Valuation Mastermind, Inc.

Stocks

Delayed OTC Markets Other stock markets 12:25:31 2026-06-02 EDT			5-day change	1st Jan Change
0.000300 ^USD	-.--%		-.--%	+50.00%

24-11-08	Mastermind, Inc. Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2024	CI
24-08-14	Mastermind, Inc. Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2024	CI

Data adjusted to current consolidation scope

Fiscal Period: September	2018	2019	2020	2021	2022	2023
Market Cap ¹	169.4	47.42	16.94	4.831	8.799	3.796
Change	-	-72%	-64.29%	-71.48%	82.14%	-56.86%
Enterprise Value (EV) ¹	168.5	46.68	16.79	4.018	7.218	2.401
Change	-	-72.3%	-64.02%	-76.08%	79.65%	-66.74%
P/E	176x	-62.9x	120x	7x	12.8x	11x
PBR	94.7x	45.9x	14.4x	2.39x	3.27x	1.23x
PEG	-	0x	-1x	0x	-64x	-0.2x
Capitalization / Revenue	32.4x	12x	4.65x	1.26x	1.94x	0.81x
EV / Revenue	32.2x	11.8x	4.62x	1.05x	1.59x	0.51x
EV / EBITDA	132x	-78.6x	223x	636x	9.48x	4.09x
EV / EBIT	135x	-74.9x	347x	-261x	9.78x	4.21x
EV / FCF	337x	190x	-48.2x	-19.4x	20.4x	-4.98x
FCF Yield	0.3%	0.53%	-2.07%	-5.16%	4.91%	-20.1%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	0.0285	-0.0223	0.004168	0.02	0.02	0.009999
Distribution rate	-	-	-	-	-	-
Net sales ¹	5.229	3.954	3.639	3.828	4.54	4.707
EBITDA ¹	1.279	-0.5937	0.0755	0.006317	0.7614	0.5874
EBIT ¹	1.25	-0.6229	0.0484	-0.0154	0.7383	0.5701
Net income ¹	0.9149	-0.7539	0.1412	0.7673	0.6887	0.3893
Net Debt ¹	-0.8614	-0.7422	-0.1408	-0.8131	-1.581	-1.395
Reference price ²	5.000000	1.400000	0.500000	0.140000	0.255000	0.110000
Nbr of stocks (in thousands)	33,871	33,871	33,871	34,506	34,506	34,506
Announcement Date	1/15/19	1/14/20	2/22/21	2/14/22	1/13/23	1/12/24

¹USD in Million²USD

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.($)
MASTERMIND, INC.	-	-	-	-	10.35K
DENTSU GROUP INC.	9.72x	0.88x	5.19x	-.--%	5.34B
EASY CLICK WORLDWIDE NETWORK TECHNOLOGY CO., LTD.	74.48x	-	-	-	2.83B
Average	42.10x	0.88x	5.19x	0%	2.73B
Weighted average by Cap.	32.16x	0.88x	5.19x	0%