BLENDE SILVER CORP. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.035 CAD | -12.50% |
|
-12.50% | +75.00% |
| 04-26 | Blende Silver Corp. Reports Earnings Results for the First Quarter Ended February 29, 2024 | CI |
| 04-01 | Blende Silver Corp. Reports Earnings Results for the Full Year Ended November 30, 2023 | CI |
Valuation
| Fiscal Period: November | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1.286 | 0.9127 | 5.431 | 3.982 | 1.419 | 1.419 |
| Enterprise Value (EV) 1 | 1.712 | 1.567 | 5.33 | 4.226 | 1.488 | 1.581 |
| P/E ratio | 47.8 x | -2.01 x | -10 x | -19.3 x | -3.94 x | -4.39 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | - | - | - | - | - |
| EV / Revenue | - | - | - | - | - | - |
| EV / EBITDA | -2.63 x | -8.68 x | -24.9 x | -15.4 x | -6.24 x | -34.2 x |
| EV / FCF | -7.69 x | -15.8 x | -26.8 x | -2.83 x | -7.86 x | 8.02 x |
| FCF Yield | -13% | -6.32% | -3.73% | -35.4% | -12.7% | 12.5% |
| Price to Book | 1.34 x | 1.66 x | 3.71 x | 1.48 x | 0.5 x | 0.56 x |
| Nbr of stocks (in thousands) | 25,727 | 26,077 | 47,224 | 56,879 | 70,951 | 70,951 |
| Reference price 2 | 0.0500 | 0.0350 | 0.1150 | 0.0700 | 0.0200 | 0.0200 |
| Announcement Date | 01/04/19 | 30/03/20 | 29/03/21 | 29/03/22 | 30/03/23 | 01/04/24 |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: November | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales | - | - | - | - | - | - |
| EBITDA 1 | -0.6502 | -0.1806 | -0.214 | -0.2752 | -0.2386 | -0.0463 |
| EBIT 1 | -0.6577 | -0.4428 | -0.2192 | -0.2856 | -0.2526 | -0.0571 |
| Operating Margin | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | 0.0268 | -0.45 | -0.3609 | -0.1864 | -0.2713 | -0.323 |
| Net income 1 | 0.0268 | -0.45 | -0.3609 | -0.1864 | -0.3323 | -0.323 |
| Net margin | - | - | - | - | - | - |
| EPS 2 | 0.001045 | -0.0174 | -0.0115 | -0.003627 | -0.005076 | -0.004552 |
| Free Cash Flow 1 | -0.2226 | -0.099 | -0.1988 | -1.496 | -0.1894 | 0.1971 |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 01/04/19 | 30/03/20 | 29/03/21 | 29/03/22 | 30/03/23 | 01/04/24 |
1CAD in Million2CAD
Estimates
Balance Sheet Analysis
| Fiscal Period: November | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 0.43 | 0.65 | - | 0.24 | 0.07 | 0.16 |
| Net Cash position 1 | - | - | 0.1 | - | - | - |
| Leverage (Debt/EBITDA) | -0.6549 x | -3.623 x | - | -0.8902 x | -0.2908 x | -3.504 x |
| Free Cash Flow 1 | -0.22 | -0.1 | -0.2 | -1.5 | -0.19 | 0.2 |
| ROE (net income / shareholders' equity) | 1.77% | -59.6% | -35.8% | -8.99% | -12% | -12% |
| ROA (Net income/ Total Assets) | -19.5% | -16.3% | -8.03% | -6.6% | -4.58% | -1.09% |
| Assets 1 | -0.1377 | 2.76 | 4.495 | 2.824 | 7.255 | 29.59 |
| Book Value Per Share 2 | 0.0400 | 0.0200 | 0.0300 | 0.0500 | 0.0400 | 0.0400 |
| Cash Flow per Share 2 | 0 | 0 | 0 | 0.0100 | 0 | 0 |
| Capex 1 | 0.17 | 0.04 | 0.07 | 1.3 | 0.21 | - |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 01/04/19 | 30/03/20 | 29/03/21 | 29/03/22 | 30/03/23 | 01/04/24 |
1CAD in Million2CAD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +75.00% | 1.83M | |
| -10.95% | 152B | |
| -0.98% | 125B | |
| +5.27% | 76.75B | |
| +19.27% | 49.6B | |
| +2.78% | 49.11B | |
| +35.87% | 41.27B | |
| +94.59% | 29.89B | |
| +30.73% | 27.93B | |
| +77.37% | 19.73B |
- Stock Market
- Equities
- BAG Stock
- Financials Blende Silver Corp.
