Valuation Pollard Banknote Limited

Equities

Delayed Toronto S.E. Other stock markets 20:39:01 11/09/2024 BST			5-day change	1st Jan Change
23.79 ^CAD	+0.68%		-4.95%	-25.07%

08-29	Pollard Banknote Partners With Alberta Gaming on eInstant Games	MT
08-26	Pollard Banknote to provide iLottery solution for Kansas Lottery	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025
Capitalization ¹	512.7	916.2	1,073	514.7	863.4	639.3	-
Change	-	78.7%	17.08%	-52.02%	67.75%	-25.95%	-
Enterprise Value (EV) ¹	648.5	1,062	1,201	514.7	997.3	769.1	721.1
Change	-	63.82%	13.04%	-57.14%	93.77%	-22.88%	-6.24%
P/E ratio	23.3x	27.9x	54.6x	26.9x	27.9x	15.8x	11.9x
PBR	4.16x	-	-	-	-	-	-
PEG	-	0.6x	-1.3x	-9.82x	0.5x	0.5x	0.4x
Capitalization / Revenue	1.29x	2.21x	2.34x	1.07x	1.66x	1.16x	1.09x
EV / Revenue	1.63x	2.57x	2.62x	1.07x	1.92x	1.39x	1.23x
EV / EBITDA	10.8x	13.2x	14.3x	6.39x	10.9x	6.56x	5.41x
EV / EBIT	19.9x	21.2x	35.8x	15x	21.7x	10.8x	8.44x
EV / FCF	53.8x	22.8x	35x	-	19.9x	18.7x	10.8x
FCF Yield	1.86%	4.4%	2.86%	-	5.02%	5.35%	9.27%
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	0.86	1.28	0.73	0.71	1.15	1.495	1.985
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	397.8	414.1	459	482.3	520.4	552	588.4
EBITDA ¹	60.2	80.6	84	80.5	91.3	117.3	133.2
EBIT ¹	32.6	50	33.5	34.2	46	71.39	85.46
Net income ¹	22	33.3	19.7	19.3	31.4	39.5	49.7
Net Debt ¹	135.8	146.1	128.2	-	133.9	129.8	81.8
Reference price ²	20.00	35.74	39.85	19.12	32.03	23.63	23.63
Nbr of stocks (in thousands)	25,636	25,636	26,918	26,918	26,955	27,055	-
Announcement Date	11/03/20	10/03/21	09/03/22	07/03/23	05/03/24	-	-

¹CAD in Million²CAD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
POLLARD BANKNOTE LIMITED	15.81x	1.39x	6.56x	-	470M
ZEAL NETWORK SE	34.63x	4.39x	15.84x	+3.32%	785M
INTRALOT S.A. INTEGRATED LOTTERY SYSTEMS AND SERVICES	57.6x	2.82x	7.22x	-	767M
BLUEBET HOLDINGS LTD	-9.47x	0.51x	20.92x	-.--%	67.27M
Average	24.64x	2.28x	12.64x	+1.66%	522.53M
Weighted average by Cap.	37.41x	3.01x	10.75x	+3.06%