Valuation Aecon Group Inc.

Equities

Market Closed - Toronto S.E. Other stock markets 21:00:00 20/01/2026 GMT			5-day change	1st Jan Change
34.01 ^CAD	-0.50%		+2.41%	+8.73%

01-06	Aecon Utilities Acquires High-voltage Testing, Metering Solutions Contractor KPC	MT
01-06	Aecon Utilities completes acquisition of high-voltage testing, commissioning and metering solutions contractor KPC	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	979.6	1,018	555.8	807.6	1,698	2,180	2,180	-
Change	-	3.94%	-45.41%	45.29%	110.21%	28.41%	0%	-
Enterprise Value (EV) ¹	1,049	1,265	1,088	580	1,724	2,847	2,607	2,834
Change	-	20.56%	-14.03%	-46.68%	197.31%	65.1%	-8.43%	8.7%
P/E ratio	12.7x	21.6x	19.4x	6.22x	-28.7x	153x	22.5x	18.9x
PBR	1.13x	1.36x	0.61x	0.76x	-	-	-	-
PEG	-	-0.5x	-0.5x	0x	0x	-1x	0x	1x
Capitalization / Revenue	0.27x	0.26x	0.12x	0.17x	0.4x	0.41x	0.39x	0.37x
EV / Revenue	0.29x	0.32x	0.23x	0.12x	0.41x	0.54x	0.47x	0.48x
EV / EBITDA	3.97x	5.3x	4.96x	4.04x	20.9x	13.2x	7.78x	7.81x
EV / EBIT	7x	10.6x	11.2x	2.41x	-28.7x	38.9x	12.9x	12.9x
EV / FCF	4.46x	-18.9x	-7.47x	17.8x	-13.8x	-23.3x	39.2x	31.8x
FCF Yield	22.4%	-5.28%	-13.4%	5.61%	-7.25%	-4.29%	2.55%	3.14%
Dividend per Share ²	0.64	0.7	0.74	0.74	0.76	0.76	0.8	0.76
Rate of return	3.91%	4.15%	8.12%	5.66%	2.79%	2.23%	2.35%	2.23%
EPS ²	1.29	0.78	0.47	2.1	-0.95	0.2225	1.51	1.8
Distribution rate	49.6%	89.7%	157%	35.2%	-80%	342%	53%	42.2%
Net sales ¹	3,644	3,977	4,696	4,644	4,243	5,266	5,533	5,906
EBITDA ¹	264.5	238.9	219.2	143.4	82.6	215.6	334.9	363.1
EBIT ¹	149.9	118.8	97.15	240.9	-60.05	73.2	201.5	219.3
Net income ¹	88.03	49.68	30.38	161.9	-59.52	12.49	114.5	125.7
Net Debt ¹	69.76	247	531.8	-227.6	26.69	667	427.1	654
Reference price ²	16.36	16.88	9.11	13.07	27.22	34.01	34.01	34.01
Nbr of stocks (in thousands)	59,880	60,321	61,012	61,787	62,366	64,093	64,093	-
Announcement Date	25/02/21	01/03/22	28/02/23	05/03/24	05/03/25	-	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
AECON GROUP INC.	152.85x	0.54x	13.2x	2.23%	1.58B
VINCI	13.5x	1.13x	6.27x	4.21%	74.76B
QUANTA SERVICES, INC.	68.39x	2.62x	25.99x	0.09%	69.11B
LARSEN & TOUBRO LIMITED	28.78x	2.11x	20.03x	1.1%	57.55B
FERROVIAL SE	47.19x	5.03x	33.21x	1.41%	47.97B
COMFORT SYSTEMS USA, INC.	43.24x	4.47x	29.38x	0.17%	39.94B
HOCHTIEF AG	31.61x	0.71x	12.4x	1.84%	31.15B
EMCOR GROUP, INC.	27.29x	1.76x	16.96x	0.15%	30.79B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.5x	0.27x	5.09x	5.27%	30.52B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	29.07x	0.51x	8.25x	2.32%	28.08B
Average	44.64x	1.91x	17.08x	1.88%	41.14B
Weighted average by Cap.	35.00x	2.20x	18.23x	1.82%