Download PDF

1. Company Snapshot

1.a. Company Description

Extendicare Inc., through its subsidiaries, provides care and services for seniors in Canada.The company offers long term care (LTC) services; retirement living services; and home health care services, such as nursing care, occupational, physical and speech therapy, and assistance with daily activities, as well as contract and consulting services to third parties.It operates a network of 119 LTC homes and retirement communities, as well as home health care operations under the Extendicare, Esprit Lifestyle Communities, ParaMed, Extendicare Assist, and SGP Purchasing Partner Network brands.


Extendicare Inc.was founded in 1968 and is based in Markham, Canada.

Show Full description

1.b. Last Insights on EXE

Extendicare's recent performance has been positively influenced by its consistent dividend payments, with the company declaring a cash dividend of C$0.042 per common share for September and October 2025. Additionally, the company is set to release its Q3 2025 financial results on November 11, 2025, which may provide insight into its operational performance. The upcoming earnings release and conference call may also drive investor sentiment. According to recent announcements, the company's financial health and commitment to shareholder returns remain intact.

1.c. Company Highlights

2. Earnings Report Analysis: Extendicare's Q4 2025 Results

Extendicare reported a strong Q4 2025 with revenues increasing by 18% to $462 million, driven by the acquisitions and organic growth. The company's adjusted EBITDA for the quarter was $45.6 million, a 36.4% increase from the prior year. AFFO per share rose by 6% to $0.2861, beating estimates of $0.2648. The payout ratio for the quarter was 42%, and 46% for the full year, indicating considerable flexibility in capital allocation options.

Publication Date: Mar -09

📋 Highlights
  • Adjusted EBITDA Surge: Q4 adjusted EBITDA rose to $45.6M, a 36.4% increase YoY.
  • ParaMed Organic Growth: Achieved 15.3% YoY volume growth driven by demographic trends and capacity constraints.
  • Home Health Expansion: Service hours grew 15% organically in Q4, driven by demographic demand and LT care capacity gaps.
  • Dividend Increase: Monthly dividend raised 5% to $0.0441, reflecting strong financial performance and capital flexibility.
  • CBI Acquisition Pipeline: Anticipated CBI Home Health acquisition to bolster capacity in Canada’s healthcare system by Q2 2026.

Segment Performance

The home health care segment continues to be a significant contributor, with a 15.3% organic growth in the quarter. The company's ParaMed business delivered strong organic volume growth, driven by demographic trends and long-term care capacity constraints. According to Michael Guerriere, "the pace of growth continues to surprise us, frankly, and certainly more than what we've been expecting."

Margin Expansion

The company's NOI margin expanded to 13.2% after adjusting for out-of-period items. Excluding these items, Q4 NOI improved by $14.3 million or 30.2%, reflecting revenue growth and a contribution from the two acquisitions. David Bacon stated that the company believes there is still room for margin expansion, potentially reaching 13% or higher.

Valuation Metrics

Extendicare's current valuation metrics indicate a 'P/E Ratio' of 23.94, 'P/B Ratio' of 6.2, and 'EV/EBITDA' of 13.44. The 'Dividend Yield (%)' is 1.92%, and the company has announced a 5% increase in the monthly dividend. Analysts estimate next year's revenue growth at 8.8%. With a 'ROE (%)' of 47.65% and 'ROIC (%)' of 13.62%, the company demonstrates strong profitability.

Outlook

Extendicare is optimistic about its future prospects, with the upcoming completion of the CBI acquisition and the continued growth in the home health care segment. The company is well-positioned to make a significant contribution to building capacity in the Canadian healthcare system. As Michael Guerriere stated, "we are excited about the prospects that 2026 will bring."

Capital Allocation

The company's payout ratio and capital structure provide flexibility for future investments. With a 'Net Debt / EBITDA' ratio of -0.03, Extendicare has a strong financial position to pursue growth opportunities. The company's strategy to continue building capacity in the Canadian healthcare system is expected to drive future growth.

3. NewsRoom

Card image cap

Extendicare Announces October 2025 Dividend of C$0.042 per Share

Oct -15

Source:

Card image cap

Extendicare Announces Timing of 2025 Third Quarter Results and Conference Call

Oct -07

Source:

Card image cap

Extendicare Announces September 2025 Dividend of C$0.042 per Share

Sep -15

Source:

Card image cap

Extendicare Outperform Rating Confirmed and Target Raised at National Bank

Aug -08

Source:

Card image cap

Should You Investigate Extendicare Inc. (TSE:EXE) At CA$12.66?

