Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
2.405 USD | -2.24% | +5.95% | +46.65% |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 415.5 | 553.8 | 1,502 | 670 | 565.9 | 888.1 | - | - |
Enterprise Value (EV) 1 | 565 | 488.1 | 922.6 | 512.4 | 565.9 | 888.1 | 888.1 | 888.1 |
P/E ratio | -1.23 x | -0.55 x | -6.09 x | -1.94 x | -3.24 x | -48.2 x | 67.5 x | - |
Yield | - | - | - | - | - | - | - | - |
Capitalization / Revenue | 5.48 x | 9.09 x | 26.8 x | 0.94 x | 0.62 x | 0.91 x | 0.83 x | 0.71 x |
EV / Revenue | 5.48 x | 9.09 x | 26.8 x | 0.94 x | 0.62 x | 0.91 x | 0.83 x | 0.71 x |
EV / EBITDA | -12.4 x | -21.6 x | 46.8 x | -42.4 x | 19.4 x | 20.3 x | 11.9 x | - |
EV / FCF | -1.27 x | -9.15 x | -9.43 x | -38.6 x | -19.6 x | -367 x | -67.8 x | - |
FCF Yield | -78.9% | -10.9% | -10.6% | -2.59% | -5.09% | -0.27% | -1.48% | - |
Price to Book | - | - | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 10,629 | 91,900 | 205,599 | 236,600 | 260,490 | 263,084 | - | - |
Reference price 2 | 39.09 | 6.026 | 7.306 | 2.832 | 2.172 | 3.376 | 3.376 | 3.376 |
Announcement Date | 20-03-30 | 21-03-18 | 22-04-27 | 23-04-24 | 24-03-21 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 75.86 | 60.92 | 56.13 | 712.2 | 909 | 978.9 | 1,076 | 1,246 |
EBITDA 1 | -33.61 | -25.58 | 32.09 | -15.8 | 29.2 | 43.71 | 74.9 | - |
EBIT 1 | -78.8 | -185.4 | -132.1 | -347.8 | -162.8 | -9.2 | 22.9 | - |
Operating Margin | -103.87% | -304.35% | -235.41% | -48.83% | -17.91% | -0.94% | 2.13% | - |
Earnings before Tax (EBT) | -276.3 | -206.3 | -232.5 | -379.8 | - | - | - | - |
Net income 1 | -271.5 | -239.7 | -230.4 | -335.1 | -172.7 | -18.9 | 12.8 | - |
Net margin | -357.85% | -393.45% | -410.46% | -47.05% | -18.99% | -1.93% | 1.19% | - |
EPS 2 | -31.70 | -11.00 | -1.200 | -1.460 | -0.6700 | -0.0700 | 0.0500 | - |
Free Cash Flow 1 | -327.9 | -60.52 | -159.2 | -17.38 | -28.81 | -2.42 | -13.1 | - |
FCF margin | -432.24% | -99.35% | -283.69% | -2.44% | -3.17% | -0.25% | -1.22% | - |
FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - | - | - |
Announcement Date | 20-03-30 | 21-03-18 | 22-04-27 | 23-04-24 | 24-03-21 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q3 | 2022 Q4 | 2023 Q1 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 22.72 | 17.6 | 223.7 | 230.5 | 240.4 | 202.5 | - | 248.4 | 197.8 | 246.5 | 248.7 | 259.3 |
EBITDA 1 | 18.42 | -0.675 | -25.93 | 18.32 | -7.549 | 7.415 | - | 3.479 | - | 11.9 | 11.8 | 15.3 |
EBIT | -44 | -23.17 | -81.42 | -88.54 | -154.6 | -29.68 | - | -84.94 | - | - | - | - |
Operating Margin | -193.67% | -131.67% | -36.4% | -38.41% | -64.33% | -14.66% | - | -34.19% | - | - | - | - |
Earnings before Tax (EBT) | -46.97 | -38.04 | -75.76 | -105.8 | -160.2 | -34.78 | - | - | - | - | - | - |
Net income | -54.99 | -37.9 | -73.3 | -98.11 | -125.8 | -34.2 | -21.78 | -82.79 | - | - | - | - |
Net margin | -242.04% | -215.4% | -32.77% | -42.56% | -52.33% | -16.89% | - | -33.32% | - | - | - | - |
EPS 2 | -0.3000 | -0.2000 | -0.3100 | -0.4100 | -0.5400 | -0.1400 | -0.0800 | -0.3200 | -0.0100 | - | - | -0.0100 |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 22-04-27 | 22-05-16 | 22-08-12 | 22-11-14 | 23-04-24 | 23-05-15 | 23-11-13 | 24-03-21 | 24-05-09 | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt | 150 | - | - | - | - | - | - | - |
Net Cash position | - | 65.7 | 580 | 158 | - | - | - | - |
Leverage (Debt/EBITDA) | -4.449 x | - | - | - | - | - | - | - |
Free Cash Flow 1 | -328 | -60.5 | -159 | -17.4 | -28.8 | -2.42 | -13.1 | - |
ROE (net income / shareholders' equity) | - | - | - | - | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share | - | - | - | - | - | - | - | - |
Cash Flow per Share | - | - | - | - | - | - | - | - |
Capex 1 | 138 | 3.02 | 3.79 | 10.7 | 7.85 | 10.8 | 26.5 | - |
Capex / Sales | 182.09% | 4.96% | 6.76% | 1.5% | 0.86% | 1.1% | 2.46% | - |
Announcement Date | 20-03-30 | 21-03-18 | 22-04-27 | 23-04-24 | 24-03-21 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+46.65% | 647M | |
+32.36% | 698B | |
+26.51% | 568B | |
-4.40% | 358B | |
+19.46% | 328B | |
+3.50% | 283B | |
+16.34% | 238B | |
+6.68% | 203B | |
-9.08% | 198B | |
+8.62% | 165B |
- Stock Market
- Equities
- SNDL Stock
- Financials SNDL Inc.