Valuation Stingray Group Inc. Toronto S.E.

Stocks

Market Closed - Toronto S.E. Other stock markets 06:00:00 08/08/26 am AEST			5-day change	1st Jan Change
15.40 ^CAD	-0.65%		-2.53%	+6.65%

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	1,047	-	-
Change	-	-1.38%	-18.96%	27.81%	15.55%	71.74%	-	-
Enterprise Value (EV) ¹	873.1	906.8	783.9	882.3	937.1	1,485	1,496	1,387
Change	-	3.86%	-13.55%	12.56%	6.2%	58.5%	-3.34%	-7.32%
P/E	11.7x	15.4x	13.9x	-11.4x	16.9x	-34.4x	9.79x	8.7x
PBR	1.87x	-	1.44x	2.13x	2.32x	4.64x	3.42x	2.56x
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	1.61x	1.51x
EV / Revenue	3.5x	3.21x	2.42x	2.55x	2.42x	3.15x	2.3x	2.01x
EV / EBITDA	7.64x	9.13x	6.87x	7.01x	6.59x	9.27x	6.58x	5.67x
EV / EBIT	11.6x	14.2x	11.8x	28.3x	10.6x	12.3x	8.99x	7.78x
EV / FCF	9.61x	13.9x	12.3x	10.8x	11.2x	14.6x	10.4x	8.5x
FCF Yield	10.4%	7.17%	8.12%	9.29%	8.92%	6.87%	9.62%	11.8%
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%	2.21%	2.21%
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	15.40	15.40	15.40
Nbr of stocks (in thousands)	72,580	70,178	69,313	68,808	68,217	67,992	-	-
Announcement Date	2/6/21	7/6/22	6/6/23	4/6/24	10/6/25	9/6/26	-	-

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)	18.52x	2.16x	9.64x	1.44%	181B
FORMULA ONE GROUP	46.4x	6.58x	28.29x	-.--%	25.53B
TBS HOLDINGS,INC.	18.79x	1.86x	18.39x	1.71%	5.7B
ORIENTAL PEARL GROUP CO.,LTD.	43.26x	-	-	2.07%	4.09B
ITV PLC	13.45x	0.91x	6.09x	6.85%	3.68B
FUJI MEDIA HOLDINGS, INC.	13.81x	1.7x	16.95x	4.93%	3.66B
LIBERTY GLOBAL LTD.	-6.67x	1.96x	7.69x	-.--%	3.58B
CANAL+ SA	16.36x	0.62x	4.88x	1.17%	3.54B
MFE-MEDIAFOREUROPE N.V.	8.05x	0.73x	3.3x	5.79%	2.46B
Average	19.11x	2.06x	11.90x	2.66%	25.93B
Weighted average by Cap.	21.33x	2.57x	11.82x	1.46%