Company Valuation: Vitreous Glass Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2020 2021 2022 2023 2024 2025
Market Cap 1 22.94 36.76 26.71 33.62 33.14 38.65
Change - 60.27% -27.35% 25.88% -1.43% 16.63%
Enterprise Value (EV) 1 21.55 34.43 25.06 31.43 31.31 35.76
Change - 59.76% -27.2% 25.42% -0.38% 14.21%
P/E 10.1x 11.3x 12.9x 13.7x 13.8x 12.3x
PBR 5.41x 8.84x 6.27x 8.13x 8.24x 7.73x
PEG - 0.3x -0.4x 0.8x -4.85x 0.4x
Capitalization / Revenue 2.45x 3.03x 2.78x 3.3x 3.43x 2.75x
EV / Revenue 2.3x 2.84x 2.6x 3.08x 3.24x 2.54x
EV / EBITDA 6.57x 7.7x 8.41x 9.17x 9.48x 8.57x
EV / EBIT 6.99x 7.89x 8.8x 9.53x 10x 8.88x
EV / FCF 9.87x 9.14x 28.4x 11.6x 18x 13.2x
FCF Yield 10.1% 10.9% 3.52% 8.62% 5.56% 7.58%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 0.36 0.52 0.33 0.39 0.3789 0.4962
Distribution rate - - - - - -
Net sales 1 9.362 12.12 9.623 10.19 9.657 14.07
EBITDA 1 3.281 4.471 2.979 3.427 3.302 4.172
EBIT 1 3.082 4.364 2.849 3.297 3.133 4.028
Net income 1 2.316 3.374 2.172 2.537 2.398 3.144
Net Debt 1 -1.387 -2.334 -1.644 -2.185 -1.825 -2.888
Reference price 2 3.650 5.850 4.250 5.350 5.230 6.100
Nbr of stocks (in thousands) 6,284 6,284 6,284 6,284 6,336 6,336
Announcement Date 12/11/20 12/10/21 12/7/22 12/8/23 12/6/24 12/9/25
1CAD in Million2CAD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 29.52M
25.37x3.95x12.71x1.82% 81.72B
28.91x4.51x14.04x1.22% 64.17B
33.19x4.75x14.29x0.91% 38.77B
23.1x4.05x15.85x0.52% 23.08B
32.43x2.89x13.51x-.--% 16.81B
-63.65x3.99x12.98x0.13% 15.15B
20.58x2.7x13.54x1.46% 10.28B
20.41x - - 0.69% 8.48B
Average 15.04x 3.83x 13.85x 0.84% 28.72B
Weighted average by Cap. 22.11x 4.11x 13.69x 1.15%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. VCI Stock
  4. Valuation Vitreous Glass Inc.