RY 172.7 -0.1792% SHOP 152.38 -3.7762% TD 74.49 -0.4144% ENB 58.66 0.2906% BN 80.21 0.2124% TRI 235.76 -0.7034% CNQ 42.27 -1.3305% CP 102.81 -2.4851% CNR 145.02 -0.9426% BMO 139.15 0.5855% BNS 77.045 -0.149% CSU 4497.2998 0.6756% CM 92.23 -0.335% MFC 43.28 0.8858% ATD 79.0 -1.1882% NGT 53.35 -1.8038% TRP 65.26 0.215% SU 49.61 -1.411% WCN 251.65 -0.2181% L 191.14 0.1205%
Last update at 2024-12-19T17:42:00Z
Estimating The Intrinsic Value Of Canadian National Railway Company (TSE:CNR)
Sun 20 Oct 24, 01:13 PMCanadian National Gears Up to Report Q3 Earnings: What's in Store?
Tue 15 Oct 24, 04:28 PMUnion Pacific Banks on Dividends Amid Freight Challenges
Fri 11 Oct 24, 01:25 PMCN and Duos Technologies Sign Five Year Strategic Agreement
Tue 08 Oct 24, 12:00 PMCN to Report Third-Quarter 2024 Financial and Operating Results on October 22, 2024
Thu 03 Oct 24, 01:00 PMHere's Why Investors Should Retain Canadian National Stock for Now
Wed 02 Oct 24, 02:30 PMCN Publishes Winter Plan for 2024-2025
Tue 01 Oct 24, 08:30 PMUnifor Files a Notice of Dispute
Fri 27 Sep 24, 05:15 PM| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Income before tax | 6763.00M | 6342.00M | 4544.00M | 5429.00M | 5682.00M |
| Minority interest | - | - | - | - | - |
| Net income | 5118.00M | 4899.00M | 3562.00M | 4216.00M | 4328.00M |
| Selling general administrative | 3273.00M | 3215.00M | 3155.00M | 3366.00M | 3327.00M |
| Selling and marketing expenses | - | - | - | - | - |
| Gross profit | 7396.00M | 6069.00M | 5771.00M | 6085.00M | 5962.00M |
| Reconciled depreciation | 1729.00M | 1598.00M | 1589.00M | 1562.00M | 1329.00M |
| Ebit | 6840.00M | 5616.00M | 4777.00M | 5593.00M | 6171.00M |
| Ebitda | 9596.00M | 8117.00M | 7681.00M | 7971.00M | 7500.00M |
| Depreciation and amortization | 2756.00M | 2501.00M | 2904.00M | 2378.00M | 1329.00M |
| Non operating income net other | - | - | - | - | - |
| Operating income | 6840.00M | 5616.00M | 4777.00M | 5593.00M | 5493.00M |
| Other operating expenses | 9711.00M | 17269.00M | 8048.00M | 8832.00M | 8359.00M |
| Interest expense | 548.00M | 610.00M | 554.00M | 538.00M | 489.00M |
| Tax provision | 1645.00M | 1441.00M | 982.00M | 1213.00M | 1354.00M |
| Interest income | 541.00M | 610.00M | 554.00M | 613.00M | 332.00M |
| Net interest income | -548.00000M | -610.00000M | -554.00000M | -538.00000M | -489.00000M |
| Extraordinary items | - | - | 141.00M | - | - |
| Non recurring | - | - | - | - | - |
| Other items | - | - | - | - | - |
| Income tax expense | 1645.00M | 1443.00M | 982.00M | 1213.00M | 1354.00M |
| Total revenue | 17107.00M | 14477.00M | 13819.00M | 14917.00M | 14321.00M |
| Total operating expenses | 471.00M | 8861.00M | 321.00M | 324.00M | 8359.00M |
| Cost of revenue | 9711.00M | 8408.00M | 8048.00M | 8832.00M | 8359.00M |
| Total other income expense net | -77.00000M | 726.00M | -233.00000M | -164.00000M | 189.00M |
| Discontinued operations | - | - | - | - | - |
| Net income from continuing ops | 5118.00M | 4892.00M | 3562.00M | 4216.00M | 4328.00M |
| Net income applicable to common shares | 5118.00M | 4892.00M | 3562.00M | 4216.00M | 4328.00M |
| Preferred stock and other adjustments | - | - | - | - | - |
| Breakdown | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
| Total assets | 52666.00M | 50662.00M | 48538.00M | 44804.00M | 43784.00M |
| Intangible assets | 131.00M | 137.00M | 139.00M | 145.00M | 152.00M |
| Earning assets | - | - | - | - | - |
| Other current assets | 33.00M | 320.00M | 422.00M | 365.00M | 418.00M |
| Total liab | 32549.00M | 29278.00M | 25794.00M | 25153.00M | 25743.00M |
| Total stockholder equity | 20117.00M | 21384.00M | 22744.00M | 19651.00M | 18041.00M |
| Deferred long term liab | - | 66.00M | 59.00M | 64.00M | 67.00M |
| Other current liab | 1597.00M | -12.00000M | -74.00000M | -230.00000M | 2638.00M |
