Company Valuation: Global Compliance Applications Corp.

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 2.868 15.23 6.979 3.694 2.856 1.781
Change - 430.98% -54.17% -47.07% -22.69% -37.64%
Enterprise Value (EV) 1 3.278 14.65 7.407 4.258 3.455 2.436
Change - 347.04% -49.45% -42.52% -18.86% -29.49%
P/E -1.64x 41.4x -3.06x -1.5x -1.79x -1.28x
PBR -1.54x -145x -6.84x -1.75x -1x -0.52x
PEG - -0x 0x 0.1x 0x 0x
Capitalization / Revenue - 4,53,19,52,679x 94,82,45,380x 44,33,70,379x 21,85,21,806x 25,51,53,438x
EV / Revenue - - - - - -
EV / EBITDA -2.55x -5.52x -3.65x -1.91x -2.32x -1.71x
EV / EBIT -2.55x -5.52x -3.65x -1.91x -2.32x -1.71x
EV / FCF 9.7x -9.36x -5.95x -42.1x 3,414x -5.82x
FCF Yield 10.3% -10.7% -16.8% -2.38% 0.03% -17.2%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.0153 0.002053 -0.0114 -0.01 -0.005578 -0.0039
Distribution rate - - - - - -
Net sales - 0.00336 0.00736 0.008332 0.0131 0.00698
EBITDA 1 -1.285 -2.655 -2.027 -2.233 -1.489 -1.422
EBIT 1 -1.285 -2.655 -2.028 -2.234 -1.49 -1.422
Net income 1 -1.665 0.3219 -2.099 -2.17 -1.492 -1.233
Net Debt 1 0.4101 -0.574 0.4277 0.5636 0.5985 0.6548
Reference price 2 0.025000 0.085000 0.035000 0.015000 0.010000 0.005000
Nbr of stocks (in thousands) 1,14,712 1,79,145 1,99,402 2,46,277 2,85,608 3,56,194
Announcement Date 28/10/20 29/10/21 31/10/22 24/11/23 13/12/24 20/12/25
1CAD in Million2CAD
Estimates


P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
21.08x13.47x16.05x-.--% 11TCr
13.68x3.71x7.76x-.--% 9.92TCr
33.5x4.18x12.46x-.--% 4.63TCr
25.8x5.28x12.77x-.--% 4.57TCr
14.54x5.34x13.62x0.98% 3.61TCr
15.19x5.88x12.02x-.--% 1.47TCr
21.05x2.07x11.91x-.--% 1.19TCr
25x - - 3.89% 993.07Cr
20.41x4.21x9.1x-.--% 783.01Cr
Average 21.14x 5.52x 11.96x 0.54% 4.25TCr
Weighted average by Cap. 20.47x 7.06x 12.32x 0.19%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. APP Stock
  4. TK6 Stock
  5. Valuation Global Compliance Applications Corp.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!