Loading...

Black Diamond Group

DB:8B8
Snowflake Description

Adequate balance sheet and fair value.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
8B8
DB
CA$112M
Market Cap
  1. Home
  2. DE
  3. Commercial Services
Company description

Black Diamond Group Limited rents and sells workspace and modular workforce accommodation solutions. The last earnings update was 43 days ago. More info.


Add to Portfolio Compare Print
8B8 Share Price and Events
7 Day Returns
7.9%
DB:8B8
2.9%
DE Commercial Services
2.3%
DE Market
1 Year Returns
-18.7%
DB:8B8
-7.5%
DE Commercial Services
-7.2%
DE Market
8B8 Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Black Diamond Group (8B8) 7.9% 5.5% -2.6% -18.7% - -
DE Commercial Services 2.9% 1.7% 10.5% -7.5% 3.2% -44.2%
DE Market 2.3% 3.1% 8.8% -7.2% 9.3% 12.3%
1 Year Return vs Industry and Market
  • 8B8 underperformed the Commercial Services industry which returned -7.5% over the past year.
  • 8B8 underperformed the Market in Germany which returned -7.2% over the past year.
Price Volatility
8B8
Industry
5yr Volatility vs Market

Value

 Is Black Diamond Group undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Black Diamond Group to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Black Diamond Group.

DB:8B8 Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 8 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 6.9%
Perpetual Growth Rate 10-Year DE Government Bond Rate 0.2%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for DB:8B8
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate 0.2%
Equity Risk Premium S&P Global 6%
Commercial Services Unlevered Beta Simply Wall St/ S&P Global 0.73
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.735 (1 + (1- 26.5%) (80.67%))
1.114
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.11
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.23% + (1.114 * 5.96%)
6.87%

Discounted Cash Flow Calculation for DB:8B8 using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Black Diamond Group is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

DB:8B8 DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (CAD, Millions) Source Present Value
Discounted (@ 6.87%)
2019 -4.20 Analyst x1 -3.93
2020 41.00 Analyst x1 35.90
2021 47.57 Est @ 16.04% 38.98
2022 52.95 Est @ 11.29% 40.59
2023 57.17 Est @ 7.97% 41.02
2024 60.40 Est @ 5.65% 40.55
2025 62.83 Est @ 4.02% 39.47
2026 64.64 Est @ 2.88% 38.00
2027 65.99 Est @ 2.09% 36.30
2028 67.00 Est @ 1.53% 34.49
Present value of next 10 years cash flows CA$341.36
DB:8B8 DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= CA$67.00 × (1 + 0.23%) ÷ (6.87% – 0.23%)
CA$1,011.50
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= CA$1,011.50 ÷ (1 + 6.87%)10
CA$520.63
DB:8B8 Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= CA$341.36 + CA$520.63
CA$861.99
Equity Value per Share
(CAD)
= Total value / Shares Outstanding
= CA$861.99 / 55.55
CA$15.52
DB:8B8 Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in DB:8B8 represents 0.63482x of TSX:BDI
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.63482x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (CAD) x Listing Adjustment Factor
= CA$ 15.52 x 0.63482
€9.85
Value per share (EUR) From above. €9.85
Current discount Discount to share price of €1.28
= -1 x (€1.28 - €9.85) / €9.85
87%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price Black Diamond Group is available for.
Intrinsic value
>50%
Share price is €1.28 vs Future cash flow value of €9.85
Current Discount Checks
For Black Diamond Group to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Black Diamond Group's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • Black Diamond Group's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Black Diamond Group's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Black Diamond Group's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:8B8 PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2018-12-31) in CAD CA$-0.21
TSX:BDI Share Price ** TSX (2019-04-17) in CAD CA$2.01
Europe Commercial Services Industry PE Ratio Median Figure of 105 Publicly-Listed Commercial Services Companies 17.12x
Germany Market PE Ratio Median Figure of 422 Publicly-Listed Companies 19.43x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Black Diamond Group.

DB:8B8 PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= TSX:BDI Share Price ÷ EPS (both in CAD)

= 2.01 ÷ -0.21

-9.72x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Black Diamond Group is loss making, we can't compare its value to the Europe Commercial Services industry average.
  • Black Diamond Group is loss making, we can't compare the value of its earnings to the Germany market.
Price based on expected Growth
Does Black Diamond Group's expected growth come at a high price?
Raw Data
DB:8B8 PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section -9.72x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 8 Analysts
105.9%per year
Europe Commercial Services Industry PEG Ratio Median Figure of 54 Publicly-Listed Commercial Services Companies 1.37x
Germany Market PEG Ratio Median Figure of 272 Publicly-Listed Companies 1.56x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for Black Diamond Group, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on Black Diamond Group's assets?
Raw Data
DB:8B8 PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2018-12-31) in CAD CA$4.07
TSX:BDI Share Price * TSX (2019-04-17) in CAD CA$2.01
Germany Commercial Services Industry PB Ratio Median Figure of 8 Publicly-Listed Commercial Services Companies 2.06x
Germany Market PB Ratio Median Figure of 570 Publicly-Listed Companies 1.87x
DB:8B8 PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= TSX:BDI Share Price ÷ Book Value per Share (both in CAD)

= 2.01 ÷ 4.07

0.49x

* Primary Listing of Black Diamond Group.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Black Diamond Group is good value based on assets compared to the DE Commercial Services industry average.
X
Value checks
We assess Black Diamond Group's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Commercial Services industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Commercial Services industry average (and greater than 0)? (1 check)
  5. Black Diamond Group has a total score of 3/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is Black Diamond Group expected to perform in the next 1 to 3 years based on estimates from 8 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
105.9%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Black Diamond Group expected to grow at an attractive rate?
  • Unable to compare Black Diamond Group's earnings growth to the low risk savings rate as it is expected to be loss making during the next 1-3 years.
Growth vs Market Checks
  • Unable to compare Black Diamond Group's earnings growth to the Germany market average as it is expected to be loss making during the next 1-3 years.
  • Black Diamond Group's revenue growth is expected to exceed the Germany market average.
Annual Growth Rates Comparison
Raw Data
DB:8B8 Future Growth Rates Data Sources
Data Point Source Value (per year)
DB:8B8 Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 8 Analysts 105.9%
DB:8B8 Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 8 Analysts 9.8%
Germany Commercial Services Industry Earnings Growth Rate Market Cap Weighted Average 31.6%
Germany Commercial Services Industry Revenue Growth Rate Market Cap Weighted Average 3.4%
Germany Market Earnings Growth Rate Market Cap Weighted Average 11.7%
Germany Market Revenue Growth Rate Market Cap Weighted Average 4.8%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
DB:8B8 Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 8 Analyst Estimates (S&P Global) See Below
All numbers in CAD Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:8B8 Future Estimates Data
Date (Data in CAD Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2020-12-31 202 43 -1 8
2019-12-31 181 34 -3 8
DB:8B8 Past Financials Data
Date (Data in CAD Millions) Revenue Cash Flow Net Income *
2018-12-31 166 39 -11
2018-09-30 162 52 -86
2018-06-30 162 47 -85
2018-03-31 156 41 -92
2017-12-31 153 31 -95
2017-09-30 150 38 -62
2017-06-30 141 42 -66
2017-03-31 138 61 -67
2016-12-31 153 70 -64
2016-09-30 167 92 -27
2016-06-30 199 109 -11
2016-03-31 235 128 -3

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Black Diamond Group is not considered high growth as it is expected to be loss making for the next 1-3 years.
  • Black Diamond Group's revenue is expected to grow by 9.8% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
DB:8B8 Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (3 months ago) See Below
Future Estimates Average of up to 8 Analyst Estimates (S&P Global) See Below

All data from Black Diamond Group Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:8B8 Future Estimates Data
Date (Data in CAD Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2020-12-31 -0.02 0.07 -0.10 4.00
2019-12-31 -0.10 -0.03 -0.23 4.00
DB:8B8 Past Financials Data
Date (Data in CAD Millions) EPS *
2018-12-31 -0.21
2018-09-30 -1.57
2018-06-30 -1.54
2018-03-31 -1.67
2017-12-31 -1.81
2017-09-30 -1.22
2017-06-30 -1.38
2017-03-31 -1.51
2016-12-31 -1.49
2016-09-30 -0.64
2016-06-30 -0.26
2016-03-31 -0.07

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Black Diamond Group is not expected to efficiently use shareholders’ funds in the future (Return on Equity less than 20%).
X
Future performance checks
We assess Black Diamond Group's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Germany market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Germany market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Black Diamond Group has a total score of 1/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has Black Diamond Group performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Black Diamond Group's growth in the last year to its industry (Commercial Services).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Black Diamond Group does not make a profit and their year on year earnings growth rate was negative over the past 5 years.
  • Unable to compare Black Diamond Group's 1-year earnings growth to the 5-year average as it is not currently profitable.
  • Unable to compare Black Diamond Group's 1-year growth to the Europe Commercial Services industry average as it is not currently profitable.
Earnings and Revenue History
Black Diamond Group's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Black Diamond Group Company Filings, last reported 3 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:8B8 Past Revenue, Cash Flow and Net Income Data
Date (Data in CAD Millions) Revenue Net Income * G+A Expenses R&D Expenses
2018-12-31 165.93 -11.38 40.47
2018-09-30 162.08 -86.44 40.14
2018-06-30 161.73 -85.03 40.25
2018-03-31 156.12 -91.88 40.68
2017-12-31 153.38 -95.41 40.86
2017-09-30 149.67 -61.81 40.73
2017-06-30 140.64 -66.36 40.49
2017-03-31 137.92 -67.18 39.21
2016-12-31 152.59 -64.15 40.22
2016-09-30 166.70 -26.66 41.38
2016-06-30 198.63 -10.81 44.26
2016-03-31 235.37 -3.05 46.78
2015-12-31 282.19 8.40 50.30
2015-09-30 319.01 12.54 53.56
2015-06-30 344.43 15.76 54.52
2015-03-31 361.69 26.16 56.42
2014-12-31 386.57 35.04 55.97
2014-09-30 404.61 52.31 55.64
2014-06-30 397.97 52.93 54.76
2014-03-31 380.65 52.36 53.67
2013-12-31 347.06 53.22 51.85
2013-09-30 308.64 49.96 49.32
2013-06-30 305.39 51.13 45.88
2013-03-31 296.30 53.12 41.47
2012-12-31 264.27 47.39 37.12
2012-09-30 262.04 47.69 34.88
2012-06-30 250.21 45.72 32.52

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • It is difficult to establish if Black Diamond Group has efficiently used shareholders’ funds last year (Return on Equity greater than 20%) as it is loss-making.
  • It is difficult to establish if Black Diamond Group has efficiently used its assets last year compared to the Europe Commercial Services industry average (Return on Assets) as it is loss-making.
  • It is difficult to establish if Black Diamond Group improved its use of capital last year versus 3 years ago (Return on Capital Employed) as it is currently loss-making.
X
Past performance checks
We assess Black Diamond Group's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Commercial Services industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Black Diamond Group has a total score of 0/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is Black Diamond Group's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Black Diamond Group's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Black Diamond Group is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • Black Diamond Group's long term commitments exceed its cash and other short term assets.
Balance sheet
This treemap shows a more detailed breakdown of Black Diamond Group's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • Low level of unsold assets.
  • Debt is not covered by short term assets, assets are 0.5x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Black Diamond Group Company Filings, last reported 3 months ago.

DB:8B8 Past Debt and Equity Data
Date (Data in CAD Millions) Total Equity Total Debt Cash & Short Term Investments
2018-12-31 224.77 90.08 3.18
2018-09-30 222.81 83.59 1.63
2018-06-30 230.39 86.46 1.67
2018-03-31 229.20 107.47 4.10
2017-12-31 228.12 115.06 2.50
2017-09-30 306.23 121.53 2.24
2017-06-30 314.45 118.41 4.52
2017-03-31 328.73 113.02 6.08
2016-12-31 307.42 110.70 6.12
2016-09-30 354.94 118.91 5.68
2016-06-30 335.71 145.26 6.71
2016-03-31 348.90 157.71 6.93
2015-12-31 366.19 159.16 5.89
2015-09-30 374.51 186.12 2.06
2015-06-30 367.77 192.27 6.57
2015-03-31 381.43 197.96 12.39
2014-12-31 371.81 196.40 20.50
2014-09-30 418.61 138.54 16.77
2014-06-30 412.32 128.84 19.60
2014-03-31 406.61 168.66 17.65
2013-12-31 389.43 185.56 31.79
2013-09-30 384.38 158.07 16.62
2013-06-30 379.79 144.52 14.76
2013-03-31 377.05 159.24 4.76
2012-12-31 361.08 97.53 2.70
2012-09-30 355.20 86.30 18.99
2012-06-30 288.69 90.49
  • Black Diamond Group's level of debt (40.1%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has been reduced over the past 5 years (47.6% vs 40.1% today).
CASH RUNWAY ANALYSIS

For companies that have on average been loss making in the past we assess whether they have at least 1 year of cash runway.

  • Whilst loss making Black Diamond Group has sufficient cash runway for more than 3 years if it maintains the current positive free cash flow level.
  • Whilst loss making Black Diamond Group has sufficient cash runway for more than 3 years, due to free cash flow being positive and growing by 59.2% per year.
X
Financial health checks
We assess Black Diamond Group's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Black Diamond Group has a total score of 4/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is Black Diamond Group's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0%
Current annual income from Black Diamond Group dividends. Estimated to be 0% next year.
If you bought €2,000 of Black Diamond Group shares you are expected to receive €0 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Unable to evaluate Black Diamond Group's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate Black Diamond Group's dividend against the top 25% market benchmark as the company has not reported any payouts.
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
DB:8B8 Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 8 Analyst Estimates (S&P Global) See Below
Germany Commercial Services Industry Average Dividend Yield Market Cap Weighted Average of 7 Stocks 3.3%
Germany Market Average Dividend Yield Market Cap Weighted Average of 325 Stocks 3.1%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.8%
Germany Bottom 25% Dividend Yield 25th Percentile 1.4%
Germany Top 25% Dividend Yield 75th Percentile 3.7%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

