Valuation BMTC Group Inc.

Stocks

Market Closed - Toronto S.E. 14:45:39 2026-10-09 EDT			5-day change	1st Jan Change
12.50 ^CAD	-1.81%		-3.85%	-2.80%

09-10	Tranche Update on BMTC Group Inc.'s Equity Buyback Plan announced on April 9, 2026.	CI
09-10	BMTC Group Inc. Reports Earnings Results for the Second Quarter and Six Months Ended July 31, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: January	2021	2022	2023	2024	2025	2026
Market Cap ¹	368.5	501.2	458.8	428	419.1	411.8
Change	-	36.03%	-8.46%	-6.71%	-2.06%	-1.75%
Enterprise Value (EV) ¹	386.9	494.9	475.5	457.2	450.5	425
Change	-	27.91%	-3.93%	-3.84%	-1.47%	-5.65%
P/E	6.74x	6.15x	11.3x	9.07x	9.57x	12.3x
PBR	1.36x	1.29x	1.04x	0.9x	0.79x	0.7x
PEG	-	0.1x	-0.2x	0.5x	-1.52x	-0.5x
Capitalization / Revenue	0.57x	0.61x	0.64x	0.74x	0.7x	0.66x
EV / Revenue	0.6x	0.6x	0.66x	0.79x	0.75x	0.69x
EV / EBITDA	5.62x	5.48x	9.52x	-45.8x	40.3x	29.6x
EV / EBIT	5.79x	5.98x	10.9x	-29.3x	3,604x	-67.5x
EV / FCF	7.64x	10x	-34.5x	-277x	22.7x	26.7x
FCF Yield	13.1%	9.97%	-2.9%	-0.36%	4.4%	3.74%
Dividend per Share ²	0.29	0.34	0.36	0.36	0.36	0.36
Rate of return	2.67%	2.28%	2.6%	2.75%	2.78%	2.79%
EPS ²	1.613	2.429	1.228	1.443	1.352	1.048
Distribution rate	18%	14%	29.3%	25%	26.6%	34.4%
Net sales ¹	649.1	819.4	718	578.9	602.7	619.6
EBITDA ¹	68.83	90.36	49.94	-9.985	11.18	14.38
EBIT ¹	66.84	82.76	43.81	-15.62	0.125	-6.297
Net income ¹	54.84	81.93	40.84	47.43	43.91	33.56
Net Debt ¹	18.49	-6.25	16.71	29.24	31.37	13.25
Reference price ²	10.87	14.94	13.83	13.09	12.94	12.92
Nbr of stocks (in thousands)	33,896	33,547	33,172	32,694	32,390	31,872
Announcement Date	4/29/21	4/29/22	5/1/23	4/30/24	5/1/25	5/1/26

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BMTC GROUP INC.	-	-	-	-	278M
AMAZON.COM, INC.	20.36x	3.44x	13.16x	-.--%	2,831B
WESFARMERS LIMITED	28.28x	2.03x	14.73x	3.07%	61.28B
JD.COM, INC.	9.94x	0.09x	3.68x	3.85%	36.41B
COUPANG, INC.	-31.25x	0.66x	38.11x	-.--%	28.44B
SHEIN GLOBAL HOLDINGS LIMITED	16.91x	0.23x	6.32x	-	18.67B
FALABELLA S.A.	16.59x	1.44x	9.74x	3.04%	16.92B
TRENT LIMITED	71.56x	6.36x	33.91x	0.17%	16.09B
RYOHIN KEIKAKU CO., LTD.	34.52x	2.47x	17.23x	0.74%	14.83B
WAYFAIR INC.	-1564.66x	1.18x	18.32x	0.01%	14.48B
Average	-155.31x	1.99x	17.24x	1.36%	303.8B
Weighted average by Cap.	12.65x	3.32x	13.40x	0.13%