Data is not available at this time.
Badger Infrastructure Solutions Ltd. is a leader in non-destructive excavation services, specializing in hydrovac technology that safely exposes underground utilities without damaging critical infrastructure. Operating primarily in Canada and the U.S., the company serves diverse industries, including oil and gas, utilities, and construction, by offering daylighting, trenching, and debris removal solutions. Its proprietary Badger Hydrovac system combines pressurized water and vacuum extraction, positioning the firm as a preferred provider for precision excavation. The company’s extensive fleet of over 1,300 hydrovac units underscores its scalability and operational reach, while its focus on safety and efficiency aligns with stringent industry regulations. Badger’s market position is reinforced by its ability to address complex subsurface challenges, reducing risks for clients in sectors like mining and transportation. By integrating engineering support with its core services, the company differentiates itself from traditional excavation contractors, capturing higher-margin projects. Its rebranding to Badger Infrastructure Solutions in 2021 reflects a strategic shift toward comprehensive infrastructure solutions, further solidifying its niche dominance.
Badger reported revenue of CAD 745 million for the period, with net income of CAD 47.9 million, reflecting a net margin of approximately 6.4%. Operating cash flow stood at CAD 146.3 million, though capital expenditures of CAD 98 million indicate ongoing fleet investments. The diluted EPS of CAD 1.39 suggests moderate profitability, with efficiency metrics likely influenced by high equipment maintenance and deployment costs inherent to the hydrovac business model.
The company’s earnings power is tied to utilization rates of its hydrovac fleet and pricing dynamics in key markets like oil and gas. ROIC may be pressured by debt levels (CAD 220.3 million), but operating cash flow coverage of capex (1.5x) demonstrates disciplined reinvestment. Asset-heavy operations necessitate efficient capital allocation, with fleet turnover and project mix critical to margins.
Badger maintains a conservative liquidity position, with CAD 14.6 million in cash against CAD 220.3 million in total debt. The debt-to-equity ratio appears manageable given stable cash flows, but leverage could constrain flexibility during downturns. The balance sheet reflects a capital-intensive business, with intangible assets likely tied to proprietary technology and fleet value.
Growth is driven by fleet expansion and cross-border demand for non-destructive excavation, particularly in U.S. infrastructure. The dividend of CAD 0.7275 per share (yield ~2.5%) signals commitment to shareholder returns, though payout ratios remain sustainable given earnings and cash flow stability. Long-term trends favor regulatory tailwinds for safer excavation methods.
At a market cap of CAD 1.53 billion, Badger trades at ~2x revenue and ~32x net income, reflecting premium pricing for its specialized niche. The beta of 0.725 suggests lower volatility versus broader markets, with valuations likely factoring in infrastructure spending cycles and competitive moat in hydrovac technology.
Badger’s proprietary technology, regulatory compliance, and scale in hydrovac services provide durable advantages. Strategic focus on U.S. expansion and higher-margin engineering services could offset cyclical exposure to oil and gas. Risks include fuel cost inflation and competition, but infrastructure renewal programs in core markets support a stable outlook.
Company filings, TSX disclosures, Bloomberg
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |