Company Valuation: EQB Inc.

Data adjusted to current consolidation scope
Fiscal Period: October 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,630 1,649 2,604 4,103 3,401 5,986 - -
Change - -37.29% 57.89% 57.57% -17.12% 76% - -
Enterprise Value (EV) 2,630 1,649 2,604 4,103 3,401 5,986 5,986 5,986
Change - -37.29% 57.89% 57.57% -17.12% 76% 0% 0%
P/E 9.25x 6.39x 7.18x 10.6x 13.5x 17.5x 12.9x 9.08x
PBR 1.4x 0.77x 0.92x 1.38x 1.1x 1.57x 1.45x 1.26x
PEG - -0.66x 0.3x 1.95x -0.4x 0.8x 0.4x 0.2x
Capitalization / Revenue 4.51x 2.25x 3.11x 3.25x 2.71x 3.97x 2.65x 2.59x
EV / Revenue 0x 0x 0x 0x 0x 3.97x 2.65x 2.59x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 8.41x 5.59x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.74 1.21 1.1 1.74 2.08 2.422 2.726 -
Rate of return 0.96% 2.51% 1.6% 1.63% 2.32% 1.72% 1.94% -
EPS 2 8.36 7.55 9.59 10.11 6.65 8.066 10.95 15.51
Distribution rate 8.85% 16% 11.5% 17.2% 31.3% 30% 24.9% -
Net sales 1 582.6 733.4 838.3 1,264 1,257 1,506 2,262 2,315
EBITDA - - - - - - - -
EBIT 1 382.7 458.9 529.3 692.9 617.7 711.9 1,070 -
Net income 1 288.1 264.6 364.6 389.8 256.5 344.4 520.3 447
Net Debt - - - - - - - -
Reference price 2 77.29 48.28 68.82 106.82 89.47 140.76 140.76 140.76
Nbr of stocks (in thousands) 34,029 34,163 37,841 38,415 38,014 42,525 - -
Announcement Date 07/02/22 16/02/23 07/12/23 04/12/24 03/12/25 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
17.45x - - 1.72% 425.76Cr
26.51x17.06x - 0.65% 6.86TCr
27.53x4.6x15.56x-.--% 3.96TCr
25.08x5.14x25.49x0.08% 3.09TCr
17.95x12.28x23.36x1.15% 2.53TCr
7.87x1.82x - 1.74% 2.47TCr
28.47x4.22x12.36x-.--% 2.18TCr
23.14x18.93x46x0.15% 1.58TCr
29.38x - - - 1.54TCr
Average 22.60x 9.15x 24.55x 0.69% 2.74TCr
Weighted average by Cap. 23.73x 9.96x 22.42x 0.56%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield