NWC Stock Financial Analysis - The North West Company Inc. (TSX) Stock

Overview

The North West Company Inc., based in Canada, is a prominent player in the retail industry, specifically focusing on underserved rural communities and urban neighborhood markets in Canada, Alaska, the South Pacific, and the Caribbean. The company specializes in food distribution and related products, leveraging a comprehensive logistics network to facilitate the supply chain in remote areas effectively. Key projects include strategic acquisitions to expand market presence and the implementation of innovative supply chain solutions to enhance operational efficiencies. The North West Company also prioritizes community engagement and sustainability initiatives, aiming to positively impact the regions it serves while maintaining robust financial performance.

Quality, Value, Momentum Scores

This card shows the Quality, Value, and Momentum scores for the company

Quality

The QualityScore is a proprietary scoring model that identifies high quality companies, based on cash generating efficiencies.

Value

Proprietary scoring model that ranks companies based on their relative valuation. Scores range from 0 to 100, with 100 being the most undervalued.

Momentum

Proprietary scoring model that ranks companies on their six-month momentum.

Fund Sentiment

The Fund Sentiment (fka Ownership) score is a proprietary quantitative model that ranks companies based on levels of ownership accumulation.

QVM

The QVM Score is a proprietary scoring model that combines Quality, Value, and Momentum into a single metric that ranks companies from 0 to 100.

Income Statement: Revenue, Operating Income, Net Income

The revenue for The North West Company Inc. as of April 30, 2025 is 2,600.19 MM.
The operating income for The North West Company Inc. as of April 30, 2025 is 209.84 MM.
The net income for The North West Company Inc. as of April 30, 2025 is 137.60 MM.

Period End (TTM)	Revenue (MM)	Operating Income (MM)	Net Income (MM)
2025-04-30	2,600.19	209.84	137.60
2025-01-31	2,576.34	209.31	137.30
2024-10-31	2,544.57	196.50	130.69
2024-07-31	2,524.03	197.92	132.55
2024-04-30	2,495.63	201.49	134.02
2024-01-31	2,471.68	195.37	129.39
2023-10-31	2,463.73	194.61	128.83
2023-07-31	2,433.53	184.57	121.09
2023-04-30	2,394.31	171.98	115.70
2023-01-31	2,352.76	179.60	122.19
2022-10-31	2,296.61	171.56	122.84
2022-07-31	2,263.59	180.12	132.07
2022-04-30	2,249.82	193.51	142.53
2022-01-31	2,248.80	201.28	154.80
2021-10-31	2,234.97	210.74	152.28
2021-07-31	2,234.26	207.84	148.18
2021-04-30	2,317.66	217.66	168.26
2021-01-31	2,359.24	207.27	139.87
2020-10-31	2,347.11	181.24	124.16
2020-07-31
2020-04-30

Income Statement: EPS

Period End (TTM)	Earnings Per Share Basic	Earnings Per Share Diluted
2025-04-30
2025-01-31	2.87	2.83
2024-10-31	2.74	2.69
2024-07-31	2.78	2.74
2024-04-30	2.81	2.77
2024-01-31	2.71	2.67
2023-10-31	2.70	2.65
2023-07-31	2.53	2.49
2023-04-30	2.42	2.37
2023-01-31	2.55	2.51
2022-10-31	2.56	2.53
2022-07-31	2.75	2.71
2022-04-30	2.96	2.93
2022-01-31	3.21	3.16
2021-10-31	3.14	3.08
2021-07-31	3.05	3.00
2021-04-30	3.45	3.39
2021-01-31	2.87	2.82
2020-10-31	2.55	2.52
2020-07-31	2.33	2.30
2020-04-30	1.41	1.40

Cash Flow: Operations, Investing, Financing

The cash from operating activities for The North West Company Inc. as of April 30, 2025 is 269.37 MM.
The cash from investing activities for The North West Company Inc. as of April 30, 2025 is -135.02 MM.
The cash from financing activities for The North West Company Inc. as of April 30, 2025 is -141.84 MM.

Period End (TTM)	Cash From Operating Activities (MM)	Cash From Investing Activities (MM)	Cash From Financing Activities (MM)
2025-04-30	269.37	-135.02	-141.84
2025-01-31	260.62	-131.00	-119.05
2024-10-31	242.82	-119.98	-128.79
2024-07-31	258.33	-119.01	-129.44
2024-04-30	269.49	-112.09	-155.38
2024-01-31	230.43	-107.70	-128.27
2023-10-31	240.18	-118.00	-99.85
2023-07-31	214.31	-107.78	-93.64
2023-04-30	192.26	-106.98	-66.75
2023-01-31	182.84	-106.80	-68.30
2022-10-31	167.31	-70.04	-107.73
2022-07-31	163.80	-69.36	-97.60
2022-04-30	213.67	-85.17	-126.34
2022-01-31	224.13	-75.86	-170.20
2021-10-31	246.09	-72.62	-174.03
2021-07-31	260.57	-60.39	-207.56
2021-04-30	259.34	-44.08	-210.91
2021-01-31	338.72	-66.90	-227.06
2020-10-31	280.38	-74.21	-198.33
2020-07-31
2020-04-30

Valuation Metrics : PE, PriceToBook, PriceToTBV

The p/e for The North West Company Inc. as of April 30, 2025 is 12.32.
The p/book for The North West Company Inc. as of April 30, 2025 is 2.13.
The p/tbv for The North West Company Inc. as of April 30, 2025 is 2.37.

P/Book: The current closing price divided by the book value per share.

P/TBV: The current price divided by the tangible book value per share.

