Heroux Devtek Inc
TSX:HRX

Watchlist Manager
Heroux Devtek Inc Logo
Heroux Devtek Inc
TSX:HRX
Watchlist
Price: 31.85 CAD 0.25% Market Closed
Market Cap: 1.1B CAD
Have any thoughts about
Heroux Devtek Inc?
Write Note

Intrinsic Value

The intrinsic value of one HRX stock under the Base Case scenario is 40.18 CAD. Compared to the current market price of 31.85 CAD, Heroux Devtek Inc is Undervalued by 21%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

HRX Intrinsic Value
40.18 CAD
Undervaluation 21%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Heroux Devtek Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for HRX cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about HRX?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Heroux Devtek Inc

Provide an overview of the primary business activities
of Heroux Devtek Inc.

What unique competitive advantages
does Heroux Devtek Inc hold over its rivals?

What risks and challenges
does Heroux Devtek Inc face in the near future?

Summarize the latest earnings call
of Heroux Devtek Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Heroux Devtek Inc.

Provide P/S
for Heroux Devtek Inc.

Provide P/E
for Heroux Devtek Inc.

Provide P/OCF
for Heroux Devtek Inc.

Provide P/FCFE
for Heroux Devtek Inc.

Provide P/B
for Heroux Devtek Inc.

Provide EV/S
for Heroux Devtek Inc.

Provide EV/GP
for Heroux Devtek Inc.

Provide EV/EBITDA
for Heroux Devtek Inc.

Provide EV/EBIT
for Heroux Devtek Inc.

Provide EV/OCF
for Heroux Devtek Inc.

Provide EV/FCFF
for Heroux Devtek Inc.

Provide EV/IC
for Heroux Devtek Inc.

Show me price targets
for Heroux Devtek Inc made by professional analysts.

What are the Revenue projections
for Heroux Devtek Inc?

How accurate were the past Revenue estimates
for Heroux Devtek Inc?

What are the Net Income projections
for Heroux Devtek Inc?

How accurate were the past Net Income estimates
for Heroux Devtek Inc?

What are the EPS projections
for Heroux Devtek Inc?

How accurate were the past EPS estimates
for Heroux Devtek Inc?

What are the EBIT projections
for Heroux Devtek Inc?

How accurate were the past EBIT estimates
for Heroux Devtek Inc?

Compare the revenue forecasts
for Heroux Devtek Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Heroux Devtek Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Heroux Devtek Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Heroux Devtek Inc compared to its peers.

Compare the P/E ratios
of Heroux Devtek Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Heroux Devtek Inc with its peers.

Analyze the financial leverage
of Heroux Devtek Inc compared to its main competitors.

Show all profitability ratios
for Heroux Devtek Inc.

Provide ROE
for Heroux Devtek Inc.

Provide ROA
for Heroux Devtek Inc.

Provide ROIC
for Heroux Devtek Inc.

Provide ROCE
for Heroux Devtek Inc.

Provide Gross Margin
for Heroux Devtek Inc.

Provide Operating Margin
for Heroux Devtek Inc.

Provide Net Margin
for Heroux Devtek Inc.

Provide FCF Margin
for Heroux Devtek Inc.

Show all solvency ratios
for Heroux Devtek Inc.

Provide D/E Ratio
for Heroux Devtek Inc.

Provide D/A Ratio
for Heroux Devtek Inc.

Provide Interest Coverage Ratio
for Heroux Devtek Inc.

Provide Altman Z-Score Ratio
for Heroux Devtek Inc.

Provide Quick Ratio
for Heroux Devtek Inc.

Provide Current Ratio
for Heroux Devtek Inc.

Provide Cash Ratio
for Heroux Devtek Inc.

What is the historical Revenue growth
over the last 5 years for Heroux Devtek Inc?

What is the historical Net Income growth
over the last 5 years for Heroux Devtek Inc?

