Valuation Stingray Group Inc. Toronto S.E.

Stocks

Market Closed - Toronto S.E. Other stock markets 01:30:00 01/08/2026 am IST			5-day change	1st Jan Change
15.80 ^CAD	+0.64%		+3.00%	+9.42%

23/06	Stingray Expects Delay in Filing Annual Financial Statements	MT
19/06	Stingray Group to Repurchase Shares from La Caisse Subsidiary for C$15.4 Million	MT

Data adjusted to current consolidation scope

Fiscal Period: March	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	516.5	509.4	412.8	527.6	609.7	1,074	-	-
Change	-	-1.38%	-18.96%	27.81%	15.55%	76.2%	-	-
Enterprise Value (EV) ¹	873.1	906.8	783.9	882.3	937.1	1,485	1,523	1,414
Change	-	3.86%	-13.55%	12.56%	6.2%	58.5%	-3.28%	-7.18%
P/E	11.7x	15.4x	13.9x	-11.4x	16.9x	-34.4x	10x	8.93x
PBR	1.87x	-	1.44x	2.13x	2.32x	4.64x	3.51x	2.62x
PEG	-	-0.7x	-1.63x	0x	-0x	0x	0x	0.7x
Capitalization / Revenue	2.07x	1.8x	1.27x	1.53x	1.58x	2.08x	1.65x	1.55x
EV / Revenue	3.5x	3.21x	2.42x	2.55x	2.42x	3.15x	2.34x	2.05x
EV / EBITDA	7.64x	9.13x	6.87x	7.01x	6.59x	9.27x	6.7x	5.79x
EV / EBIT	11.6x	14.2x	11.8x	28.3x	10.6x	12.3x	9.16x	7.93x
EV / FCF	9.61x	13.9x	12.3x	10.8x	11.2x	14.6x	10.6x	8.67x
FCF Yield	10.4%	7.17%	8.12%	9.29%	8.92%	6.87%	9.45%	11.5%
Dividend per Share ²	0.3	0.3	0.3	0.3	0.3	0.32	0.34	0.34
Rate of return	4.21%	4.13%	5.03%	3.91%	3.34%	2.22%	2.15%	2.15%
EPS ²	0.61	0.47	0.43	-0.67	0.53	-0.42	1.573	1.77
Distribution rate	49.2%	63.8%	69.8%	-44.8%	56.6%	-76.2%	21.6%	19.2%
Net sales ¹	249.5	282.6	323.9	345.4	386.9	471.6	649.7	691.4
EBITDA ¹	114.3	99.27	114.1	125.9	142.2	160.2	227.3	244.4
EBIT ¹	75.58	63.72	66.49	31.17	88.12	121.2	166.4	178.3
Net income ¹	45.1	33.29	30.12	-13.74	36.44	-28.58	107.3	119.6
Net Debt ¹	356.6	397.4	371.1	354.7	327.4	503.4	449.2	339.7
Reference price ²	7.12	7.26	5.96	7.67	8.97	15.80	15.80	15.80
Nbr of stocks (in thousands)	72,580	70,178	69,313	68,808	68,217	67,992	-	-
Announcement Date	02/06/21	07/06/22	06/06/23	04/06/24	10/06/25	09/06/26	-	-

¹CAD in Million²CAD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
WALT DISNEY COMPANY (THE)	16.46x	2.01x	9.17x	1.56%	17TCr
FORMULA ONE GROUP	44.27x	6.32x	27.17x	-.--%	2.44TCr
TBS HOLDINGS,INC.	17.93x	1.95x	19.22x	1.66%	583.34Cr
ORIENTAL PEARL GROUP CO.,LTD.	43.26x	-	-	2.07%	409.11Cr
ITV PLC	10.73x	0.92x	6.18x	6.73%	373.8Cr
LIBERTY GLOBAL LTD.	-5.96x	2.11x	7.67x	-.--%	360.17Cr
FUJI MEDIA HOLDINGS, INC.	14.07x	1.7x	18.38x	5.02%	355.85Cr
CANAL+ SA	15.87x	0.6x	4.79x	1.12%	347.14Cr
MFE-MEDIAFOREUROPE N.V.	7.6x	0.72x	3.24x	6.13%	235.03Cr
Average	18.25x	2.04x	11.98x	2.7%	2.42TCr
Weighted average by Cap.	19.50x	2.44x	11.44x	1.56%