demand for services. The FirstService Brands segment reported revenues of $2.24 billion for the nine-month period, reflecting a 28% increase year-over-year. However, adverse economic conditions could slow growth in these sectors.
Operational Risks
Operational risks include dependency on key personnel and the ability to integrate acquisitions successfully. The company has a net interest expense of $61.7 million, which has increased from $34.5 million in the previous year due to higher costs of debt. Additionally, the company has contingent acquisition consideration liabilities totaling $67.8 million.
Financial Risks
Financial risks are primarily linked to leverage and interest rate fluctuations. As of September 30, 2024, net indebtedness stood at $1.08 billion, compared to $994.5 million at the end of 2023, indicating increased leverage. The average outstanding debt has risen, which could impact profitability if interest rates rise further.
Strategic Risks
The company’s strategy of growth through acquisitions can lead to integration challenges. The operating earnings margin for the nine-month period was reported at 6.4%, compared to 6.0% in the prior year. Any failure to achieve expected synergies from acquisitions could negatively impact financial performance.
Mitigation Strategies
To address these risks, the company has implemented several strategies including maintaining a diverse service offering and focusing on organic growth alongside acquisitions. The Adjusted EBITDA margin for the nine-month period was reported at 9.8%, slightly up from 9.6% in the prior year, indicating operational efficiency.
| Risk Factor | Description | 2024 Financial Impact |
|---|---|---|
| Industry Competition | Pricing pressures affecting margins | Revenues: $1.61 billion (8% increase) |
| Regulatory Changes | Compliance costs and operational limitations | Tax Rate: 27% |
| Market Conditions | Economic fluctuations affecting demand | Revenues: $2.24 billion (28% increase) |
| Operational Risks | Integration challenges and key personnel dependency | Net Interest Expense: $61.7 million |
| Financial Risks | Leverage and interest rate fluctuations | Net Indebtedness: $1.08 billion |
| Strategic Risks | Challenges in acquisition integration | Operating Earnings Margin: 6.4% |
The above risks are critical considerations for investors evaluating the financial health of the company as of 2024.
Future Growth Prospects for FirstService Corporation (FSV)
Future Growth Prospects for FirstService Corporation
FirstService Corporation is positioned to leverage several key growth drivers as it heads into 2024. The following insights highlight the company's strategic initiatives and competitive advantages that are expected to contribute to its growth trajectory.
Key Growth Drivers
- Product Innovations: The company's focus on enhancing service offerings, particularly in the restoration and property management sectors, has shown substantial results. For instance, the FirstService Brands segment reported a remarkable 44% increase in revenues for Q3 2024 compared to the prior year, driven by strong demand in restoration services due to weather-related events.
- Market Expansions: The expansion into new geographic markets, particularly through acquisitions, has been a significant growth driver. The acquisition of Roofing Corp of America has bolstered the company's market presence and contributed to revenue growth.
- Acquisitions: FirstService has been active in acquiring complementary businesses, which has added to its service capabilities. The company reported a net increase in revenues due to acquisitions, contributing to a total revenue of $3.85 billion for the nine months ended September 30, 2024, which is an 18% increase year-over-year.
Future Revenue Growth Projections and Earnings Estimates
Analysts project continued revenue growth, with expectations that the company will achieve revenues of approximately $5 billion by the end of 2025. This projection is supported by a strong pipeline of contracts in the residential management sector and ongoing demand for property restoration services.
Strategic Initiatives and Partnerships
Strategic initiatives, such as enhancing technology in service delivery and forming partnerships with local contractors, are also expected to drive growth. The company has invested in information technology improvements, which are projected to increase operational efficiencies and customer satisfaction.
Competitive Advantages
FirstService Corporation possesses several competitive advantages that position it for future growth:
- Diverse Service Portfolio: The company's broad range of services across multiple segments, including residential and commercial property management, provides a buffer against market volatility.
- Strong Brand Recognition: Established brands within the FirstService portfolio enhance customer trust and loyalty, leading to repeat business and referrals.
- Financial Stability: The company reported net earnings of $137.6 million for the nine months ended September 30, 2024, an increase from $123.2 million in the prior year.
Financial Overview
| Metric | Q3 2024 | Q3 2023 | Nine Months 2024 | Nine Months 2023 |
|---|---|---|---|---|
| Total Revenue | $1.40 billion | $1.12 billion | $3.85 billion | $3.26 billion |
| Net Earnings | $77.8 million | $45.9 million | $137.6 million | $123.2 million |
| Adjusted EBITDA | $160.0 million | $111.9 million | $375.8 million | $312.4 million |
| Operating Earnings | $125.9 million | $73.6 million | $247.9 million | $196.8 million |
The financial performance indicates a robust upward trend, supporting the company's growth narrative as it capitalizes on market opportunities and operational efficiencies going into 2024.
FirstService Corporation (FSV) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Article updated on 8 Nov 2024
Resources:
- FirstService Corporation (FSV) Financial Statements – Access the full quarterly financial statements for Q3 2024 to get an in-depth view of FirstService Corporation (FSV)' financial performance, including balance sheets, income statements, and cash flow statements.
- SEC Filings – View FirstService Corporation (FSV)' latest filings with the U.S. Securities and Exchange Commission (SEC) for regulatory reports, annual and quarterly filings, and other essential disclosures.