Financials Hello Pal International Inc.

Equities

HP

CA4234071054

Software

Delayed Canadian Securities Exchange 15:59:26 06/09/2022 BST 5-day change 1st Jan Change
0.09 CAD -10.00% Intraday chart for Hello Pal International Inc. -.--% -.--%

Valuation

Fiscal Period: February 2017 2018 2019 2020 2021 2022
Capitalization 1 19.31 8.329 7.299 5.109 126.3 41.66
Enterprise Value (EV) 1 19.04 8.714 8.14 6.966 125.7 39.68
P/E ratio -4.81 x -3.35 x -2.67 x -1.38 x -25.3 x -5.37 x
Yield - - - - - -
Capitalization / Revenue - - - 4,969,777 x 7,915,305 x 1,055,962 x
EV / Revenue - - - 6,776,012 x 7,875,842 x 1,005,670 x
EV / EBITDA -5.96 x -3.97 x -3.13 x -2.12 x -38.5 x -10.2 x
EV / FCF -74 x -19.2 x -83.3 x -113 x -82.7 x 140 x
FCF Yield -1.35% -5.21% -1.2% -0.88% -1.21% 0.71%
Price to Book 4.95 x 3.59 x 56.7 x -5.76 x 27.8 x 5.5 x
Nbr of stocks (in thousands) 64,380 72,430 72,985 72,985 152,225 166,654
Reference price 2 0.3000 0.1150 0.1000 0.0700 0.8300 0.2500
Announcement Date 28/06/17 28/06/18 28/06/19 15/09/20 28/06/21 19/06/23
1CAD in Million2CAD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: February 2017 2018 2019 2020 2021 2022
Net sales - - - 1.028 15.96 39.46
EBITDA 1 -3.195 -2.198 -2.6 -3.28 -3.264 -3.888
EBIT 1 -3.195 -2.201 -2.604 -3.288 -3.275 -4.66
Operating Margin - - - -319.88% -20.52% -11.81%
Earnings before Tax (EBT) 1 -3.55 -2.294 -2.756 -3.698 -3.6 -4.441
Net income 1 -3.55 -2.294 -2.721 -3.698 -3.6 -7.613
Net margin - - - -359.68% -22.55% -19.29%
EPS 2 -0.0624 -0.0344 -0.0374 -0.0507 -0.0328 -0.0465
Free Cash Flow 1 -0.2573 -0.4541 -0.0977 -0.0616 -1.52 0.2829
FCF margin - - - -5.99% -9.53% 0.72%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 28/06/17 28/06/18 28/06/19 15/09/20 28/06/21 19/06/23
1CAD in Million2CAD
Estimates

Balance Sheet Analysis

Fiscal Period: February 2017 2018 2019 2020 2021 2022
Net Debt 1 - 0.38 0.84 1.86 - -
Net Cash position 1 0.27 - - - 0.63 1.98
Leverage (Debt/EBITDA) - -0.1748 x -0.3235 x -0.5662 x - -
Free Cash Flow 1 -0.26 -0.45 -0.1 -0.06 -1.52 0.28
ROE (net income / shareholders' equity) -192% -73.7% -222% 976% -195% -86.2%
ROA (Net income/ Total Assets) -96.8% -38.5% -62.5% -100% -49.3% -23.7%
Assets 1 3.666 5.964 4.354 3.683 7.299 32.08
Book Value Per Share 2 0.0600 0.0300 0 -0.0100 0.0300 0.0500
Cash Flow per Share 2 0 0 0 0 0.0100 0.0100
Capex 1 0 0.02 0.01 0.03 0.14 3.43
Capex / Sales - - - 3.19% 0.89% 8.69%
Announcement Date 28/06/17 28/06/18 28/06/19 15/09/20 28/06/21 19/06/23
1CAD in Million2CAD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. HP Stock
  4. Financials Hello Pal International Inc.