| Common stock | 3512.00M | 3613.00M | 3704.00M | 3698.00M | 3650.00M |
| Capital stock | 3512.00M | 3613.00M | 3704.00M | 3698.00M | 3650.00M |
| Retained earnings | 18655.00M | 19529.00M | 20987.00M | 19161.00M | 17634.00M |
| Other liab | - | 10723.00M | 10375.00M | 9572.00M | 9211.00M |
| Good will | 70.00M | 70.00M | 70.00M | 70.00M | 77.00M |
| Other assets | - | 3112.00M | 3161.00M | 900.00M | 452.00M |
| Cash | 475.00M | 328.00M | 838.00M | 569.00M | 64.00M |
| Cash and equivalents | - | 328.00M | 838.00M | 569.00M | 64.00M |
| Total current liabilities | 5035.00M | 3842.00M | 3120.00M | 3274.00M | 4287.00M |
| Current deferred revenue | 13.00M | 12.00M | 74.00M | 115.00M | 50.00M |
| Net debt | 18413.00M | 15442.00M | 11969.00M | 12648.00M | 14233.00M |
| Short term debt | 2457.00M | 1057.00M | 508.00M | 910.00M | 2052.00M |
| Short long term debt | 2340.00M | 1057.00M | 508.00M | 910.00M | 1930.00M |
| Short long term debt total | 18888.00M | 15770.00M | 12807.00M | 13217.00M | 14297.00M |
| Other stockholder equity | 229.00M | 211.00M | 294.00M | 264.00M | 240.00M |
| Property plant equipment | - | 44007.00M | 40170.00M | 39119.00M | 38905.00M |
| Total current assets | 3089.00M | 3217.00M | 3426.00M | 3102.00M | 2830.00M |
| Long term investments | 402.00M | 94.00M | 119.00M | 83.00M | 84.00M |
| Net tangible assets | - | 19663.00M | 21082.00M | 18051.00M | 16528.00M |
| Short term investments | - | - | - | - | - |
| Net receivables | 1300.00M | 1371.00M | 1074.00M | 1054.00M | 1213.00M |
| Long term debt | 16133.00M | 14363.00M | 11977.00M | 11996.00M | 11791.00M |
| Inventory | 699.00M | 692.00M | 589.00M | 583.00M | 611.00M |
| Accounts payable | 968.00M | 2785.00M | 2612.00M | 2364.00M | 866.00M |
| Total permanent equity | - | - | - | - | - |
| Noncontrolling interest in consolidated entity | - | - | - | - | - |
| Temporary equity redeemable noncontrolling interests | - | - | - | - | - |
| Accumulated other comprehensive income | -2279.00000M | -1969.00000M | -2241.00000M | -3472.00000M | -3483.00000M |
| Additional paid in capital | - | - | - | - | - |
| Common stock total equity | - | - | - | 3698.00M | 3650.00M |
| Preferred stock total equity | - | - | - | - | - |
| Retained earnings total equity | - | - | - | - | - |
| Treasury stock | - | - | -103.00000M | -115.00000M | -163.00000M |
| Accumulated amortization | - | - | - | - | - |
| Non currrent assets other | 3251.00M | 2939.00M | 2931.00M | 694.00M | 452.00M |
| Deferred long term asset charges | - | - | - | - | - |
| Non current assets total | 49577.00M | 47445.00M | 45112.00M | 41702.00M | 40954.00M |
| Capital lease obligations | 415.00M | 341.00M | 430.00M | 311.00M | 501.00M |
| Long term debt total | - | 14372.00M | 11977.00M | 11996.00M | 11866.00M |
| Breakdown | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 |
| Investments | -2510.00000M | -2873.00000M | -2946.00000M | -4190.00000M | -3404.00000M |
| Change to liabilities | -9.00000M | 141.00M | -49.00000M | -498.00000M | 379.00M |
| Total cashflows from investing activities | -2510.00000M | -2873.00000M | -2946.00000M | -4190.00000M | -3404.00000M |
| Net borrowings | 2079.00M | -392.00000M | -705.00000M | 1392.00M | 974.00M |
| Total cash from financing activities | -4667.00000M | -3857.00000M | -2707.00000M | -1903.00000M | -2308.00000M |
| Change to operating activities | -30.00000M | 35.00M | 35.00M | 5.00M | 14.00M |
| Net income | 5118.00M | 4899.00M | 3562.00M | 4216.00M | 4328.00M |
| Change in cash | -507.00000M | 241.00M | 512.00M | -171.00000M | 206.00M |
| Begin period cash flow | 1341.00M | 1100.00M | 588.00M | 759.00M | 553.00M |
| End period cash flow | 834.00M | 1341.00M | 1100.00M | 588.00M | 759.00M |
| Total cash from operating activities | 6667.00M | 6971.00M | 6165.00M | 5923.00M | 5918.00M |