What is the current Free Cash Flow
of Heroux Devtek Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Heroux Devtek Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Heroux Devtek Inc

Current Assets 544.5m
Cash & Short-Term Investments 1.2m
Receivables 133.7m
Other Current Assets 409.7m
Non-Current Assets 415.2m
PP&E 199.1m
Intangibles 184.7m
Other Non-Current Assets 31.4m
Current Liabilities 255.1m
Accounts Payable 157m
Other Current Liabilities 98m
Non-Current Liabilities 235.4m
Long-Term Debt 122.1m
Other Non-Current Liabilities 113.3m
Efficiency

Earnings Waterfall
Heroux Devtek Inc

Revenue
694.7m CAD
Cost of Revenue
-555.1m CAD
Gross Profit
139.6m CAD
Operating Expenses
-59.4m CAD
Operating Income
80.2m CAD
Other Expenses
-28.1m CAD
Net Income
52.2m CAD

Free Cash Flow Analysis
Heroux Devtek Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

Heroux-Devtek closed its fiscal year 2024 on a high note with a record-breaking fourth quarter, marking the fourth consecutive quarter of revenue and profitability growth. Sales increased by 18% year-over-year to $184.1 million, driving the EBITDA margin up to 18%, a significant 540 basis point improvement. Civil sales soared by 55%, while defense sales saw a slight increase of 1.1%. For the full year, sales reached $629.8 million, surpassing pre-pandemic levels, with a notable gross profit climb from 14.6% to 21.4% year-over-year. The company boasts a robust backlog of $951 million, indicating a positive outlook amidst a strengthening aerospace market.

What is Earnings Call?
Fundamental Scores

HRX Profitability Score
Profitability Due Diligence

Heroux Devtek Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Positive Revenue Growth Forecast
Positive 3-Years Revenue Growth
Positive 1-Year Revenue Growth
Positive Free Cash Flow
50/100
Profitability
Score

Heroux Devtek Inc's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

HRX Solvency Score
Solvency Due Diligence

Heroux Devtek Inc's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Low D/E
High Altman Z-Score
Short-Term Solvency
Long-Term Solvency
51/100
Solvency
Score

Heroux Devtek Inc's solvency score is 51/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

HRX Price Targets Summary
Heroux Devtek Inc

Wall Street analysts forecast HRX stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for HRX is 30.86 CAD with a low forecast of 27.27 CAD and a high forecast of 34.13 CAD.

Lowest
Price Target
27.27 CAD
14% Downside
Average
Price Target
30.86 CAD
3% Downside
Highest
Price Target
34.13 CAD
7% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for HRX?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for HRX is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Heroux Devtek Inc Logo
Heroux Devtek Inc

Country

Canada

Industry

Aerospace & Defense

Market Cap

1.1B CAD

Dividend Yield

0%

Description

Héroux-Devtek, Inc. engages in the design, development, manufacture and overhaul of landing gear systems and components. The firm is engaged in the design, development, manufacture, repair and overhaul of aircraft landing gear, hydraulic and electromechanical actuators, custom ball screws and fracture-critical components. The Company’s service offerings include maintenance, repair and overhaul, spares provisioning and supply, warranty administration and support, technical publications, as well as on-site technical support and training. Its product support provides customers with a dedicated team for its range of products. Customers can count on the Company for spare parts availability, world-wide repair services, publications, product support, and issue resolution.

Contact

QUEBEC
600-1111 rue Saint-Charles Ouest O
+14506795450.0
www.herouxdevtek.com

IPO

1986-12-04

Employees

1 824

Officers

Executive Chairman of the Board
Mr. Gilles Labbe F.C.A., FCPA
President, CEO & Director
Mr. Martin Brassard
CFO & VP
Mr. Stéphane Arsenault C.A., CPA
Vice President of Legal Affairs
Jean-Philippe Sanche
Vice-President of Sales & Program Management
Mr. Jean Gravel
Vice President of HR & Environment
Mr. Stéphane Rainville
Show More
Managing Director of UK Runcorn - Landing Gear
Mr. Gaétan Roy
President of Progressive Incorporated - Aerostructure Division
Guinn D. Crousen
Corporate Secretary
Mr. François Renaud
VP & Corporate Controller
Patrick Gagnon
Show Less

See Also

Discover More
What is the Intrinsic Value of one HRX stock?

The intrinsic value of one HRX stock under the Base Case scenario is 40.18 CAD.

Is HRX stock undervalued or overvalued?

Compared to the current market price of 31.85 CAD, Heroux Devtek Inc is Undervalued by 21%.

Back to Top