DB:8B8 Future Dividends Estimate Data
Date (Data in CA$) Dividend per Share (annual) Avg. No. Analysts
2020-12-31 0.00 3.00
2019-12-31 0.00 3.00
DB:8B8 Past Annualized Dividends Data
Date (Data in CA$) Dividend per share (annual) Avg. Yield (%)
2019-03-05 0.000 0.000
2018-11-06 0.000 0.000
2018-08-08 0.000 0.000
2018-05-03 0.000 0.000
2018-03-06 0.000 0.000
2017-11-07 0.000 0.000
2017-07-20 0.300 15.031
2017-06-20 0.300 11.746
2017-05-19 0.300 9.884
2017-04-19 0.300 8.235
2017-03-22 0.300 7.765
2017-02-16 0.300 7.403
2017-01-19 0.300 5.748
2016-12-19 0.300 6.543
2016-11-21 0.300 8.204
2016-10-21 0.300 7.630
2016-09-21 0.300 6.676
2016-08-22 0.300 6.869
2016-07-20 0.300 6.083
2016-06-21 0.300 5.781
2016-05-19 0.300 5.486
2016-04-20 0.300 6.252
2016-03-21 0.300 7.188
2016-02-18 0.600 13.366
2016-01-20 0.600 12.175
2015-12-17 0.600 9.914
2015-11-17 0.600 8.961
2015-10-16 0.960 11.710
2015-09-18 0.960 10.645
2015-08-18 0.960 10.845
2015-07-17 0.960 7.220
2015-06-16 0.960 5.611
2015-05-19 0.960 5.940
2015-04-17 0.960 5.979
2015-03-17 0.960 6.858
2015-02-17 0.960 7.126
2015-01-19 0.960 9.060
2014-12-18 0.960 7.911
2014-11-18 0.960 5.865
2014-10-17 0.960 4.857
2014-09-18 0.960 3.988
2014-08-12 0.960 3.338
2014-07-18 0.900 2.933
2014-06-18 0.900 2.668
2014-05-16 0.900 2.663
2014-04-17 0.900 2.609
2014-03-18 0.900 2.612
2014-02-18 0.900 2.949
2014-01-17 0.900 3.035
2013-11-06 0.900 3.154
2013-10-18 0.840 3.211
2013-09-18 0.840 3.352
2013-08-16 0.840 3.510
2013-07-18 0.840 3.479
2013-06-18 0.840 3.777
2013-05-17 0.840 3.632
2013-04-18 0.840 3.989
2013-03-12 0.840 4.121
2013-02-15 0.720 3.401
2013-01-18 0.720 3.295
2012-12-18 0.720 3.460
2012-10-18 0.720 3.555
2012-09-18 0.720 3.273
2012-08-17 0.720 3.329
2012-07-18 0.720 3.340
2012-06-18 0.720 3.207
2012-05-02 0.720 3.355
2012-04-18 0.660 3.205
2012-03-16 0.660 3.336
2012-02-17 0.660 3.139
2011-11-09 0.660 3.699
2011-10-18 0.570 3.872
2011-09-16 0.570 4.115
2011-08-23 0.570 3.804
2011-07-18 0.570 3.825
2011-06-17 0.570 3.729
2011-05-18 0.570 3.945
2011-04-18 0.570 4.070
2011-03-18 0.570 4.357
2011-02-07 0.570 4.751
2010-11-10 0.570 5.368
2010-10-18 0.540 5.907
2010-09-07 0.540 6.008
2010-08-18 0.540 6.400
2010-07-08 0.540 6.013
2010-06-09 0.540 6.106
2010-05-18 0.540 6.209
2010-04-16 0.540 5.604
2010-01-18 0.540 5.674
2009-12-18 0.540 6.409
2009-11-18 0.540 7.034
2009-10-16 0.540 6.910
2009-09-18 0.540 7.589
2009-08-18 0.540 8.371
2009-07-17 0.540 9.289
2009-06-18 0.540 9.801
2009-05-15 0.540 9.469
2009-04-20 0.540 11.576

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to perform a dividend volatility check as Black Diamond Group has not reported any payouts.
  • Unable to verify if Black Diamond Group's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of Black Diamond Group's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as Black Diamond Group has not reported any payouts.
Future Payout to shareholders
  • No need to calculate the sustainability of Black Diamond Group's dividends in 3 years as they are not expected to pay a notable one for Germany.
X
Income/ dividend checks
We assess Black Diamond Group's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Black Diamond Group afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Black Diamond Group has a total score of 0/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of Black Diamond Group's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Trevor Haynes
COMPENSATION CA$1,043,313
AGE 51
TENURE AS CEO 9.3 years
CEO Bio

