WISHPOND TECHNOLOGIES LTD. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.55 CAD | 0.00% |
|
-5.17% | +41.03% |
| 18/04 | Transcript : Wishpond Technologies Ltd., Q4 2023 Earnings Call, Apr 18, 2024 | |
| 18/04 | Wishpond Technologies Loses 10% After Q4 Adjusted Ebitda Plunges as Expenses Rise | MT |
Valuation
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 95.03 | 69.47 | 37.58 | 21.05 | 29.76 | - | - |
| Enterprise Value (EV) 1 | 95.03 | 69.47 | 37.58 | 21.05 | 28.16 | 27.66 | 29.76 |
| P/E ratio | - | -13.4 x | -23.3 x | -9.75 x | -15 x | -41.3 x | - |
| Yield | - | - | - | - | - | - | - |
| Capitalization / Revenue | 12.1 x | 4.71 x | 1.84 x | 0.91 x | 1.13 x | 0.95 x | 0.78 x |
| EV / Revenue | 12.1 x | 4.71 x | 1.84 x | 0.91 x | 1.07 x | 0.88 x | 0.78 x |
| EV / EBITDA | 192 x | 1,232 x | 58 x | 27.7 x | 22.8 x | 10.2 x | - |
| EV / FCF | - | - | - | - | 56.3 x | 27.7 x | 298 x |
| FCF Yield | - | - | - | - | 1.78% | 3.62% | 0.34% |
| Price to Book | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 46,133 | 51,843 | 53,690 | 53,984 | 54,109 | - | - |
| Reference price 2 | 2.060 | 1.340 | 0.7000 | 0.3900 | 0.5500 | 0.5500 | 0.5500 |
| Announcement Date | 28/04/21 | 26/04/22 | 12/04/23 | 17/04/24 | - | - | - |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 6.05 | 7.882 | 14.76 | 20.48 | 23.09 | 26.34 | 31.45 | 38 |
| EBITDA 1 | - | 0.4949 | 0.0564 | 0.6477 | 0.7588 | 1.234 | 2.716 | - |
| EBIT 1 | - | -0.00165 | -3.145 | -1.789 | -1.377 | -2.054 | -0.7084 | 2.3 |
| Operating Margin | - | -0.02% | -21.31% | -8.73% | -5.96% | -7.8% | -2.25% | 6.05% |
| Earnings before Tax (EBT) 1 | - | - | -4.794 | -2.338 | -1.799 | -2.375 | -1.002 | - |
| Net income 1 | - | - | -4.888 | -1.75 | -1.89 | -2.11 | -0.8065 | - |
| Net margin | - | - | -33.11% | -8.55% | -8.19% | -8.01% | -2.56% | - |
| EPS 2 | -0.0500 | - | -0.1000 | -0.0300 | -0.0400 | -0.0367 | -0.0133 | - |
| Free Cash Flow 1 | - | - | - | - | - | 0.5 | 1 | 0.1 |
| FCF margin | - | - | - | - | - | 1.9% | 3.18% | 0.26% |
| FCF Conversion (EBITDA) | - | - | - | - | - | 40.53% | 36.81% | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - | - | - |
| Announcement Date | 26/11/20 | 28/04/21 | 26/04/22 | 12/04/23 | 17/04/24 | - | - | - |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3.977 | 4.667 | 4.078 | 5.007 | 5.483 | 5.91 | 5.624 | 5.639 | 5.764 | 6.061 | 6.043 | 6.277 | 6.714 | 7.264 | 7.1 |
| EBITDA 1 | 0.2043 | 0.4909 | -0.4405 | -0.1922 | 0.593 | 0.6873 | 0.2091 | 0.2159 | 0.319 | 0.0148 | 0.1262 | 0.2065 | 0.3695 | 0.5532 | 0.55 |
| EBIT 1 | -0.6134 | -0.3985 | -1.064 | -0.6587 | -0.0164 | -0.0494 | -0.6032 | -0.5927 | 0.4499 | -0.6305 | -0.7318 | -0.6784 | -0.4518 | -0.1923 | - |
| Operating Margin | -15.42% | -8.54% | -26.1% | -13.15% | -0.3% | -0.84% | -10.73% | -10.51% | 7.81% | -10.4% | -12.11% | -10.81% | -6.73% | -2.65% | - |
| Earnings before Tax (EBT) 1 | -1.282 | -0.7998 | -1.149 | -0.8551 | -0.1451 | -0.1894 | -0.7902 | -0.645 | 0.3292 | -0.6932 | -0.812 | -0.7587 | -0.532 | -0.2726 | - |
| Net income 1 | -1.282 | -0.8935 | -1.133 | -0.8395 | -0.1446 | 0.3671 | -0.7902 | -0.645 | 0.3292 | -0.7843 | -0.812 | -0.7587 | -0.532 | -0.2769 | - |
| Net margin | -32.23% | -19.15% | -27.78% | -16.76% | -2.64% | 6.21% | -14.05% | -11.44% | 5.71% | -12.94% | -13.44% | -12.09% | -7.92% | -3.81% | - |
| EPS 2 | -0.0200 | -0.0200 | -0.0200 | -0.0200 | - | 0.0100 | -0.0100 | -0.0100 | 0.0100 | -0.0200 | -0.0133 | -0.0133 | -0.0100 | -0.005000 | - |
| Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Announcement Date | 24/11/21 | 26/04/22 | 25/05/22 | 23/08/22 | 16/11/22 | 12/04/23 | 24/05/23 | 16/08/23 | 15/11/23 | 17/04/24 | - | - | - | - | - |
1CAD in Million2CAD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | - | - | - | - | - | 1.6 | 2.1 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | - | - | - | - | 0.5 | 1 | 0.1 |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - | - | - |
| Cash Flow per Share | - | - | - | - | - | - | - | - |
| Capex 1 | - | 0.02 | - | - | - | 1.7 | 2 | 2.4 |
| Capex / Sales | - | 0.2% | - | - | - | 6.45% | 6.36% | 6.32% |
| Announcement Date | 26/11/20 | 28/04/21 | 26/04/22 | 12/04/23 | 17/04/24 | - | - | - |
1CAD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
0.55
CAD
Average target price
1.442
CAD
Spread / Average Target
+162.12%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +41.03% | 21.75M | |
| +10.30% | 3,064B | |
| +7.78% | 83.88B | |
| +5.13% | 77.63B | |
| -13.73% | 53.97B | |
| +20.03% | 47.08B | |
| -24.66% | 46.81B | |
| +21.62% | 43.34B | |
| +60.22% | 37.9B | |
| -9.11% | 24.85B |
- Stock Market
- Equities
- WISH Stock
- Financials Wishpond Technologies Ltd.
