
Stantec (STN) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
1.9B
Gross Profit
843.5M
43.85%
Operating Income
153.0M
7.95%
Net Income
100.1M
5.20%
EPS (Diluted)
$0.88
Balance Sheet Metrics
Total Assets
6.9B
Total Liabilities
3.9B
Shareholders Equity
3.0B
Debt to Equity
1.28
Cash Flow Metrics
Operating Cash Flow
240.6M
Free Cash Flow
84.6M
Revenue & Profitability Trend
Stantec Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 7.5B | 6.5B | 5.7B | 4.6B | 4.7B |
Cost of Goods Sold | 4.3B | 3.7B | 3.3B | 2.6B | 2.8B |
Gross Profit | 3.2B | 2.7B | 2.4B | 2.0B | 1.9B |
Gross Margin % | 42.6% | 42.4% | 42.6% | 42.9% | 40.8% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 2.3B | 1.9B | 1.7B | 1.4B | 1.4B |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 2.3B | 1.9B | 1.7B | 1.4B | 1.4B |
Operating Income | 591.0M | 515.3M | 391.3M | 317.9M | 348.8M |
Operating Margin % | 7.9% | 8.0% | 6.9% | 6.9% | 7.4% |
Non-Operating Items | |||||
Interest Income | 14.2M | 11.7M | 5.6M | 4.8M | 3.9M |
Interest Expense | 117.8M | 102.7M | 69.6M | 42.7M | 53.1M |
Other Non-Operating Income | -21.3M | 4.9M | 7.0M | -11.6M | -78.0M |
Pre-tax Income | 465.3M | 427.2M | 325.1M | 263.0M | 216.7M |
Income Tax | 103.8M | 96.0M | 78.1M | 62.3M | 57.6M |
Effective Tax Rate % | 22.3% | 22.5% | 24.0% | 23.7% | 26.6% |
Net Income | 361.5M | 331.2M | 247.0M | 200.7M | 171.1M |
Net Margin % | 4.8% | 5.1% | 4.4% | 4.4% | 3.6% |
Key Metrics | |||||
EBITDA | 918.9M | 809.9M | 672.9M | 540.4M | 578.0M |
EPS (Basic) | $3.17 | $2.98 | $2.23 | $1.80 | $1.53 |
EPS (Diluted) | $3.17 | $2.98 | $2.22 | $1.80 | $1.53 |
Basic Shares Outstanding | 114066995 | 158700810 | 161005506 | 161635582 | 162087542 |
Diluted Shares Outstanding | 114066995 | 158700810 | 161005506 | 161635582 | 162087542 |
Income Statement Trend
Stantec Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 228.5M | 352.9M | 148.3M | 193.9M | 285.0M |
Short-term Investments | 26.2M | 15.8M | 9.1M | 21.4M | 34.7M |
Accounts Receivable | 1.3B | 1.0B | 988.1M | 787.9M | 702.7M |
Inventory | - | - | - | - | - |
Other Current Assets | 1.3M | 1.3M | 1.1M | 2.1M | 7.4M |
Total Current Assets | 2.5B | 2.3B | 1.9B | 1.7B | 1.6B |
Non-Current Assets | |||||
Property, Plant & Equipment | 255.3M | 218.8M | 200.1M | 188.8M | 162.6M |
Goodwill | 5.9B | 5.0B | 5.0B | 4.7B | 3.5B |
Intangible Assets | 427.0M | 265.7M | 320.4M | 373.3M | 182.0M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 135.6M | 109.3M | 61.4M | 61.2M | 55.1M |
Total Non-Current Assets | 4.4B | 3.8B | 3.7B | 3.6B | 2.8B |
Total Assets | 7.0B | 6.1B | 5.7B | 5.2B | 4.4B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 447.6M | 351.9M | 300.6M | 213.1M | 217.6M |
Short-term Debt | 305.7M | 271.6M | 216.6M | 182.1M | 154.9M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 53.5M | 55.0M | 36.0M | 34.5M | 14.3M |
Total Current Liabilities | 2.0B | 1.6B | 1.4B | 1.2B | 987.2M |
