Explore 3 Stock Ideas & Industry Insights Download Free Report

8082-737-676
Shopping Cart 0
countryflagUK
Login

FirstService Corp

Real Estate US FSV

137.27USD
-0.98(0.71%)

Last update at 2026-06-03T20:00:00Z

Day Range

135.80137.69
LowHigh

52 Week Range

133.12208.52
LowHigh

Fundamentals

  • Previous Close 138.25
  • Market Cap6746.91M
  • Volume176046
  • P/E Ratio47.33
  • Dividend Yield0.73%
  • EBITDA535.41M
  • Revenue TTM5497.50M
  • Revenue Per Share TTM120.75
  • Gross Profit TTM 1846.19M
  • Diluted EPS TTM3.10

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Analyst Recommendations

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Income before tax 267.57M 257.90M 203.34M 193.98M 209.00M
Minority interest -45.70000M -53.39900M -46.63000M -23.93300M -20.91800M
Net income 145.65M 134.38M 100.39M 121.07M 135.21M
Selling general administrative 1310.78M 1229.54M 993.20M 846.43M 733.60M
Selling and marketing expenses - - - - -
Gross profit 1754.37M 1717.92M 1387.54M 1180.12M 1046.23M
Reconciled depreciation 185.21M 165.27M 127.93M 110.14M 98.97M
Ebit 341.53M 340.75M 250.70M 219.03M 201.64M
Ebitda 527.36M 506.02M 378.64M 333.83M 336.03M
Depreciation and amortization 185.83M 165.27M 127.93M 114.81M 134.39M
Non operating income net other - - - - -
Operating income 335.67M 337.51M 244.89M 219.03M 201.64M
Other operating expenses 5183.10M 4879.38M 4089.66M 3522.29M 3035.41M
Interest expense 73.96M 82.85M 47.36M 25.19M 16.04M
Tax provision 75.77M 70.12M 56.32M 48.97M 52.88M
Interest income - - - - -
Net interest income -73.70200M -82.85300M -47.36400M -25.19100M -16.03600M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 76.05M 70.12M 56.32M 48.97M 52.88M
Total revenue 5518.76M 5216.89M 4334.55M 3745.84M 3249.07M
Total operating expenses 1418.70M 1380.41M 1142.65M 956.57M 832.57M
Cost of revenue 3764.40M 3498.97M 2947.01M 2565.72M 2202.84M
Total other income expense net -68.09956M -79.61400M -41.55400M -25.04500M 7.36M
Discontinued operations - - - - -
Net income from continuing ops 190.75M 187.77M 147.02M 145.01M 156.13M
Net income applicable to common shares - - - 121.07M 135.21M
Preferred stock and other adjustments - - - - -
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Total assets 4275.92M 4194.85M 3607.19M 2774.51M 2509.02M
Intangible assets 2186.19M 715.48M 628.01M 368.45M 382.11M
Earning assets - - - - -
Other current assets -1100.19017M 95.18M -1301.65808M 313.58M 218.82M
Total liab 2421.52M 2557.77M 2257.03M 1633.62M 1490.17M
Total stockholder equity 1376.00M 1187.75M 1018.91M 907.47M 799.72M
Deferred long term liab - - - - -
Other current liab 260.72M 376.00M 325.23M 304.25M 290.96M
Common stock 1004.72M 929.91M 851.44M 813.03M 797.43M
Capital stock 1006.55M 929.91M 855.82M 813.03M 797.43M
Retained earnings 259.92M 165.47M 77.08M 17.35M -67.92000M
Other liab - - - 129.28M 153.99M
Good will 1501.45M 1395.38M 1173.79M 886.09M 843.36M
Other assets 4275.92M - -18.55039M 38.55M 21.10M
Cash 179.76M 227.60M 205.82M 136.22M 165.66M
Cash and equivalents - - - - -
Total current liabilities 880.54M 850.77M 770.77M 636.99M 618.47M
Current deferred revenue - 197.63M 177.67M 131.94M 121.91M
Net debt 1444.25M 1338.65M 1203.86M 815.95M 657.52M
Short term debt 72.76M 94.68M 124.52M 84.81M 105.48M
Short long term debt 13.65M 41.57M 37.13M 35.66M 57.44M
Short long term debt total 1624.01M 1566.25M 1409.68M 952.16M 823.19M
Other stockholder equity 108.85M 104.79M 94.76M 83.01M 68.25M
Property plant equipment - - - 372.56M 297.80M
Total current assets 1100.19M 1559.35M 1361.00M 1108.87M 964.66M
Long term investments - - - - -
Net tangible assets - - - -347.07100M -425.74700M
Short term investments - - - - -
Net receivables 920.43M 956.95M 850.91M 635.94M 551.56M
Long term debt 1069.03M 1257.14M 1144.97M 698.80M 595.37M
Inventory 274.24M 279.63M 244.93M 242.34M 161.39M
Accounts payable 547.07M 174.07M 143.35M 115.99M 100.12M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income - -12.43000M -4.37100M -5.91700M 1.97M
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 435.24M 28.01M 84.88M 36.85M 21.10M
Deferred long term asset charges - - - - -
Non current assets total 3175.73M 2635.50M 2264.74M 1665.64M 1544.36M
Capital lease obligations 301.71M 267.54M 234.82M 217.70M 170.38M
Long term debt total - - - - -
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Investments - -323.70200M -262.54000M -160.80000M -206.32000M
Change to liabilities - - - 15.37M -2.81700M
Total cashflows from investing activities -283.92169M -323.70200M -646.32900M -160.80000M -206.32000M
Net borrowings -214.72900M 103.58M 446.85M 80.16M 62.06M
Total cash from financing activities -233.50633M 74.41M 413.94M 18.78M 24.43M
Change to operating activities - - - -35.42000M 11.64M
Net income 147.59M 187.77M 102.23M 145.01M 156.13M
Change in cash -63.77879M 36.81M 47.53M -34.92300M -14.66700M
Begin period cash flow 243.54M 206.88M 159.35M 194.27M 208.94M
End period cash flow 179.76M 243.69M 206.88M 159.35M 194.27M
Total cash from operating activities 453.75M 285.67M 280.36M 105.89M 167.27M
Issuance of capital stock - - - - 0.00000M
Depreciation 188.45M 165.27M 127.93M 110.14M 98.97M
Other cashflows from investing activities -10.50981M 1.34M -6.41300M -31.19700M -0.67500M
Dividends paid 48.89M 43.83M 39.05M -34.88400M -31.20700M
Change to inventory 18.13M -19.41400M 22.65M -71.51700M -15.50500M
Change to account receivables 60.64M -42.30600M -95.54258M -69.67100M -86.94300M
Sale purchase of stock - - -0.00032M - -
Other cashflows from financing activities -33.01228M -40.89321M -28.07948M 123.67M 124.06M
Change to netincome - - - 49.74M 11.21M
Capital expenditures 129.94M 112.80M 92.73M 77.61M 58.20M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital 55.28M -37.92000M -5.73121M -175.06100M -78.11900M
Stock based compensation 27.39M 25.31M 21.39M 18.96M -
Other non cash items 62.43M -40.77400M 53.59M -0.59400M -7.09100M
Free cash flow 323.81M 172.88M 187.63M 28.28M 109.06M

