Suspension of trading

Valuation Adya Inc.

Stocks

Delayed Toronto S.E. Other stock markets 09:35:15 2026-05-06 EDT			5-day change	1st Jan Change
0.3700 ^CAD	-.--%		-.--%	+85.00%

12-09	Karrier One to Build Canada's First Scion-Encrypted Decentralized Network Including Arctic Deployments	CI
12-09	Adya invests in national sovereignty Karrier One to build Canada's first SCION-encrypted decentralized network including Arctic deployments	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	2.007	1.535	2.361	1.771	0.5903	0.5903
Change	-	-23.53%	53.85%	-25%	-66.67%	0%
Enterprise Value (EV) ¹	2.955	2.907	3.583	2.81	1.575	1.19
Change	-	-1.63%	23.25%	-21.56%	-43.97%	-24.4%
P/E	-2.12x	-1.96x	-3.13x	-1.74x	-1.27x	-0.99x
PBR	-4.71x	-1.27x	-1.21x	-0.6x	-0.17x	-0.15x
PEG	-	0.1x	0.88x	-0.1x	0x	-0x
Capitalization / Revenue	0.29x	0.27x	0.48x	0.43x	0.27x	0.33x
EV / Revenue	0.42x	0.51x	0.73x	0.68x	0.73x	0.66x
EV / EBITDA	-15.5x	-4.28x	-5.11x	-3.26x	-2.02x	-2.73x
EV / EBIT	-10.1x	-4.2x	-4.5x	-3.04x	-1.89x	-2.7x
EV / FCF	-30.7x	20.5x	11.1x	5.07x	-30.6x	-0.89x
FCF Yield	-3.25%	4.89%	9.04%	19.7%	-3.27%	-112%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0401	-0.0332	-0.032	-0.043	-0.0197	-0.0252
Distribution rate	-	-	-	-	-	-
Net sales ¹	7.018	5.73	4.911	4.158	2.168	1.79
EBITDA ¹	-0.1902	-0.6797	-0.7004	-0.8618	-0.7796	-0.4356
EBIT ¹	-0.2928	-0.6914	-0.7965	-0.9248	-0.8334	-0.4414
Net income ¹	-0.1928	-0.7836	-0.745	-1.007	-0.4641	-0.5947
Net Debt ¹	0.9478	1.372	1.221	1.039	0.9842	0.5999
Reference price ²	0.0850	0.0650	0.1000	0.0750	0.0250	0.0250
Nbr of stocks (in thousands)	23,614	23,614	23,614	23,614	23,614	23,614
Announcement Date	5/15/20	4/30/21	5/2/22	5/1/23	4/30/24	4/30/25

¹CAD in Million²CAD

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.($)
ADYA INC.	-	-	-	-	6.16M
CHINA MOBILE LIMITED	11.4x	1.33x	4.12x	7.03%	225B
VERIZON COMMUNICATIONS, INC.	9.45x	2.42x	6.48x	6.23%	189B
DEUTSCHE TELEKOM AG	13.26x	2.11x	5.56x	4.25%	147B
AMÉRICA MÓVIL, S.A.B. DE C.V.	13.24x	2.07x	5.21x	2.35%	81.43B
CHINA TELECOM CORPORATION LIMITED	11.66x	0.77x	2.89x	6.81%	73.22B
NTT, INC.	11.39x	1.67x	6.85x	3.69%	72.91B
SAUDI TELECOM COMPANY	15.78x	2.75x	8.62x	4.99%	58.78B
SINGAPORE TELECOMMUNICATIONS LIMITED	16.56x	5.33x	19.34x	4.34%	55.24B
ORANGE	17.09x	1.88x	5.86x	4.61%	52.11B
Average	13.31x	2.26x	7.21x	4.92%	95.46B
Weighted average by Cap.	12.35x	2.06x	6.27x	5.36%