Non-Current Liabilities | |||||
Long-term Debt | 1.7B | 1.5B | 1.7B | 1.7B | 1.2B |
Deferred Tax Liabilities | 63.6M | 24.4M | 28.2M | 77.5M | 63.4M |
Other Non-Current Liabilities | 41.0M | 55.6M | 40.7M | 38.0M | 39.5M |
Total Non-Current Liabilities | 2.0B | 1.7B | 2.0B | 2.0B | 1.5B |
Total Liabilities | 4.0B | 3.3B | 3.4B | 3.2B | 2.5B |
Equity | |||||
Common Stock | 1.3B | 1.3B | 983.8M | 972.4M | 932.2M |
Retained Earnings | 1.4B | 1.4B | 1.2B | 1.0B | 958.6M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 2.9B | 2.8B | 2.3B | 2.0B | 1.9B |
Key Metrics | |||||
Total Debt | 2.0B | 1.7B | 1.9B | 1.9B | 1.3B |
Working Capital | 570.0M | 656.8M | 527.8M | 485.0M | 577.9M |
Balance Sheet Composition
Stantec Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 361.5M | 331.2M | 247.0M | 200.7M | 159.1M |
Depreciation & Amortization | 318.6M | 283.6M | 283.5M | 221.8M | 228.8M |
Stock-Based Compensation | 43.0M | 60.1M | 26.0M | 46.7M | 16.4M |
Working Capital Changes | -120.0M | -47.9M | -274.0M | -62.5M | 118.5M |
Operating Cash Flow | 559.1M | 576.2M | 237.0M | 403.5M | 516.1M |
Investing Activities | |||||
Capital Expenditures | -99.0M | -100.6M | -74.9M | -45.8M | -31.2M |
Acquisitions | -555.0M | -75.6M | -50.4M | -702.5M | -50.6M |
Investment Purchases | -40.0M | -110.4M | -206.2M | -61.6M | -54.4M |
Investment Sales | 73.8M | 72.8M | 244.6M | 47.8M | 33.7M |
Investing Cash Flow | -605.0M | -201.7M | -73.8M | -760.0M | -99.0M |
Financing Activities | |||||
Share Repurchases | - | -10.0M | -65.3M | -50.7M | -80.3M |
Dividends Paid | -94.0M | -84.9M | -78.2M | -72.3M | -68.0M |
Debt Issuance | 175.0M | 348.8M | 0 | 544.7M | 297.9M |
Debt Repayment | -233.1M | -632.6M | -236.6M | -186.4M | -620.7M |
Financing Cash Flow | -160.0M | -143.3M | -314.7M | 235.3M | -919.1M |
Free Cash Flow | 504.1M | 444.1M | 229.4M | 346.4M | 569.6M |
Net Change in Cash | -205.9M | 231.2M | -151.5M | -121.2M | -502.0M |
Cash Flow Trend
Stantec Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
45.09
Forward P/E
31.34
Price to Book
4.13
Price to Sales
2.07
PEG Ratio
31.34
Profitability Ratios
Profit Margin
6.36%
Operating Margin
10.77%
Return on Equity
13.04%
Return on Assets
6.35%
Financial Health
Current Ratio
1.38
Debt to Equity
67.61
Beta
0.91
Per Share Data
EPS (TTM)
$2.44
Book Value per Share
$26.65
Revenue per Share
$53.04
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
stn | 12.5B | 45.09 | 4.13 | 13.04% | 6.36% | 67.61 |
Quanta Services | 58.7B | 60.93 | 7.44 | 13.73% | 3.73% | 64.91 |
Ferrovial S.A | 38.0B | 10.12 | 6.28 | 49.66% | 35.41% | 142.78 |
Emcor | 27.9B | 25.84 | 9.13 | 38.12% | 7.07% | 22.16 |
Comfort Systems USA | 24.5B | 35.67 | 12.40 | 40.09% | 9.01% | 15.80 |
Jacobs Solutions | 16.8B | 46.18 | 4.36 | 6.80% | 3.94% | 66.36 |
Financial data is updated regularly. All figures are in the company's reporting currency.