Previous Close | $65.87 |
Intrinsic Value | $109.54 |
Upside potential | +66% |
Data is not available at this time.
Exchange Income Corporation operates a diversified portfolio of aerospace, aviation, and manufacturing businesses, serving niche markets with specialized services. Its Aerospace & Aviation segment provides critical regional air services, including scheduled flights, cargo transport, and emergency medical operations, primarily in underserved Canadian communities. The segment also supports global clients with maritime surveillance, aircraft modifications, and pilot training, leveraging its expertise in high-demand aviation niches. The Manufacturing segment produces high-value components for aerospace, defense, and industrial applications, alongside infrastructure solutions for telecommunications and agriculture. This dual-segment approach allows the company to balance cyclical exposure while maintaining steady demand from essential services. Exchange Income Corporation differentiates itself through vertical integration, long-term contracts, and a focus on mission-critical operations, positioning it as a resilient player in regional aviation and industrial manufacturing. Its strategic acquisitions and operational synergies further strengthen its market foothold, particularly in Canada’s remote regions where alternatives are limited.
Exchange Income Corporation reported FY revenue of CAD 2.66 billion, with net income of CAD 121.2 million, reflecting a net margin of approximately 4.6%. Operating cash flow stood at CAD 357 million, though capital expenditures of CAD 490.4 million indicate heavy reinvestment. The company’s diversified revenue streams and cost discipline support stable profitability, albeit with moderate margins typical of capital-intensive industries.
The company’s diluted EPS of CAD 2.49 underscores its ability to generate earnings despite high operational costs. Its capital efficiency is tempered by significant capex, but recurring revenue from aviation services and manufacturing contracts provides a steady cash flow base. Debt levels are elevated, but long-term contracts and essential service offerings mitigate liquidity risks.
With CAD 71.8 million in cash and total debt of CAD 2.33 billion, the company’s leverage is notable, though manageable given its asset-heavy model. The balance sheet reflects investments in fleet and manufacturing capacity, with liquidity supported by operating cash flows. Dividend payments of CAD 2.64 per share suggest a commitment to shareholder returns, albeit with a focus on sustainable payout ratios.
Exchange Income Corporation has pursued growth via acquisitions and organic expansion, particularly in regional aviation and specialized manufacturing. Its dividend yield is attractive, but investors should monitor capex and debt levels to assess sustainability. The company’s focus on underserved markets and long-term contracts provides a stable growth runway, though macroeconomic headwinds could impact discretionary spending in manufacturing.
Trading at a market cap of CAD 2.92 billion and a beta of 0.89, the stock exhibits moderate volatility relative to the market. Valuation multiples reflect its hybrid industrial-services profile, with investors likely pricing in steady cash flows from essential aviation services and growth potential in manufacturing.
The company’s strategic advantages lie in its regional monopolies, vertical integration, and government-contracted services. Near-term challenges include debt servicing and capex demands, but its diversified model and essential service offerings position it for resilience. Long-term growth hinges on operational efficiency and strategic acquisitions in high-margin niches.
Company filings, TSX disclosures
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 |