Mr. Trevor Haynes has been the Chief Executive Officer and President at Black Diamond Group Limited since December 31, 2009 and has been its Chairman since May 7, 2015. Mr. Haynes is a Co-founder of CF Construction Services. He served as the Chief Executive Officer and President of Black Diamond Group Limited (Black Diamond Group Inc.), the Manager of Black Diamond Income Fund from June 2006 to December 31, 2009. He served as a Principal and the President of Kettleby Investment Management Corporation, from January 2003 to May 2005. From February 1992 to December 2002, he served as the Director of International Sales and Division Management at ATCO Structures & Logistics Ltd. He was a Promoter of Aqueous Capital Corp. He served as the Chairman of Northern Frontier Corp. (formerly Frontier Acquisition Corp.) from October 2011 to July 12, 2016. He is a Director of CF Construction Services. He has been a Director of Black Diamond Group Limited since October 7, 2009. Mr. Haynes serves as Chairman of Black Diamond Group Ltd. He serves as a Director at Petroleum Services Association of Canada and the Fig Tree Foundation. He served as a Director of Aqueous Capital Corp., from November 2006 to October 2009 and Black Diamond Group Inc. since September 2006. He served as a Director of NCSG Crane & Heavy Haul Services Ltd. (formerly, NC Services Group Ltd.). Mr. Haynes graduated from the University of Toronto with a Bachelor of Arts degree in 1991.

CEO Compensation
  • Trevor's compensation has increased whilst company is loss making.
  • Trevor's remuneration is higher than average for companies of similar size in Germany.
Management Team Tenure

Average tenure of the Black Diamond Group management team in years:

3.3
Average Tenure
  • The tenure for the Black Diamond Group management team is about average.
Management Team

Trevor Haynes

TITLE
Chairman
COMPENSATION
CA$1M
AGE
51
TENURE
9.3 yrs

Toby Labrie

TITLE
Executive VP & CFO
COMPENSATION
CA$532K
TENURE
3.1 yrs

Patrick Melanson

TITLE
Executive VP of Shared Services & Chief Information Officer
COMPENSATION
CA$440K
TENURE
3.3 yrs

Troy Cleland

TITLE
Executive VP & COO of Modular Space Soultions
COMPENSATION
CA$604K
TENURE
7.3 yrs

Mike Ridley

TITLE
Executive VP & COO of Workforce Solutions
COMPENSATION
CA$280K
AGE
55
TENURE
1.6 yrs
Board of Directors Tenure

Average tenure and age of the Black Diamond Group board of directors in years:

4.6
Average Tenure
56
Average Age
  • The tenure for the Black Diamond Group board of directors is about average.
Board of Directors