| Issuance of capital stock | - | - | - | - | - |
| Depreciation | 1729.00M | 1598.00M | 1589.00M | 1562.00M | 1329.00M |
| Other cashflows from investing activities | 240.00M | 926.00M | -75.00000M | -66.00000M | -67.00000M |
| Dividends paid | 2004.00M | 1740.00M | 1634.00M | 1544.00M | 1333.00M |
| Change to inventory | -82.00000M | -7.00000M | 20.00M | -60.00000M | -120.00000M |
| Change to account receivables | -290.00000M | -22.00000M | 158.00M | -7.00000M | -91.00000M |
| Sale purchase of stock | -4814.00000M | -1608.00000M | -393.00000M | -1733.00000M | -2038.00000M |
| Other cashflows from financing activities | 2534.00M | 352.00M | 1814.00M | 8819.00M | 12784.00M |
| Change to netincome | 231.00M | 237.00M | 885.00M | 705.00M | 79.00M |
| Capital expenditures | 2750.00M | 2891.00M | 2863.00M | 3865.00M | 3531.00M |
| Change receivables | - | - | - | - | - |
| Cash flows other operating | - | - | - | - | - |
| Exchange rate changes | - | - | - | - | - |
| Cash and cash equivalents changes | - | - | - | - | - |
| Change in working capital | -411.00000M | 147.00M | 129.00M | -560.00000M | 182.00M |
| Stock based compensation | - | - | 252.00M | -288.00000M | - |
| Other non cash items | -173.00000M | -186.00000M | 398.00M | 136.00M | -448.00000M |
| Free cash flow | 3917.00M | 4080.00M | 3302.00M | 2058.00M | 2387.00M |
Sector: Industrials Industry: Railroads
| Company | Change (CAD) | Price (CAD) | 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) |
|---|---|---|---|---|---|---|---|---|
| CNR Canadian National Railway Co |
-1.38 0.94% | 145.02 | 18.40 | 18.62 | 5.65 | 4.98 | 6.85 | 13.15 |
| CP Canadian Pacific Railway Ltd |
-2.62 2.49% | 102.81 | 28.45 | 21.46 | 6.98 | 2.28 | 8.46 | 16.77 |
| KLS Kelso Technologies Inc |
0.005 3.85% | 0.14 | - | - | 0.68 | 0.77 | 0.47 | -349.6488 |
Canadian National Railway Company, together with its subsidiaries, engages in the rail, intermodal, trucking, and marine transportation and logistics business in Canada and the United States. The company provides rail services, which include equipment, custom brokerage services, transloading and distribution, business development and real estate, and private car storage services; and intermodal services, such as temperature controlled cargo, port partnerships, and logistics parks. It offers trucking services, such as door-to-door services, import and export dray, interline services, and specialized services, comprising flatbed trucks, on-deck mobile transport trays, expedited cargo, and permit/overweight services; and supply chain services. It serves automotive, coal, fertilizers, temperature controlled cargo, forest products, dimensional, grain, metal and minerals, petroleum and chemicals, consumer goods, and third party logistics applications. The company operates a rail network of approximately 20,000 route-miles of track and shipping spanning. Canadian National Railway Company was incorporated in 1919 and is headquartered in Montreal, Canada.
935 de La Gauchetiere Street West, Montreal, QC, Canada, H3B 2M9
| Name | Title | Year Born |
|---|---|---|
| Mr. Ghislain Houle | Exec. VP & CFO | 1964 |
| Mr. Dominique Malenfant | Exec. VP and Chief Information & Technology Officer | 1962 |
| Ms. Tracy A. Robinson | Pres, CEO & Director | 1964 |
| Mr. Edmond L. Harris | Exec. VP & COO | 1950 |
| Mr. Olivier Chouc | Sr. VP & Chief Legal Officer | NA |
| Jonathan Abecassis | Sr. Mang. of Media Relations | NA |
| Mr. Doug MacDonald | Exec. VP & Chief Marketing Officer | NA |
| Ms. Dorothea Klein | Sr. VP & Chief HR Officer | NA |
| Mr. Keith Donald Reardon | Sr. Vice-Pres of Consumer Product Supply Chain Growth | NA |
| Mr. Matthew Barker | Sr. VP of Network Technology & Operations Planning | NA |
Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.
CA 
AU
UK
US
NZ
Please wait processing your request...