Projected Income Statement: Dominion Lending Centres Inc.

Forecast Balance Sheet: Dominion Lending Centres Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Net Debt 1 - - - - 33.8 80.3 55.3
Change - - - - - 137.52% -31.13%
Announcement Date 29/03/22 28/03/23 19/03/24 27/03/25 24/03/26 - -
1CAD in Million
Estimates

Cash Flow Forecast: Dominion Lending Centres Inc.

Fiscal Period: December 2026 2027
CAPEX 1 - -
Change - -
Free Cash Flow (FCF) 1 41.4 48.3
Change - 16.67%
Announcement Date - -
1CAD in Million
Estimates

Forecast Financial Ratios: Dominion Lending Centres Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027

Profitability

       
EBITDA Margin (%) 55.68% 45.33% 39.06% 46.9% 50.7% 52.31% 55.5%
EBIT Margin (%) - - 29.29% - - 45.64% 49.6%
EBT Margin (%) - - - - 35.36% - -
Net margin (%) - - 0.1% -165.16% 25.51% 31.24% 34.89%
FCF margin (%) - - - - - 36.13% 33.51%
FCF / Net Income (%) - - - - - 115.64% 96.02%

Profitability

       
ROA - - - - - - -
ROE - - - - - 25.2% 29.6%

Financial Health

       
Leverage (Debt/EBITDA) - - - - 0.69x 1.34x 0.69x
Debt / Free cash flow - - - - - 1.94x 1.14x

Capital Intensity

       
CAPEX / Current Assets (%) - - - - - - -
CAPEX / EBITDA (%) - - - - - - -
CAPEX / FCF (%) - - - - - - -

Items per share

       
Cash flow per share 1 - - - - - - -
Change - - - - - - -
Dividend per Share 1 - - - - - 0.19 0.23
Change - - - - - - 21.05%
Book Value Per Share 1 - - 0.5328 - - - -
Change - - - - - - -
EPS 1 - - - - 0.31 0.46 0.64
Change - - - - - 48.39% 39.13%
Nbr of stocks (in thousands) - - 48,227 - 77,171 77,027 77,027
Announcement Date - - 19/03/24 - 24/03/26 - -
1CAD
Estimates
2026 *2027 *
P/E 19.5x 14x
PBR - -
EV / Sales 6.73x 5.18x
Yield 2.12% 2.56%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
6
Last Close Price
8.970CAD
Average target price
12.96CAD
Spread / Average Target
+44.46%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. DLCG Stock
  4. Financials Dominion Lending Centres Inc.