FirstService Corporation FSV
128.62
1.59
1.25%
as of 25 Sep
- Market cap
- $5.8B
- P/E
- 36.3×
Follow FSV
Growth Flags
show if company had growth for consecutive years
| Dec '25 | Dec '24 | Dec '23 | Dec '22 | Dec '21 | Dec '20 | Dec '19 | Dec '18 | Dec '17 | Dec '16 | |
|---|---|---|---|---|---|---|---|---|---|---|
P/E ratio |
49.06 | 60.75 | 70.34 | 45.10 | 63.58 | 67.04 | 0.00 | 37.22 | 46.98 | 51.23 |
P/S ratio |
1.29 | 1.56 | 1.63 | 1.45 | 2.65 | 2.11 | 1.48 | 1.27 | 1.44 | 1.15 |
P/FCF ratio |
22.25 | 47.14 | 36.17 | 192.31 | 78.98 | 23.17 | 58.13 | 41.83 | 31.45 | 20.48 |
P/Operating CF |
61.31 | 93.97 | 63.85 | 100.69 | 269.13 | 60.40 | 82.35 | 136.23 | 63.42 | 85.52 |
P/B ratio |
5.15 | 6.86 | 6.89 | 5.99 | 10.77 | 8.85 | 8.35 | 10.42 | 12.98 | 9.45 |
Price to Tangible BV |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
EV/Sales |
1.48 | 1.79 | 1.88 | 1.64 | 2.82 | 2.28 | 1.76 | 1.41 | 1.56 | 1.29 |
EV/EBITDA |
15.50 | 18.56 | 21.87 | 18.64 | 30.53 | 23.60 | 0.00 | 15.07 | 18.37 | 14.95 |
EV/Operating CF |
18.18 | 32.66 | 29.08 | 57.94 | 54.86 | 21.66 | 39.19 | 27.33 | 23.35 | 17.48 |
EV/FCF |
25.48 | 53.97 | 41.81 | 216.91 | 84.14 | 25.05 | 69.06 | 46.17 | 34.02 | 22.82 |
Quick Ratio |
2.06 | 2.22 | 2.25 | 2.06 | 1.96 | 1.83 | 2.22 | 1.91 | 1.64 | 1.68 |
Current Ratio |
2.06 | 2.22 | 2.25 | 2.06 | 1.96 | 1.83 | 2.22 | 1.91 | 1.64 | 1.68 |
Net Debt/EBITDA |
1.72 | 2.10 | 2.62 | 1.75 | 1.53 | 1.42 | (6.67) | 1.41 | 1.38 | 1.52 |
Debt/Assets |
25.27% | 30.96% | 32.60% | 26.47% | 26.02% | 26.84% | 39.20% | 33.20% | 31.79% | 32.54% |
Debt/Equity |
0.79 | 1.09 | 1.15 | 0.81 | 0.82 | 0.89 | 1.80 | 1.42 | 1.40 | 1.39 |
Asset Turnover |
1.30 | 1.33 | 1.35 | 1.42 | 1.38 | 1.34 | 1.63 | 2.08 | 2.14 | 2.16 |
Operating CF/Net income |
3.07 | 2.13 | 2.79 | 0.87 | 1.24 | 3.34 | (0.43) | 1.51 | 2.25 | 3.24 |
Capex/Depreciation |
(0.69) | (0.68) | (0.67) | (0.70) | (0.59) | (0.40) | (0.59) | (0.77) | (0.86) | (0.79) |
Interest Coverage |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| 11.32% | 12.15% | 10.39% | 14.18% | 18.52% | 16.07% | (76.00%) | 30.74% | 27.56% | 19.31% | |
| 3.42% | 3.44% | 3.14% | 4.58% | 5.75% | 4.20% | (16.98%) | 7.10% | 6.36% | 4.90% | |
ROIC |
9.27% | 9.41% | 7.66% | 9.23% | 10.02% | 10.17% | (10.30%) | 16.24% | 16.61% | 15.09% |
Return on Tangible Assets |
16.64% | 14.65% | 12.62% | 20.53% | 26.57% | 20.96% | (59.05%) | 25.61% | 27.56% | 20.35% |
Average Days of Receivables |
63.00 | 67.23 | 72.02 | 64.48 | 63.26 | 56.67 | 60.94 | 47.90 | 40.89 | 41.96 |
Research and Development Expense of Revenue |
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Selling, General and Administrative Expense of Revenue |
23.84% | 23.57% | 22.91% | 22.60% | 22.58% | 22.67% | 22.69% | 22.08% | 22.27% | 20.58% |
Intangible Assets out of Total Assets |
0.51 | 0.50 | 0.50 | 0.45 | 0.49 | 0.49 | 0.52 | 0.48 | 0.50 | 0.50 |
Share Based Compensation of Revenue |
0.50% | 0.49% | 0.49% | 0.51% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Graham Net Nets |
(0.25) | (0.22) | (0.22) | (0.19) | (0.11) | (0.15) | (0.28) | (0.18) | (0.16) | (0.21) |
Graham Number |
46.43 | 42.06 | 34.11 | 35.52 | 35.61 | 26.63 | 0.00 | 16.49 | 13.35 | 10.27 |
