Company Valuation: EQB Inc.

Data adjusted to current consolidation scope
Fiscal Period: October 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,630 1,649 2,604 4,103 3,401 4,246 - -
Change - -37.29% 57.89% 57.57% -17.12% 24.84% - -
Enterprise Value (EV) 2,630 1,649 2,604 4,103 3,401 4,246 4,246 4,246
Change - -37.29% 57.89% 57.57% -17.12% 24.84% 0% 0%
P/E Ratio 9.25x 6.39x 7.18x 10.6x 13.5x 15.6x 11.2x -
PBR 1.4x 0.77x 0.92x 1.38x 1.1x 1.34x 1.24x -
PEG - -0.66x 0.3x 1.95x -0.4x 1x 0.3x -
Capitalization / Revenue 4.51x 2.25x 3.11x 3.25x 2.71x 2.71x 1.87x 1.93x
EV / Revenue 0x 0x 0x 0x 0x 2.71x 1.87x 1.93x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 5.64x 3.97x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.74 1.21 1.1 1.74 2.08 2.422 2.726 -
Rate of return 0.96% 2.51% 1.6% 1.63% 2.32% 2.02% 2.27% -
EPS 2 8.36 7.55 9.59 10.11 6.65 7.7 10.67 -
Distribution rate 8.85% 16% 11.5% 17.2% 31.3% 31.5% 25.5% -
Net sales 1 582.6 733.4 838.3 1,264 1,257 1,565 2,265 2,204
EBITDA - - - - - - - -
EBIT 1 382.7 458.9 529.3 692.9 617.7 752.4 1,070 -
Net income 1 288.1 264.6 364.6 389.8 256.5 344.4 520.3 447
Net Debt - - - - - - - -
Reference price 2 77.29 48.28 68.82 106.82 89.47 119.83 119.83 119.83
Nbr of stocks (in thousands) 34,029 34,163 37,841 38,415 38,014 35,434 - -
Announcement Date 07/02/22 16/02/23 07/12/23 04/12/24 03/12/25 - - -
1CAD in Million2CAD
Estimates

P/E Ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
15.37x - - 2.05% 3.03B
22.79x3.98x12.98x-.--% 38B
24.74x2.77x15.46x0.08% 27.39B
7.48x1.71x - 1.82% 24.33B
18.52x14.64x29.01x1.14% 21.78B
26.61x3.96x11.58x-.--% 21.38B
24.42x19.08x47.64x0.15% 12.94B
12.18x - - 1.36% 12.12B
21.06x - - 0.79% 9.57B
27.09x39.02x - -.--% 7.21B
Average 20.03x 12.16x 23.33x 0.74% 17.78B
Weighted average by Cap. 20.28x 7.84x 19.86x 0.58%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!