Aug -07

Source:

Card image cap

Extendicare Announces 2025 Second Quarter Results

Aug -06

Source:

Card image cap

Extendicare Gets Outperform Rating and $15.40 Target Price in New Coverage From National Bank of Canada

Jul -17

Source:

Card image cap

Extendicare Announces July 2025 Dividend of C$0.042 per Share

Jul -15

Source:

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (2.63%)

6. Segments

Long-term Care

Expected Growth: 2.5%

Extendicare Inc.'s Long-term Care segment growth of 2.5% is driven by increasing demand for senior care services, aging population, and government initiatives to support elderly care. Additionally, the company's strategic expansion into new markets, investments in technology, and focus on quality care also contribute to this growth.

Home Health Care

Expected Growth: 2.8%

Extendicare Inc.'s Home Health Care segment growth of 2.8% is driven by an aging population, increasing demand for cost-effective healthcare solutions, and government initiatives promoting home-based care. Additionally, the company's strategic acquisitions and investments in technology, such as telehealth platforms, have enhanced its service offerings and expanded its reach.

Managed Services

Expected Growth: 3.2%

Extendicare Inc.'s Managed Services segment growth of 3.2% is driven by increasing demand for home healthcare, aging population, and government initiatives to shift care from hospitals to community-based settings. Additionally, the company's strategic partnerships, investments in technology, and expansion of service offerings have contributed to the growth.

7. Detailed Products

Long-Term Care

Extendicare provides long-term care services to elderly individuals who require ongoing medical and personal care.

Home Health Care

Extendicare offers home health care services, providing medical and non-medical care to individuals in the comfort of their own homes.

Assisted Living

Extendicare's assisted living services provide support with daily living activities, such as bathing, dressing, and medication management.

Memory Care

Extendicare's memory care services provide specialized care and support for individuals living with Alzheimer's disease and other dementias.

Rehabilitation Therapy

Extendicare offers rehabilitation therapy services, including physical, occupational, and speech therapy, to help individuals recover from illness or injury.

Palliative Care

Extendicare's palliative care services provide comfort and support to individuals with serious illnesses, focusing on pain and symptom management.

8. Extendicare Inc.'s Porter Forces

Forces Ranking

Threat Of Substitutes

The threat of substitutes for Extendicare Inc. is moderate due to the availability of alternative healthcare services and products.

Bargaining Power Of Customers

The bargaining power of customers is low due to the lack of negotiating power and the importance of healthcare services to customers.

Bargaining Power Of Suppliers

The bargaining power of suppliers is moderate due to the availability of alternative suppliers and the importance of quality healthcare services.

Threat Of New Entrants

The threat of new entrants is high due to the growing demand for healthcare services and the relatively low barriers to entry.

Intensity Of Rivalry

The intensity of rivalry is high due to the competitive nature of the healthcare industry and the presence of established players.

9. SWOT Analysis

Strength

Weaknesses

Opportunities

Threats

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 77.19%
Debt Cost 8.37%
Equity Weight 22.81%
Equity Cost 10.07%
WACC 8.76%
Leverage 338.49%

11. Quality Control: Extendicare Inc. passed 2 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
Extendicare

A-Score: 6.8/10

Value: 4.1

Growth: 7.4

Quality: 5.8

Yield: 6.0

Momentum: 10.0

Volatility: 7.3

1-Year Total Return ->

View Full Report
Stock-Card
Sienna Senior Living

A-Score: 6.6/10

Value: 4.2

Growth: 6.1

Quality: 3.2

Yield: 8.0

Momentum: 8.0

Volatility: 10.0

1-Year Total Return ->

View Full Report
Stock-Card
NHC

A-Score: 5.8/10

Value: 4.8

Growth: 4.8

Quality: 6.5

Yield: 5.0

Momentum: 6.0

Volatility: 8.0

1-Year Total Return ->

View Full Report
Stock-Card
Addus HomeCare

A-Score: 5.0/10

Value: 4.0

Growth: 7.8

Quality: 7.1

Yield: 0.0

Momentum: 4.5

Volatility: 6.7

1-Year Total Return ->

View Full Report
Stock-Card
Cryo-Cell International

A-Score: 4.7/10

Value: 7.2

Growth: 3.7

Quality: 6.4

Yield: 8.0

Momentum: 0.5

Volatility: 2.7

1-Year Total Return ->

View Full Report
Stock-Card
ASHS

A-Score: 3.9/10

Value: 9.3

Growth: 4.6

Quality: 3.7

Yield: 0.0

Momentum: 1.0

Volatility: 4.7

1-Year Total Return ->

View Full Report

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

29.56$

Current Price

29.56$

Potential

-0.00%

Expected Cash-Flows