VOX ROYALTY CORP. Financials Vox Royalty Corp. Toronto S.E.
Equities
VOX
CA92919F1036
Non-Gold Precious Metals & Minerals
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.8 CAD | +2.56% |
|
-1.44% | -0.73% |
| 05-08 | Vox Royalty Corp. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
| 05-08 | Vox Royalty Corp. Declares Quarterly Dividend, Payable on July 12, 2024 | CI |
Valuation
| Fiscal Period: Dezember | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|
| Capitalization 1 | 76.5 | 108.3 | 103.3 | 103.2 | 100 | - | - |
| Enterprise Value (EV) 1 | 76.5 | 108.3 | 103.3 | 103.2 | 88.14 | 82.74 | 100 |
| P/E ratio | - | - | - | - | 66.5 x | 28.5 x | - |
| Yield | - | - | 0.86% | - | 2.47% | 2.56% | 2.81% |
| Capitalization / Revenue | 606 x | 29.7 x | 12.1 x | 8.38 x | 8.27 x | 6.78 x | 3.55 x |
| EV / Revenue | 606 x | 29.7 x | 12.1 x | 8.38 x | 7.28 x | 5.61 x | 3.55 x |
| EV / EBITDA | -12.1 x | -34.6 x | 41.7 x | 17.5 x | 15.2 x | 10.4 x | 6.67 x |
| EV / FCF | -12.8 x | - | - | - | 15.5 x | 13.4 x | 9.76 x |
| FCF Yield | -7.78% | - | - | - | 6.47% | 7.44% | 10.2% |
| Price to Book | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 32,482 | 39,362 | 44,594 | 49,754 | 50,146 | - | - |
| Reference price 2 | 2.355 | 2.752 | 2.316 | 2.074 | 1.995 | 1.995 | 1.995 |
| Announcement Date | 26/04/21 | 26/04/22 | 14/03/23 | 07/03/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | 0.1262 | 3.652 | 8.508 | 12.31 | 12.1 | 14.74 | 28.2 |
| EBITDA 1 | - | -6.309 | -3.128 | 2.477 | 5.907 | 5.787 | 7.92 | 15 |
| EBIT 1 | - | - | -3.311 | - | 1.729 | 2.9 | 5.6 | 14.8 |
| Operating Margin | - | - | -90.68% | - | 14.04% | 23.97% | 37.98% | 52.48% |
| Earnings before Tax (EBT) 1 | - | - | - | - | 2.413 | 3.4 | 5.9 | 15.4 |
| Net income 1 | -1.241 | - | - | - | -0.1011 | 1 | 2.933 | - |
| Net margin | - | - | - | - | -0.82% | 8.26% | 19.89% | - |
| EPS 2 | -1.464 | - | - | - | - | 0.0300 | 0.0700 | - |
| Free Cash Flow 1 | - | -5.954 | - | - | - | 5.7 | 6.157 | 10.25 |
| FCF margin | - | -4,717.04% | - | - | - | 47.11% | 41.75% | 36.35% |
| FCF Conversion (EBITDA) | - | - | - | - | - | 98.5% | 77.74% | 68.33% |
| FCF Conversion (Net income) | - | - | - | - | - | 570% | 209.89% | - |
| Dividend per Share 2 | - | - | - | 0.0200 | - | 0.0493 | 0.0510 | 0.0560 |
| Announcement Date | 13/05/20 | 26/04/21 | 26/04/22 | 14/03/23 | 07/03/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | - | - | - | 2.217 | 3.515 | 2.997 | 2.883 | 3.1 | 3.1 | 3.2 | 3.8 | 3.6 |
| EBITDA 1 | -1.527 | 0.0642 | 0.3206 | 0.5478 | - | 0.414 | 2.35 | 0.8231 | 1.78 | 1.4 | 2 | 2.3 | 2.4 | 1.5 |
| EBIT 1 | - | - | - | - | - | -0.5177 | 1.899 | -0.5952 | 0.6105 | 0.3 | 0.9 | 1.2 | 1.3 | 0.4 |
| Operating Margin | - | - | - | - | - | -23.35% | 54.02% | -19.86% | 21.18% | 9.68% | 29.03% | 37.5% | 34.21% | 11.11% |
| Earnings before Tax (EBT) 1 | - | - | - | - | - | 0.4656 | 2.074 | -0.229 | 0.5007 | 0.5 | 1.1 | 1.4 | 1.5 | 0.5 |
| Net income 1 | - | - | - | - | -0.6812 | -0.0484 | 1.047 | -0.418 | -0.2414 | -0.4 | 0.2 | 0.5 | - | - |
| Net margin | - | - | - | - | - | -2.18% | 29.77% | -13.94% | -8.37% | -12.9% | 6.45% | 15.62% | - | - |
| EPS | - | - | - | - | -0.0200 | - | 0.0200 | -0.0100 | - | - | - | - | 0.0200 | 0.0100 |
| Dividend per Share 2 | - | - | - | - | - | - | 0.0110 | - | - | 0.0120 | 0.0120 | 0.0120 | 0.0130 | 0.0130 |
| Announcement Date | 26/04/22 | 24/05/22 | 15/08/22 | 14/03/23 | 10/05/23 | 10/08/23 | 08/11/23 | 07/03/24 | 08/05/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | - | - | - | - | - | 11.9 | 17.3 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | - | -5.95 | - | - | - | 5.7 | 6.16 | 10.3 |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share | - | - | - | - | - | - | - | - |
| Cash Flow per Share 2 | - | -0.0600 | 0.0200 | 0.0500 | - | 0.1300 | 0.1500 | 0.2100 |
| Capex 1 | - | - | 9.37 | - | - | - | - | - |
| Capex / Sales | - | - | 256.49% | - | - | - | - | - |
| Announcement Date | 13/05/20 | 26/04/21 | 26/04/22 | 14/03/23 | 07/03/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
5
Last Close Price
1.995
USD
Average target price
4.188
USD
Spread / Average Target
+109.95%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +0.24% | 4.45B | |
| +8.01% | 1.63B | |
| +33.72% | 1.26B | |
| +22.84% | 935M | |
| +82.85% | 881M | |
| +16.65% | 579M | |
| -25.94% | 567M | |
| -.--% | 155M | |
| +39.47% | 118M |
- Stock Market
- Equities
- VOXR Stock
- VOX Stock
- Financials Vox Royalty Corp.
