|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 21.46 CAD | +0.42% |
|
+4.42% | +11.71% |
| 07-03 | Spin Master Price Target Raised to $27 at TD | MT |
| 05-11 | Spin Master Corp. and Supercell Enter Global Toy Licensing Agreement | CI |
Company Valuation: Spin Master Corp.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,879 | 2,581 | 2,736 | 2,410 | 1,397 | 1,512 | - | - |
| Change | - | -33.47% | 6.03% | -11.93% | -42.04% | 8.24% | - | - |
| Enterprise Value (EV) 1 | 3,389 | 2,008 | 2,093 | 2,711 | 1,751 | 1,778 | 1,712 | 1,664 |
| Change | - | -40.76% | 4.24% | 29.54% | -35.41% | 1.52% | -3.69% | -2.78% |
| P/E | 20x | 10x | 18.5x | 30.6x | -9.52x | 14.8x | 10.8x | 10.8x |
| PBR | 3.69x | 2.04x | - | - | - | - | - | - |
| PEG | - | 0.3x | -0.4x | -0.7x | 0x | -0x | 0.3x | 30.13x |
| Capitalization / Revenue | 1.9x | 1.28x | 1.44x | 1.06x | 0.66x | 0.7x | 0.68x | 0.67x |
| EV / Revenue | 1.66x | 0.99x | 1.1x | 1.2x | 0.83x | 0.82x | 0.77x | 0.74x |
| EV / EBITDA | 8.18x | 5.16x | 5x | 5.85x | 4.9x | 4.6x | 4.19x | 4x |
| EV / EBIT | 12.5x | 6.25x | 7.25x | 8.12x | 7.89x | 8.02x | 7.02x | 6.46x |
| EV / FCF | 9.98x | 13.4x | 17x | 12.6x | 14.2x | 20x | 11.5x | 10x |
| FCF Yield | 10% | 7.47% | 5.88% | 7.95% | 7.06% | 5% | 8.67% | 10% |
| Dividend per Share 2 | - | 0.087 | 0.1772 | 0.2951 | 0.3439 | 0.4265 | 0.4515 | 0.4915 |
| Rate of return | - | 0.35% | 0.67% | 1.25% | 2.47% | 2.83% | 3% | 3.26% |
| EPS 2 | 1.89 | 2.45 | 1.43 | 0.77 | -1.46 | 1.015 | 1.395 | 1.4 |
| Distribution rate | - | 3.55% | 12.4% | 38.3% | -23.6% | 42% | 32.4% | 35.1% |
| Net sales 1 | 2,042 | 2,020 | 1,905 | 2,263 | 2,113 | 2,171 | 2,229 | 2,251 |
| EBITDA 1 | 414.1 | 389.4 | 418.8 | 463.6 | 357.1 | 386.4 | 408.8 | 416.5 |
| EBIT 1 | 272.2 | 321.2 | 288.7 | 333.8 | 222 | 221.6 | 243.8 | 257.7 |
| Net income 1 | 198.6 | 261.3 | 151.4 | 81.9 | -148.5 | 112.5 | 146.7 | 132 |
| Net Debt 1 | -489.7 | -573.1 | -643.6 | 300.9 | 354.2 | 265.7 | 200.1 | 152.5 |
| Reference price 2 | 37.88 | 24.62 | 26.40 | 23.54 | 13.89 | 15.06 | 15.06 | 15.06 |
| Nbr of stocks (in thousands) | 102,394 | 104,828 | 103,661 | 102,377 | 100,535 | 100,399 | - | - |
| Announcement Date | 2/28/22 | 3/8/23 | 2/28/24 | 2/24/25 | 3/5/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.84x | 0.82x | 4.6x | 2.83% | 1.51B | |
| 18.76x | 1.56x | 9.16x | 2.35% | 16.16B | |
| 13.3x | 2.6x | 9.01x | 3.68% | 10.86B | |
| 35.66x | 10.81x | 22.59x | 2.48% | 9.19B | |
| 8.21x | 0.97x | 6.33x | -.--% | 3.9B | |
| 36.5x | 1.83x | 17.73x | -.--% | 1.72B | |
| -10.8x | 0.55x | 6.6x | -.--% | 302M | |
| Average | 16.64x | 2.73x | 10.86x | 1.62% | 6.23B | |
| Weighted average by Cap. | 20.38x | 3.69x | 11.86x | 2.4% |
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
- Stock Market
- Stocks
- TOY Stock
- Valuation Spin Master Corp.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