Earnings Yield |
2.04% | 1.65% | 1.42% | 2.22% | 1.57% | 1.49% | (7.29%) | 2.69% | 2.13% | 1.95% |
Free Cash Flow Yield |
4.49% | 2.12% | 2.77% | 0.52% | 1.27% | 4.32% | 1.72% | 2.39% | 3.18% | 4.88% |
Revenue per Share |
120.75 | 115.88 | 97.28 | 84.80 | 74.11 | 64.84 | 62.98 | 53.72 | 48.15 | 41.23 |
Operating CF per Share |
9.80 | 6.35 | 6.29 | 2.40 | 3.82 | 6.82 | 2.82 | 2.77 | 3.22 | 3.03 |
Capex per Share |
(2.80) | (2.51) | (1.92) | (1.76) | (1.33) | (0.92) | (1.22) | (1.13) | (1.01) | (0.81) |
Free Cash Flow per Share |
6.99 | 3.84 | 4.38 | 0.64 | 2.49 | 5.90 | 1.60 | 1.64 | 2.21 | 2.22 |
Cash per Share |
3.96 | 5.41 | 4.64 | 3.61 | 4.43 | 4.89 | 3.51 | 2.22 | 1.86 | 1.58 |
Shareholders Equity per Share |
30.22 | 26.38 | 22.99 | 20.54 | 18.24 | 15.45 | 11.14 | 6.57 | 5.36 | 5.03 |
Interest Debt per Share |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Book value per Share |
30.22 | 26.38 | 22.99 | 20.54 | 18.24 | 15.45 | 11.14 | 6.57 | 5.36 | 5.03 |
Free Cash Flow |
318.24 | 172.88 | 194.98 | 28.28 | 109.07 | 252.35 | 61.18 | 58.86 | 79.38 | 79.88 |
Working Capital |
581.96 | 663.05 | 591.08 | 422.75 | 370.87 | 289.70 | 294.53 | 159.04 | 101.28 | 92.02 |
Capital Expenditures |
(127.70) | (112.80) | (85.38) | (77.61) | (58.20) | (39.41) | (46.63) | (40.60) | (36.26) | (29.12) |
Net Current Asset Value |
(1,778.69) | (1,802.55) | (1,539.44) | (1,045.98) | (951.90) | (896.75) | (993.38) | (437.93) | (395.41) | (362.65) |
EV/EBIT |
23.98 | 27.64 | 33.29 | 28.01 | 45.51 | 37.31 | 0.00 | 21.30 | 25.73 | 21.05 |
Capex to Sales |
0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.01 | 0.02 | 0.02 | 0.02 | 0.02 |
Net Profit Margin |
2.64% | 2.58% | 2.32% | 3.23% | 4.16% | 3.15% | (10.45%) | 3.41% | 2.98% | 2.27% |
Price to Operating Income |
20.94 | 24.15 | 28.79 | 24.83 | 42.72 | 34.52 | 0.00 | 19.30 | 23.79 | 18.90 |
| Other line items | ||||||||||
Depreciation/Fixed assets |
0.64 | 0.65 | 0.63 | 0.66 | 0.72 | 0.78 | 0.60 | 0.54 | 0.49 | 0.51 |
Cash ROIC |
5.92% | 1.16% | 3.16% | (3.39%) | 1.77% | 11.32% | (1.79%) | 0.21% | 5.71% | 7.35% |
Accounts Receivable Turnover |
5.76 | 5.75 | 5.71 | 6.12 | 6.54 | 6.66 | 7.35 | 8.64 | 9.50 | 9.94 |
Accounts Payable Turnover |
21.96 | 22.05 | 22.73 | 23.74 | 22.18 | 21.43 | 27.71 | 31.89 | 32.37 | 37.17 |
Inventory Turnover |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | (69.55) | (256.24) | (416.04) | (446.86) | (394.72) |
Average Days of Payables |
15.85 | 18.16 | 17.75 | 16.50 | 16.59 | 19.21 | 17.03 | 11.53 | 12.62 | 11.25 |
Days of Inventory on Hand |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Average Receivables |
954.91 | 908.08 | 758.50 | 612.42 | 496.79 | 416.18 | 327.69 | 223.58 | 182.06 | 149.22 |
Average Payables |
166.29 | 158.71 | 129.67 | 108.06 | 99.31 | 87.36 | 58.97 | 41.40 | 36.73 | 28.25 |
Average Inventory |
— | — | — | — | — | (26.91) | (6.38) | (3.17) | (2.66) | (2.66) |
Average Assets |
4,239.28 | 3,910.30 | 3,200.13 | 2,641.77 | 2,352.78 | 2,076.00 | 1,481.47 | 927.87 | 809.62 | 685.72 |
Average Common Equity |
1,281.87 | 1,105.95 | 965.81 | 853.59 | 730.06 | 543.14 | 331.06 | 214.26 | 186.66 | 174.03 |
Columns are period end dates