stockrow
Friday 6 November 2026
Export CDNL’s income statement to Excel — free account
Cardinal Infrastructure Group Inc.
CDNL Industrials Engineering & Construction
Cardinal Infrastructure Group Inc.’s revenue for fiscal 2025 (year ended December 2025) was $456.0 million, up 44.7% from fiscal 2024.
12.71
2.22
−14.87%
Follow CDNL
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | 248 | 315 | 456 | 582 | +35.6% | 889 | 1,108 | — | +55.9% | |
| Gross margin, % | — | — | — | — | — | — | — | 19.70 | 20.72 | 21.08 | 18.78 | +1.4 pt | ||||||
| EBT | — | — | — | — | — | — | — | 24 | 30 | 33 | 39 | +16.6% | ||||||
| EBT margin, % | — | — | — | — | — | — | — | 9.80 | 9.41 | 7.25 | 6.78 | (2.6) pt | ||||||
| Net income | — | — | — | — | — | — | — | 24 | 28 | 31 | 63 | +13.1% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | 0.00 | 0.00 | 30.84 | 37.36 | n/m | |||||
| Earnings | — | — | — | — | — | — | — | — | — | — | — | — | ||||||
| Cash flow | — | — | — | — | — | — | — | 0.00 | 0.00 | 2.56 | 4.11 | n/m | ||||||
| Capex | — | — | — | — | — | — | — | 0.00 | 0.00 | (2.93) | (5.73) | n/m | ||||||
| Free cash flow | — | — | — | — | — | — | — | 0.00 | 0.00 | (0.37) | (1.61) | n/m | ||||||
| Book value | — | — | — | — | — | — | — | 0.00 | 0.00 | 9.44 | 38.08 | n/m | ||||||
| Shares, m | — | — | — | — | — | — | — | — | — | 15 | — | — | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | — | — | — | — | — | |||||
| P/S | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.34 | 0.0 | ||||||
| P/B | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.33 | 0.0 | ||||||
| EV/Sales | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.08 | 0.0 | ||||||
| EV/FCF | — | — | — | — | — | — | — | 0.65 | 0.65 | 1.99 | (1.96) | 1.1 | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | 31 | 43 | 38 | 64 | +10.8% | |||||
| Capex | — | — | — | — | — | — | — | (11) | (20) | (43) | (89) | +94.5% | ||||||
| Free cash flow | — | — | — | — | — | — | — | 19 | 22 | (5) | (25) | n/m | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | (12) | 7 | 124 | 401 | n/m | |||||
| Net debt | — | — | — | — | — | — | — | 27 | 23 | 21 | (149) | (11.6%) | ||||||
| Shareholders’ equity | — | — | — | — | — | — | — | 7 | 12 | 140 | 593 | +332.2% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | 0.00 | 16.49 | 8.48 | 3.66 | +8.5 pt | |||||
| ROIC | — | — | — | — | — | — | — | 53.81 | 64.49 | 15.73 | 7.02 | (38.1) pt | ||||||
| ROE | — | — | — | — | — | — | — | 0.00 | 224.04 | 30.02 | 6.90 | +30.0 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | — | 1,335 | 1,480 | — | +10.9% | |||||
| Revenue/emp, $m | — | — | — | — | — | — | — | 0.00 | 0.24 | 0.31 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 26 Oct 2026
Cardinal Infrastructure Group Inc. vs peers in Engineering & Construction (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| WLDN Willdan Group, Inc. | $1.1B | 16.0× | 20.2× | +33.18% (above 0%: growing) | +51.40% (above 0%: growing) | +82.02% (above 0%: growing) | 37.85% | 8.54% | Compare |
| AMRC Ameresco, Inc. | $1.0B | 36.1× | 18.5× | +9.14% (above 0%: growing) | −25.00% (below 0%: shrinking) | −81.22% (below 0%: shrinking) | 17.71% | 8.57% | Compare |
| BWMN Bowman Consulting Group Ltd. | $745.4M | 102× | 58.6× | +19.69% (above 0%: growing) | n/m | −457.88% (below 0%: shrinking) | 53.20% | 5.57% | Compare |
| CDNL Cardinal Infrastructure Group Inc. | $597.5M | — | — | — | — | −728.05% (below 0%: shrinking) | 15.88% | 6.82% | |
| ITG ITG Inc. | $525.2M | — | — | — | — | — | 17.81% | 5.58% | Compare |
| BBCP CONCRETE PUMPING HOLDINGS, INC. | $479.8M | 56.4× | 51.2× | +12.63% (above 0%: growing) | +28.57% (above 0%: growing) | −28.85% (below 0%: shrinking) | 38.74% | 12.92% | Compare |
| PHOE Phoenix Asia Holdings Limited | $396.2M | — | — | — | — | −1,148.32% (below 0%: shrinking) | — | — | Compare |
| ORN Orion Group Holdings, Inc. | $280.1M | 45.9× | 35.0× | +13.80% (above 0%: growing) | +68.88% (above 0%: growing) | −141.07% (below 0%: shrinking) | 12.94% | 3.33% | Compare |
| OPAL OPAL Fuels Inc. | $239.3M | — (loss-making) | 5.8× | +3.66% (above 0%: growing) | n/m | +43.29% (above 0%: growing) | 29.34% | (3.61%) | Compare |
| Median of peers | $502.5M | 45.9× | 27.6× | +13.22% | +39.99% | −81.22% | 29.34% | 5.58% |