Trevor Haynes

TITLE
Chairman
COMPENSATION
CA$1M
AGE
51
TENURE
3.9 yrs

Bob Herdman

TITLE
Independent Director
COMPENSATION
CA$73K
AGE
67
TENURE
7.1 yrs

David Olsson

TITLE
Independent Director
COMPENSATION
CA$85K
TENURE
5.3 yrs

Robert Wagemakers

TITLE
Lead Director
COMPENSATION
CA$74K
AGE
61
TENURE
1.9 yrs

Steve Stein

TITLE
Director
COMPENSATION
CA$164K
TENURE
9.5 yrs

Minaz Kassam

TITLE
Independent Director
COMPENSATION
CA$68K
TENURE
9.4 yrs

Barbara Kelley

TITLE
Independent Director
COMPENSATION
CA$70K
TENURE
2.9 yrs

Ted, Ed Kernaghan

TITLE
Director
AGE
46
TENURE
1.1 yrs
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
29. Mar 19 Buy Claryn Equities Inc Company 27. Mar 19 29. Mar 19 5,400 €1.21 €6,496
26. Mar 19 Buy Claryn Equities Inc Company 25. Mar 19 25. Mar 19 5,000 €1.19 €5,959
01. Jan 19 Buy Trevor Haynes Individual 27. Dec 18 28. Dec 18 3,100 €1.24 €3,786
28. Dec 18 Buy Kernwood Limited Company 27. Dec 18 27. Dec 18 48,000 €1.16 €54,733
21. Dec 18 Buy Trevor Haynes Individual 20. Dec 18 21. Dec 18 5,200 €1.27 €6,442
21. Dec 18 Buy Kernwood Limited Company 20. Dec 18 21. Dec 18 94,400 €1.30 €118,586
20. Dec 18 Buy Trevor Haynes Individual 18. Dec 18 18. Dec 18 3,269 €1.37 €4,484
20. Dec 18 Buy Kernwood Limited Company 19. Dec 18 19. Dec 18 30,000 €1.33 €39,331
20. Dec 18 Sell Harry Klukas Individual 20. Dec 18 20. Dec 18 -5,400 €1.28 €-6,893
19. Dec 18 Buy Kernwood Limited Company 18. Dec 18 18. Dec 18 63,300 €1.34 €82,969
07. Dec 18 Buy Kernwood Limited Company 06. Dec 18 06. Dec 18 120,000 €1.37 €162,136
26. Nov 18 Buy Trevor Haynes Individual 20. Nov 18 22. Nov 18 8,100 €1.56 €12,470
23. Nov 18 Buy Trevor Haynes Individual 19. Nov 18 19. Nov 18 1,900 €1.58 €2,996
09. Nov 18 Buy Kernwood Limited Company 08. Nov 18 08. Nov 18 95,200 €1.90 €174,584
17. Oct 18 Sell Glen Clark Individual 16. Aug 18 16. Aug 18 -4,211 €2.20 €-9,258
14. Sep 18 Buy Michael Ridley Individual 12. Sep 18 12. Sep 18 13,333 €2.00 €26,706
11. Sep 18 Buy Trevor Haynes Individual 10. Sep 18 10. Sep 18 3,200 €1.94 €6,215
16. Aug 18 Buy Trevor Haynes Individual 15. Aug 18 15. Aug 18 1,000 €2.15 €2,146
X
Management checks
We assess Black Diamond Group's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Black Diamond Group has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Company Info

Description

Black Diamond Group Limited rents and sells workspace and modular workforce accommodation solutions. It operates through two segments, Modular Space Solutions and Workforce Solutions. The Modular Space Solutions segment provides modular space rentals to customers in construction, real estate development, manufacturing, education, financial, and resource industries, as well as government agencies in North America. Its products include office units, lavatories, storage units, multi-unit office complexes, classroom facilities, high security modular buildings, custom manufactured modular facilities, and blast resistant structures. This segment also sells new and used space rentals units; and provides delivery, installation, project management, and ancillary products and services. The Workforce Solutions segment provides workforce housing solutions, including rental of accommodations and surface equipment, and provision of turnkey lodging and travel management logistics in Canada, the United States, and Australia. This segment also provides asset rental services; and associated services, such as installation, transportation, dismantlement, and sale of used fleet assets. The company was founded in 2003 and is headquartered in Calgary, Canada.

Details
Name: Black Diamond Group Limited
8B8
Exchange: DB
Founded: 2003
CA$74,115,942
55,554,590
Website: http://www.blackdiamondgroup.com
Address: Black Diamond Group Limited
440-2nd Avenue S.W.,
Suite 1000,
Calgary,
Alberta, T2P 5E9,
Canada
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
TSX BDI Common Shares The Toronto Stock Exchange CA CAD 26. Sep 2006
OTCPK BDIM.F Common Shares Pink Sheets LLC US USD 26. Sep 2006
DB 8B8 Common Shares Deutsche Boerse AG DE EUR 26. Sep 2006
Number of employees
Current staff
Staff numbers
241
Black Diamond Group employees.
Industry
Diversified Support Services
Commercial Services
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/04/17 23:43
End of day share price update: 2019/04/17 00:00
Last estimates confirmation: 2019/04/15
Last earnings filing: 2019/03/05
Last earnings reported: 2018/12/31
Last annual earnings reported: 2018/12/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.