EIF Stock Analysis: Exchange Income | TO
Airlines | TO, Canada | Market Cap: 6.573m CAD | 12M Return: 55% | CA3012831077 | Charts, Fundamentals & Technical Analysis
Avg Turnover: 15.8M
EPS Trend: 87.7%
Qual. Beats: 0
Rev. Trend: 94.9%
Qual. Beats: -1
Warnings
Tailwinds
Seasonality
Exchange Income Corporation is a Winnipeg-based Canadian company with two businesses: Aerospace & Aviation and Manufacturing. Its aviation operations provide passenger, charter, freight and medical transport, alongside aircraft leasing, maintenance, modifications and mission-system support.
Its manufacturing businesses provide project and installation services for building exteriors and communications infrastructure, and produce precision components, climate-control equipment, washing systems and custom tanks. The company’s model spans both aviation services and specialized industrial manufacturing.
- Medevac and government aviation contracts support recurring revenue growth
- Aircraft operating costs and labor availability pressure aviation margins
- Manufacturing demand and acquisition-led growth drive earnings and leverage
| Net Income: 205.1m TTM > 0 and > 6% of Revenue |
| FCF/TA: -0.03 > 0.02 and ΔFCF/TA -1.38 > 1.0 |
| NWC/Revenue: 15.87% < 20% (prev 29.09%; Δ -13.22% < -1%) |
| CFO/TA 0.13 > 3% & CFO 714.6m > Net Income 205.1m |
| Net Debt (2.78b) to EBITDA (841.8m): 3.31 < 3 |
| Current Ratio: 1.63 > 1.5 & < 3 |
| Outstanding Shares: last quarter (57.5m) vs 12m ago 0.70% < -2% |
| Gross Margin: 24.58% > 18% (prev 25.31%; Δ -0.73% > 0.5%) |
| Asset Turnover: 71.31% > 50% (prev 58.37%; Δ 12.94% > 0%) |
| Interest Coverage Ratio: 3.15 > 6 (EBIT TTM 410.8m / Interest Expense TTM 130.6m) |
| A: 0.10 (Total Current Assets 1.52b - Total Current Liabilities 930.8m) / Total Assets 5.63b |
| B: -0.01 (Retained Earnings -65.2m / Total Assets 5.63b) |
| C: 0.08 (EBIT TTM 410.8m / Avg Total Assets 5.20b) |
| D: 0.48 (Book Value of Equity 1.83b / Total Liabilities 3.79b) |
| Altman-Z'' = 1.69 = BB |
| DSRI: 0.80 (Receivables 718.9m/676.7m, Revenue 3.71b/2.79b) |
| GMI: 1.03 (GM 25.31% / 24.58%) |
| AQI: 0.91 (AQ_t 0.24 / AQ_t-1 0.27) |
| SGI: 1.33 (Revenue 3.71b / 2.79b) |
| TATA: -0.09 (NI 205.1m - CFO 714.6m) / TA 5.63b) |
| Beneish M = -2.99 (Cap -4..+1) = A |
As of October 19, 2026, the stock is trading at CAD 116.57 with a total of 131,319 shares traded. Over the past week, the price has changed by -0.11%, over one month by +0.17%, over three months by -8.19% and over the past year by +55.04%.
Current recommended Stop Loss: 110.60 (which is 5.1% or 1.9 ATR below the current price).
Exchange Income has no consensus analysts rating.
P/E Trailing = 32.1129
P/E Forward = 22.4719
P/S = 1.7726
P/B = 3.7305
P/EG = 1.54
Revenue TTM = 3.71b CAD
EBIT TTM = 410.8m CAD
EBITDA TTM = 841.8m CAD
Long Term Debt = 2.33b CAD (from longTermDebt, last quarter)
Short Term Debt = 61.0m CAD (from shortTermDebt, last quarter)
Debt = 2.87b CAD (from shortLongTermDebtTotal, last quarter) + Leases 270.2m
Net Debt = 2.78b CAD (calculated: Debt 2.87b - CCE 82.0m)
Enterprise Value = 9.36b CAD (6.57b + Debt 2.87b - CCE 82.0m)
Interest Coverage Ratio = 3.15 (Ebit TTM 410.8m / Interest Expense TTM 130.6m)
EV/FCF = -63.05x (Enterprise Value 9.36b / FCF TTM -148.4m)
FCF Yield = -1.59% (FCF TTM -148.4m / Enterprise Value 9.36b)
FCF Margin = -4.00% (FCF TTM -148.4m / Revenue TTM 3.71b)
Net Margin = 5.53% (Net Income TTM 205.1m / Revenue TTM 3.71b)
Gross Margin = 24.58% ((Revenue TTM 3.71b - Cost of Revenue TTM 2.80b) / Revenue TTM)
Gross Margin QoQ = 25.66% (prev 21.45%)
Tobins Q-Ratio = 1.66 (Enterprise Value 9.36b / Total Assets 5.63b)
Interest Expense / Debt = 4.56% (Interest Expense 130.6m / Debt 2.87b)
Taxrate = 25.96% (71.9m / 277.1m)
NOPAT = 304.1m (EBIT 410.8m * (1 - 25.96%))
Current Ratio = 1.63 (Total Current Assets 1.52b / Total Current Liabilities 930.8m)
Debt / Equity = 1.56 (Debt 2.87b / totalStockholderEquity, last quarter 1.83b)
Debt / EBITDA = 3.31 (Net Debt 2.78b / EBITDA 841.8m)
Debt / FCF = -18.76 (negative FCF - burning cash) (Net Debt 2.78b / FCF TTM -148.4m)
Total Stockholder Equity = 1.75b (last 4 quarters mean from totalStockholderEquity)
RoA = 3.94% (Net Income 205.1m / Total Assets 5.63b)
RoE = 11.69% (Net Income TTM 205.1m / Total Stockholder Equity 1.75b)
RoCE = 10.07% (EBIT 410.8m / Capital Employed (Equity 1.75b + L.T.Debt 2.33b))
RoIC = 6.50% (NOPAT 304.1m / Invested Capital 4.68b)
WACC = 6.36% (E(6.57b)/V(9.44b) * Re(7.66%) + D(2.87b)/V(9.44b) * Rd(4.56%) * (1-Tc(0.26)))
Discount Rate = 7.66% (= CAPM, Blume Beta Adj.)
Shares (quarterly) Correlation: 67.18 | Cagr: 8.18%
[DCF] Fair Price = unknown (Cash Flow -148.4m)
EPS Correlation: 87.65 | EPS CAGR: 13.30% | SUE: 0.69 | # QB: 0
Revenue Correlation: 94.90 | Revenue CAGR: 15.78% | SUE: -2.14 | # QB: -1
EPS current Quarter (2026-09-30): EPS=1.60 | Chg30d=+0.98% | Revisions=+10% | Analysts=9
EPS current Year (2026-12-31): EPS=4.69 | Chg30d=+0.84% | Revisions=+40% | GrowthEPS=+29.8% | GrowthRev=+19.5%
EPS next Year (2027-12-31): EPS=5.33 | Chg30d=+0.60% | Revisions=+40% | GrowthEPS=+13.8% | GrowthRev=+7.6%
[Analyst] Revisions Ratio: +36% (up=8, down=3)