Peer Comparison

Sector: Real Estate Industry: Real Estate Services

Company Change (USD) Price (USD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
FSV
FirstService Corp		 -0.98 0.71% 137.27 47.33 24.39 1.23 5.01 1.47 15.41
MSGNF
Man Sang International Limited		 - -% 0.0015 - - 844.75 3.95 3.76 -1.3608
CBRE
CBRE Group Inc Class A		 -1.83 1.43% 126.03 38.92 21.37 1.09 4.95 1.28 25.73
BEKE
Ke Holdings Inc		 -0.32 1.86% 16.91 42.90 16.92 0.33 2.33 1.66 24.07
VONOY
Vonovia SE ADR		 -0.38 3.14% 11.71 - 13.24 3.92 0.81 4.11 -3.0745

Reports Covered

Stock Research & News

View All

Profile

FirstService Corporation, together with its subsidiaries, provides residential property management and other essential property services to residential and commercial customers in the United States and Canada. It operates through two segments: FirstService Residential and FirstService Brands. The FirstService Residential segment operates as a full-service property manager and provides a range of ancillary services, including on-site staffing for building engineering and maintenance, full-service amenity management, security, concierge and front desk personnel; proprietary banking and insurance products; and energy conservation and management solutions. This segment serves condominiums, co-operatives, homeowner associations, master-planned communities, active adult and lifestyle communities, and other residential developments governed by common interest or multi-unit residential community associations. Its FirstService Brands segment offers property services to residential and commercial customers in North America through company-owned operations and franchise systems under the First Onsite Property Restoration, Paul Davis Restoration, Roofing Corp of America, Century Fire Protection, California Closets, CertaPro Painters, Floor Coverings International, and Pillar to Post Home Inspectors brands. This segment also provides light restoration services, including full-service water, fire and mold cleanup, construction rebuild, and restoration services; painting services; custom-designed and installed closet and home storage solutions; home inspection services; and floor covering design and installation services. FirstService Corporation was incorporated in 1988 and is headquartered in Toronto, Canada.

FirstService Corp

1255 Bay Street, Toronto, ON, Canada, M5R 2A9

Key Executives

Name Title Year Born
Mr. Jay Stewart Hennick CM Founder & Chairman 1957
Mr. D. Scott Patterson Pres, CEO & Non-Independent Director 1961
Mr. Jeremy Alan Rakusin Chief Financial Officer 1969
Mr. Alex Nguyen Sr. VP of Strategy & Corp. Devel. 1983
Mr. Roger M. Thompson VP of Strategy & Sustainability 1979
Mr. Douglas G. Cooke Sr. VP, Corp. Controller & Corp. Sec. 1960
Mr. Mark D. Hopkins Pres of FirstService Residential Ontario NA
Ms. Sarah Alberts Director of Marketing & Communications of FirstService Residential Ontario NA
Mr. Charlie E. Chase CEO & Pres of FirstService Brands 1961
Mr. David Diestel Chief Exec. Officer of FirstService Residential 1970

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.

We use cookies to help us improve, promote, and protect our services. By continuing to use this site, we assume you consent to our Cookies Policy. For more information, read our Privacy Policy and Terms and Conditions