Period End (TTM)	p/e	P/Book	P/TBV
2025-04-30	12.32	2.13	2.37
2025-01-31	11.26	1.95	2.17
2024-10-31	11.56	2.07	2.31
2024-07-31	15.95	2.96	3.32
2024-04-30	14.51	2.66	3.00
2024-01-31	14.33	2.65	3.00
2023-10-31
2023-07-31
2023-04-30
2023-01-31
2022-10-31
2022-07-31
2022-04-30
2022-01-31	10.79	2.95	3.46
2021-10-31	11.28	3.07	3.61
2021-07-31	14.01	4.49	5.49
2021-04-30	10.11	3.24	3.84
2021-01-31	19.11	4.80	6.09
2020-10-31	20.87	4.97	6.38
2020-07-31	15.01	3.58	4.41
2020-04-30	24.77	3.94	5.02

Valuation Metrics : EBitToEv, EBit3YrAvgToEv

The ebit/ev for The North West Company Inc. as of April 30, 2025 is 0.10.
The ebit (3y)/ev for The North West Company Inc. as of April 30, 2025 is 0.09.

Period End (TTM)	EBIT/EV	EBIT (3y)/EV
2025-04-30	0.10	0.09
2025-01-31	0.10	0.10
2024-10-31	0.10	0.10
2024-07-31	0.08	0.07
2024-04-30	0.08	0.08
2024-01-31	0.08	0.09
2023-10-31	0.08	0.09
2023-07-31	0.09	0.10
2023-04-30	0.08	0.09
2023-01-31	0.08	0.10
2022-10-31	0.10	0.10
2022-07-31	0.10	0.09
2022-04-30	0.11	0.09
2022-01-31	0.11	0.09
2021-10-31	0.11	0.08
2021-07-31	0.09	0.06
2021-04-30	0.12	0.08
2021-01-31	0.06	0.05
2020-10-31	0.06	0.05
2020-07-31	0.08	0.07
2020-04-30	0.04	0.05

Management Effectiveness

The roa for The North West Company Inc. as of April 30, 2025 is 0.10.
The roe for The North West Company Inc. as of April 30, 2025 is 0.19.
The roic for The North West Company Inc. as of April 30, 2025 is 0.11.
The croic for The North West Company Inc. as of April 30, 2025 is 0.01.
The ocroic for The North West Company Inc. as of April 30, 2025 is 0.21.

Period End (TTM)	ROA	ROE	ROIC	CROIC	OCROIC
2025-04-30	0.10	0.19	0.11	0.01	0.21
2025-01-31	0.09	0.19	0.11	-0.00	0.20
2024-10-31	0.09	0.19	0.11	0.01	0.22
2024-07-31	0.10	0.20	0.12	0.00	0.23
2024-04-30	0.09	0.20	0.12	-0.00	0.21
2024-01-31	0.10	0.20	0.11	-0.00	0.20
2023-10-31	0.09	0.20	0.11	0.02	0.21
2023-07-31	0.10	0.20	0.11	0.01	0.20
2023-04-30	0.10	0.21	0.12	0.01	0.17
2023-01-31	0.10	0.21	0.11	0.01	0.17
2022-10-31	0.11	0.22	0.12	-0.01	0.16
2022-07-31	0.12	0.27	0.14	0.00	0.21
2022-04-30	0.13	0.31	0.17	-0.02	0.24
2022-01-31	0.13	0.31	0.16	-0.02	0.26
2021-10-31	0.12	0.31	0.16	-0.01	0.28
2021-07-31	0.13	0.39	0.18	0.00	0.28
2021-04-30	0.13	0.39	0.20	0.00	0.31
2021-01-31	0.10	0.29	0.13	0.01	0.29
2020-10-31	0.10	0.27	0.12	0.01	0.26
2020-07-31	0.10	0.27	0.13	0.01	0.29
2020-04-30	0.06	0.16	0.07	-0.01	0.23

Gross Margins

The gross margin for The North West Company Inc. as of April 30, 2025 is 0.34.
The net margin for The North West Company Inc. as of April 30, 2025 is 0.05.
The operating margin for The North West Company Inc. as of April 30, 2025 is 0.08.

Gross Margin: The Gross Margin is the ratio of revenue left after substracting the Cost of Goods Sold. It is calculated as 1.0 - (Revenue - COGS ) / Revenue.

Net Margin: The Net Margin (aka Profit Margin) is the ratio of revenue left after substracting the Net Income. It is calculated as Net Income / Revenue.

Operating Margin: The Operaing Margin is the ratio of revenue left after substracting the Operating Income. It is calculated as Operating Income / Revenue.

Period End (TTM)	Gross Margin	Net Margin	Operating Margin
2025-04-30	0.34	0.05	0.08
2025-01-31	0.33	0.05	0.08
2024-10-31	0.33	0.05	0.08
2024-07-31	0.33	0.05	0.08
2024-04-30	0.33	0.05	0.08
2024-01-31	0.32	0.05	0.08
2023-10-31	0.32	0.05	0.08
2023-07-31	0.32	0.05	0.08
2023-04-30	0.32	0.05	0.08
2023-01-31	0.32	0.05	0.08
2022-10-31	0.32	0.05	0.08
2022-07-31	0.33	0.06	0.09
2022-04-30	0.33	0.07	0.09
2022-01-31	0.33	0.07	0.09
2021-10-31	0.33	0.07	0.10
2021-07-31	0.33	0.07	0.10
2021-04-30	0.33	0.07	0.10
2021-01-31	0.32	0.05	0.08
2020-10-31	0.32	0.05	0.07
2020-07-31	0.32	0.05	0.07
2020-04-30	0.32	0.03	0.06