Valuation Stingray Group Inc. Toronto S.E.

Stocks

Delayed Toronto S.E. Other stock markets 17:41:00 26/06/2026 +04			5-day change	1st Jan Change
14.65 ^CAD	-1.15%		-8.69%	+1.45%

06-23	Stingray Expects Delay in Filing Annual Financial Statements	MT
06-19	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	1,008	-	-
Change	-	-1.38%	-18.96%	27.81%	15.55%	65.28%	-	-
Enterprise Value (EV) ¹	873.1	906.8	783.9	882.3	937.1	1,485	1,458	1,351
Change	-	3.86%	-13.55%	12.56%	6.2%	58.5%	-3.38%	-7.31%
P/E	11.7x	15.4x	13.9x	-11.4x	16.9x	-34.4x	9.42x	8.37x
PBR	1.87x	-	1.44x	2.13x	2.32x	4.64x	3.32x	2.52x
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	1.55x	1.46x
EV / Revenue	3.5x	3.21x	2.42x	2.55x	2.42x	3.15x	2.25x	1.96x
EV / EBITDA	7.64x	9.13x	6.87x	7.01x	6.59x	9.27x	6.42x	5.56x
EV / EBIT	11.6x	14.2x	11.8x	28.3x	10.6x	12.3x	8.81x	7.71x
EV / FCF	9.61x	13.9x	12.3x	10.8x	11.2x	14.6x	10.1x	8.34x
FCF Yield	10.4%	7.17%	8.12%	9.29%	8.92%	6.87%	9.89%	12%
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%	2.29%	2.29%
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	648.5	687.9
EBITDA ¹	114.3	99.27	114.1	125.9	142.2	160.2	227.1	243
EBIT ¹	75.58	63.72	66.49	31.17	88.12	121.2	165.4	175.3
Net income ¹	45.1	33.29	30.12	-13.74	36.44	-28.58	106.9	118.2
Net Debt ¹	356.6	397.4	371.1	354.7	327.4	503.4	449.9	343.4
Reference price ²	7.12	7.26	5.96	7.67	8.97	14.82	14.82	14.82
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)	16.71x	2.05x	9.31x	1.54%	170B
FORMULA ONE GROUP	67.51x	6.29x	28.36x	-.--%	22.47B
TBS HOLDINGS,INC.	18.79x	1.99x	19.6x	1.22%	5.81B
ORIENTAL PEARL GROUP CO.,LTD.	45.05x	-	-	1.99%	4.23B
ITV PLC	11.73x	0.97x	6.09x	6.12%	4.04B
LIBERTY GLOBAL LTD.	-5.71x	2.09x	7.73x	-.--%	3.7B
FUJI MEDIA HOLDINGS, INC.	31.51x	1.71x	62.09x	3.13%	3.52B
CANAL+ SA	13.03x	0.6x	4.77x	1.15%	3.25B
MFE-MEDIAFOREUROPE N.V.	7.28x	0.73x	3.27x	6.33%	2.42B
Average	22.88x	2.05x	17.65x	2.39%	24.41B
Weighted average by Cap.	22.11x	2.43x	12.21x	1.51%