Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
2.05 CAD | +4.59% | -2.38% | -11.64% |
02/05 | Thunderbird Entertainment Group Down 6.4% as it Reports Changes to Senior Management Team | MT |
02/05 | Thunderbird Entertainment Group Inc. Announces Executive Changes | CI |
Valuation
Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Capitalization 1 | 65.28 | 60.67 | 201 | 180.3 | 175.9 | 97.64 | - |
Enterprise Value (EV) 1 | 53.79 | 47.85 | 178.6 | 150.1 | 150.6 | 75.81 | 66.81 |
P/E ratio | -13.2 x | 21.3 x | - | 52.1 x | -34.9 x | 31.1 x | 15 x |
Yield | - | - | - | - | - | - | - |
Capitalization / Revenue | 1.06 x | 0.75 x | 1.8 x | 1.21 x | 1.06 x | 0.58 x | 0.53 x |
EV / Revenue | 0.87 x | 0.59 x | 1.6 x | 1.01 x | 0.9 x | 0.45 x | 0.36 x |
EV / EBITDA | 5.23 x | 3.1 x | 9.11 x | 7.48 x | 11.8 x | 4.53 x | 3.35 x |
EV / FCF | -4.72 x | 6.58 x | 14.5 x | 10.8 x | 34.8 x | -17.8 x | 7.42 x |
FCF Yield | -21.2% | 15.2% | 6.88% | 9.27% | 2.88% | -5.61% | 13.5% |
Price to Book | - | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 46,631 | 46,671 | 48,795 | 49,385 | 49,983 | 49,818 | - |
Reference price 2 | 1.400 | 1.300 | 4.120 | 3.650 | 3.520 | 1.960 | 1.960 |
Announcement Date | 21/10/19 | 15/10/20 | 20/10/21 | 20/10/22 | 05/10/23 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: Giugno | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net sales 1 | 61.48 | 81.29 | 111.5 | 149 | 166.7 | 167.9 | 185.7 |
EBITDA 1 | 10.29 | 15.45 | 19.61 | 20.06 | 12.76 | 16.72 | 19.94 |
EBIT | - | - | - | 19.1 | - | - | - |
Operating Margin | - | - | - | 12.82% | - | - | - |
Earnings before Tax (EBT) | - | - | - | 5.876 | - | - | - |
Net income 1 | -3.829 | 3.043 | - | 3.598 | -5.011 | 3.294 | 6.701 |
Net margin | -6.23% | 3.74% | - | 2.41% | -3.01% | 1.96% | 3.61% |
EPS 2 | -0.1060 | 0.0610 | - | 0.0700 | -0.1010 | 0.0630 | 0.1310 |
Free Cash Flow 1 | -11.4 | 7.277 | 12.29 | 13.92 | 4.331 | -4.254 | 9.004 |
FCF margin | -18.54% | 8.95% | 11.02% | 9.34% | 2.6% | -2.53% | 4.85% |
FCF Conversion (EBITDA) | - | 47.09% | 62.68% | 69.37% | 33.94% | - | 45.15% |
FCF Conversion (Net income) | - | 239.14% | - | 386.8% | - | - | 134.37% |
Dividend per Share | - | - | - | - | - | - | - |
Announcement Date | 21/10/19 | 15/10/20 | 20/10/21 | 20/10/22 | 05/10/23 | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: June | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 35.07 | 32.95 | 36.85 | 44.12 | 43.75 | 47.96 | 37.28 | 37.74 | 33.6 | 44.54 | 45.48 | 46.21 |
EBITDA | 6.301 | 4.958 | 6.394 | 2.409 | 4.065 | 4.333 | 3.674 | 0.687 | 2.488 | 3.904 | - | - |
EBIT | - | 5.057 | 6.352 | 1.761 | - | - | - | - | - | - | - | - |
Operating Margin | - | 15.35% | 17.24% | 3.99% | - | - | - | - | - | - | - | - |
Earnings before Tax (EBT) | - | 2.345 | 3.168 | -2.402 | - | - | - | - | - | - | - | - |
Net income | - | 1.393 | 2.138 | -1.819 | - | - | - | - | - | - | - | - |
Net margin | - | 4.23% | 5.8% | -4.12% | - | - | - | - | - | - | - | - |
EPS | - | - | 0.0410 | - | - | - | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 24/11/21 | 24/02/22 | 16/05/22 | 20/10/22 | 17/11/22 | 23/02/23 | 25/05/23 | 05/10/23 | 29/11/23 | 29/02/24 | - | - |
Balance Sheet Analysis
Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - |
Net Cash position 1 | 11.5 | 12.8 | 22.4 | 30.2 | 25.4 | 21.8 | 30.8 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
Free Cash Flow 1 | -11.4 | 7.28 | 12.3 | 13.9 | 4.33 | -4.25 | 9 |
ROE (net income / shareholders' equity) | - | - | - | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - |
Book Value Per Share | - | - | - | - | - | - | - |
Cash Flow per Share | - | - | - | - | - | - | - |
Capex | 2.82 | - | - | - | - | - | - |
Capex / Sales | 4.59% | - | - | - | - | - | - |
Announcement Date | 21/10/19 | 15/10/20 | 20/10/21 | 20/10/22 | 05/10/23 | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
Quarterly revenue - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-11.64% | 71.25M | |
+11.69% | 8B | |
-6.98% | 6.06B | |
+8.18% | 5.75B | |
+2.91% | 4.39B | |
+9.47% | 4.17B | |
+14.85% | 3.77B | |
+15.03% | 2.95B | |
+44.80% | 2.2B | |
+1.18% | 1.88B |
- Stock Market
- Equities
- TBRD Stock
- Financials Thunderbird Entertainment Group Inc.