Valuation Inter-Rock Minerals Inc.

Stocks

Delayed Toronto S.E. 15:38:02 06/11/2026 GMT			5-day change	1st Jan Change
1.130 ^CAD	+3.67%		+7.62%	-1.74%

11-10	Inter-Rock Minerals Inc. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI
08-24	Inter-Rock Minerals Renewing Share Buyback Program	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	6.434	8.547	9.871	11.88	13.72	18.28
Change	-	32.85%	15.49%	20.38%	15.44%	33.24%
Enterprise Value (EV) ¹	13.37	12.05	11.5	12.07	14.04	16.25
Change	-	-9.9%	-4.55%	5%	16.28%	15.78%
P/E	7.2x	10.7x	23x	10.3x	12x	10.9x
PBR	0.88x	1x	1.08x	1.1x	1.1x	1.21x
PEG	-	-1x	-0.5x	0x	-15.94x	0.2x
Capitalization / Revenue	0.12x	0.13x	0.11x	0.13x	0.14x	0.17x
EV / Revenue	0.24x	0.19x	0.13x	0.13x	0.14x	0.15x
EV / EBITDA	4.58x	4.16x	3.25x	3.62x	3.96x	3.17x
EV / EBIT	6.64x	5.91x	3.94x	4.5x	4.95x	3.74x
EV / FCF	12.7x	1,205x	3.73x	7.22x	17.8x	6.8x
FCF Yield	7.88%	0.08%	26.8%	13.9%	5.62%	14.7%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.04	0.0358	0.0192	0.0523	0.0519	0.0769
Distribution rate	-	-	-	-	-	-
Net sales ¹	55.55	64.18	87.22	90.53	99.14	106.6
EBITDA ¹	2.922	2.897	3.534	3.335	3.541	5.133
EBIT ¹	2.015	2.037	2.919	2.685	2.835	4.349
Net income ¹	1.778	1.301	0.569	1.77	1.752	2.747
Net Debt ¹	6.937	3.499	1.627	0.19	0.321	-2.024
Reference price ²	0.2881	0.3832	0.4426	0.5376	0.6255	0.8410
Nbr of stocks (in thousands)	22,334	22,303	22,303	22,103	21,930	21,734
Announcement Date	14/04/21	22/04/22	27/04/23	22/04/24	24/04/25	10/04/26

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
INTER-ROCK MINERALS INC.	-	-	-	-	17.22M
VYLOR INC.	53.09x	4.82x	17.68x	0.25%	48.4B
MUYUAN FOODS GROUP CO., LTD.	-27.7x	2.33x	34.52x	0.32%	37.51B
WENS FOODSTUFF GROUP CO., LTD.	-22.74x	1.39x	152.23x	0.1%	16.76B
GUANGDONG HAID GROUP CO., LIMITED	20.34x	0.55x	10.43x	2.79%	12.01B
NEW HOPE LIUHE CO.,LTD.	-11.32x	0.78x	28.8x	-.--%	5.29B
CHAROEN POKPHAND FOODS	9.29x	1.08x	9.06x	4.37%	4.88B
JIANGXI ZHENGBANG TECHNOLOGY CO., LTD.	-19.33x	-	-	-	4B
FUJIAN WANCHEN FOOD GROUP CO., LTD.	9.82x	0.25x	3.55x	1.68%	3.87B
HEILONGJIANG AGRICULTURE COMPANY LIMITED	18.89x	-	-	1.86%	3.57B
Average	3.37x	1.60x	36.61x	1.42%	14B
Weighted average by Cap.	10.32x	2.81x	39.14x	0.71%