Company Valuation: EQB Inc.

Data adjusted to current consolidation scope
Fiscal Period: October 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,630 1,649 2,604 4,103 3,401 5,336 - -
Change - -37.29% 57.89% 57.57% -17.12% 56.88% - -
Enterprise Value (EV) 2,630 1,649 2,604 4,103 3,401 5,336 5,336 5,336
Change - -37.29% 57.89% 57.57% -17.12% 56.88% 0% 0%
P/E 9.25x 6.39x 7.18x 10.6x 13.5x 75.2x 12.5x 10.1x
PBR 1.4x 0.77x 0.92x 1.38x 1.1x 1.4x 1.3x 1.18x
PEG - -0.66x 0.3x 1.95x -0.4x -1x 0x 0.4x
Capitalization / Revenue 4.51x 2.25x 3.11x 3.25x 2.71x 3.46x 2.47x 2.35x
EV / Revenue 0x 0x 0x 0x 0x 3.46x 2.47x 2.35x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 7x 4.99x 4.43x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.74 1.21 1.1 1.74 2.08 2.45 2.79 3.15
Rate of return 0.96% 2.51% 1.6% 1.63% 2.32% 1.95% 2.23% 2.51%
EPS 2 8.36 7.55 9.59 10.11 6.65 1.667 10.05 12.38
Distribution rate 8.85% 16% 11.5% 17.2% 31.3% 147% 27.7% 25.4%
Net sales 1 582.6 733.4 838.3 1,264 1,257 1,544 2,162 2,271
EBITDA - - - - - - - -
EBIT 1 382.7 458.9 529.3 692.9 617.7 762.2 1,068 1,204
Net income 1 288.1 264.6 364.6 389.8 256.5 123.2 454 452.3
Net Debt - - - - - - - -
Reference price 2 77.29 48.28 68.82 106.82 89.47 125.35 125.35 125.35
Nbr of stocks (in thousands) 34,029 34,163 37,841 38,415 38,014 42,566 - -
Announcement Date 2/7/22 2/16/23 12/7/23 12/4/24 12/3/25 - - -
1CAD in Million2CAD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
75.21x - - 1.95% 3.84B
25.43x16.85x - 0.68% 69.05B
39.32x4.58x15.5x-.--% 36.9B
25.81x5.18x25.65x0.07% 33.22B
17.77x12.14x23.59x1.12% 26.27B
8.15x1.91x3.6x1.67% 24.93B
28.49x3.87x11.64x-.--% 22.02B
22.99x18.72x44.19x0.16% 16.32B
22.53x22.55x - 0.23% 16.34B
Average 29.52x 10.73x 20.69x 0.65% 27.65B
Weighted average by Cap. 25.69x 10.74x 19.48x 0.54%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield