|
End-of-day quote
Toronto S.E.
26/10/2026
|
5-day change | 1st Jan Change | ||
| 16.10 CAD | +0.69% |
|
+3.87% | +11.50% |
Company Valuation: Stingray Group Inc.
Data adjusted to current consolidation scope
| Fiscal Period: March | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 509.4 | 412.8 | 527.6 | 609.7 | 981.9 | 1,079 | - | - |
| Change | - | -18.96% | 27.81% | 15.55% | 61.05% | 9.86% | - | - |
| Enterprise Value (EV) 1 | 906.8 | 783.9 | 882.3 | 937.1 | 1,485 | 1,559 | 1,445 | 1,323 |
| Change | - | -13.55% | 12.56% | 6.2% | 58.5% | 4.98% | -7.33% | -8.46% |
| P/E | 15.4x | 13.9x | -11.4x | 16.9x | -34.4x | 15.3x | 11.3x | - |
| PBR | - | 1.44x | 2.13x | 2.32x | 4.64x | 4x | 2.98x | 2.35x |
| PEG | - | -1.63x | 0x | -0x | 0x | -0x | 0.3x | - |
| Capitalization / Revenue | 1.8x | 1.27x | 1.53x | 1.58x | 2.08x | 1.65x | 1.55x | 1.51x |
| EV / Revenue | 3.21x | 2.42x | 2.55x | 2.42x | 3.15x | 2.38x | 2.07x | 1.85x |
| EV / EBITDA | 9.13x | 6.87x | 7.01x | 6.59x | 9.27x | 6.88x | 5.88x | 5.19x |
| EV / EBIT | 14.2x | 11.8x | 28.3x | 10.6x | 12.3x | 10.5x | 8.55x | 7.11x |
| EV / FCF | 13.9x | 12.3x | 10.8x | 11.2x | 14.6x | 11.2x | 8.8x | 7.76x |
| FCF Yield | 7.17% | 8.12% | 9.29% | 8.92% | 6.87% | 8.92% | 11.4% | 12.9% |
| Dividend per Share 2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.32 | 0.34 | 0.34 | 0.34 |
| Rate of return | 4.13% | 5.03% | 3.91% | 3.34% | 2.22% | 2.11% | 2.11% | 2.11% |
| EPS 2 | 0.47 | 0.43 | -0.67 | 0.53 | -0.42 | 1.055 | 1.43 | - |
| Distribution rate | 63.8% | 69.8% | -44.8% | 56.6% | -76.2% | 32.2% | 23.8% | - |
| Net sales 1 | 282.6 | 323.9 | 345.4 | 386.9 | 471.6 | 654 | 697 | 716.2 |
| EBITDA 1 | 99.27 | 114.1 | 125.9 | 142.2 | 160.2 | 226.5 | 245.6 | 255 |
| EBIT 1 | 63.72 | 66.49 | 31.17 | 88.12 | 121.2 | 147.9 | 169 | 186 |
| Net income 1 | 33.29 | 30.12 | -13.74 | 36.44 | -28.58 | 74.89 | 99 | 119 |
| Net Debt 1 | 397.4 | 371.1 | 354.7 | 327.4 | 503.4 | 480.6 | 366.3 | 244 |
| Reference price 2 | 7.26 | 5.96 | 7.67 | 8.97 | 14.43 | 16.10 | 16.10 | 16.10 |
| Nbr of stocks (in thousands) | 70,178 | 69,313 | 68,808 | 68,217 | 68,046 | 66,999 | - | - |
| Announcement Date | 07/06/22 | 06/06/23 | 04/06/24 | 10/06/25 | 09/06/26 | - | - | - |
1CAD in Million2CAD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.26x | 2.39x | 6.89x | 2.11% | 77Cr | |
| 19.38x | 2.26x | 10.12x | 1.36% | 19TCr | |
| 10.95x | 1.51x | 6.49x | 0.89% | 2.6TCr | |
| 9.23x | 2.17x | 7.06x | 3.94% | 924.07Cr | |
| 18.45x | 1.97x | 21.03x | 1.64% | 595.7Cr | |
| 16.31x | 0.77x | 6.1x | 7.31% | 525.61Cr | |
| 5.15x | 2.01x | 5.62x | 4.49% | 507.57Cr | |
| 13.71x | 1.14x | 8.69x | 1.45% | 483Cr | |
| 7.35x | 0.96x | 3.06x | 4.17% | 426.28Cr | |
| 44.11x | - | - | 2.03% | 422.23Cr | |
| Average | 15.99x | 1.68x | 8.34x | 2.94% | 2.56TCr | |
| Weighted average by Cap. | 17.88x | 2.09x | 9.56x | 1.66% |
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
- Stock Market
- Stocks
- RAY Stock
- Valuation Stingray Group Inc.
Select your edition
All financial news and data tailored to specific country editions
