End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
2.71 CAD | -2.17% | -6.55% | -1.45% |
04-29 | Horizon Minerals Receives AU$2.9 Million from Vox Royalty Share Sale; Shares Slip 3% | MT |
04-11 | Pascal Attard Not to Stand for Re-Election as Director of Vox Royalty Corp | CI |
Valuation
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|
Capitalization 1 | 76.5 | 108.3 | 103.3 | 103.2 | 99.31 | - | - |
Enterprise Value (EV) 1 | 76.5 | 108.3 | 103.3 | 103.2 | 99.31 | 99.31 | 99.31 |
P/E ratio | - | - | - | - | 132 x | 36 x | - |
Yield | - | - | 0.86% | - | 2.2% | 2.63% | - |
Capitalization / Revenue | 606 x | 29.7 x | 12.1 x | 8.38 x | 7.97 x | 6.17 x | - |
EV / Revenue | 606 x | 29.7 x | 12.1 x | 8.38 x | 7.97 x | 6.17 x | - |
EV / EBITDA | -12.1 x | -34.6 x | 41.7 x | 17.5 x | 17.4 x | 10.7 x | 6.21 x |
EV / FCF | -12.8 x | - | - | - | 16.2 x | 13.9 x | 9.93 x |
FCF Yield | -7.78% | - | - | - | 6.18% | 7.22% | 10.1% |
Price to Book | - | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 32,482 | 39,362 | 44,594 | 49,754 | 50,146 | - | - |
Reference price 2 | 2.355 | 2.752 | 2.316 | 2.074 | 1.980 | 1.980 | 1.980 |
Announcement Date | 21-04-26 | 22-04-26 | 23-03-14 | 24-03-07 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | - | 0.1262 | 3.652 | 8.508 | 12.31 | 12.47 | 16.1 | - |
EBITDA 1 | - | -6.309 | -3.128 | 2.477 | 5.907 | 5.7 | 9.325 | 16 |
EBIT 1 | - | - | -3.311 | - | 1.729 | 2.45 | 5.7 | - |
Operating Margin | - | - | -90.68% | - | 14.04% | 19.65% | 35.4% | - |
Earnings before Tax (EBT) 1 | - | - | - | - | 2.413 | 2.85 | 6 | - |
Net income 1 | -1.241 | - | - | - | -0.1011 | 0.95 | 2.8 | - |
Net margin | - | - | - | - | -0.82% | 7.62% | 17.39% | - |
EPS 2 | -1.464 | - | - | - | - | 0.0150 | 0.0550 | - |
Free Cash Flow 1 | - | -5.954 | - | - | - | 6.133 | 7.167 | 10 |
FCF margin | - | -4,717.04% | - | - | - | 49.2% | 44.51% | - |
FCF Conversion (EBITDA) | - | - | - | - | - | 107.6% | 76.85% | 62.5% |
FCF Conversion (Net income) | - | - | - | - | - | 645.61% | 255.95% | - |
Dividend per Share 2 | - | - | - | 0.0200 | - | 0.0435 | 0.0520 | - |
Announcement Date | 20-05-13 | 21-04-26 | 22-04-26 | 23-03-14 | 24-03-07 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 Q3 | 2021 Q4 | 2022 Q1 | 2022 Q2 | 2022 Q4 | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | - | - | - | - | - | - | 2.217 | 3.515 | 2.997 | 2.8 | 3.1 | 3.1 | 3.2 | - |
EBITDA 1 | -0.182 | -1.527 | 0.0642 | 0.3206 | 0.5478 | - | 0.414 | 2.35 | 0.8231 | 1.5 | 1.5 | 2 | 2.3 | - |
EBIT 1 | - | - | - | - | - | - | -0.5177 | 1.899 | -0.5952 | 0.2 | 0.4 | 0.8 | 1.2 | - |
Operating Margin | - | - | - | - | - | - | -23.35% | 54.02% | -19.86% | 7.14% | 12.9% | 25.81% | 37.5% | - |
Earnings before Tax (EBT) 1 | - | - | - | - | - | - | 0.4656 | 2.074 | -0.229 | 0.4 | 0.6 | 1 | 1.4 | - |
Net income 1 | - | - | - | - | - | -0.6812 | -0.0484 | 1.047 | -0.418 | -0.3 | -0.3 | 0.2 | 0.5 | - |
Net margin | - | - | - | - | - | - | -2.18% | 29.77% | -13.94% | -10.71% | -9.68% | 6.45% | 15.62% | - |
EPS 2 | - | - | - | - | - | -0.0200 | - | 0.0200 | -0.0100 | - | - | - | 0.0100 | 0.0100 |
Dividend per Share 2 | - | - | - | - | - | - | - | 0.0110 | - | 0.0120 | 0.0120 | 0.0120 | 0.0120 | - |
Announcement Date | 21-11-22 | 22-04-26 | 22-05-24 | 22-08-15 | 23-03-14 | 23-05-10 | 23-08-10 | 23-11-08 | 24-03-07 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt | - | - | - | - | - | - | - | - |
Net Cash position | - | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
Free Cash Flow 1 | - | -5.95 | - | - | - | 6.13 | 7.17 | 10 |
ROE (net income / shareholders' equity) | - | - | - | - | - | 3.8% | 11.2% | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share | - | - | - | - | - | - | - | - |
Cash Flow per Share 2 | - | -0.0600 | 0.0200 | 0.0500 | - | 0.1300 | 0.1700 | 0.3100 |
Capex 1 | - | - | 9.37 | - | - | - | 0.5 | - |
Capex / Sales | - | - | 256.49% | - | - | - | 3.11% | - |
Announcement Date | 20-05-13 | 21-04-26 | 22-04-26 | 23-03-14 | 24-03-07 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
-1.45% | 99.31M | |
-6.73% | 4.14B | |
-15.70% | 3.21B | |
+3.83% | 1.57B | |
+30.61% | 1.22B | |
+36.60% | 944M | |
+82.85% | 881M | |
+13.93% | 582M | |
-25.13% | 558M | |
-.--% | 155M |
- Stock Market
- Equities
- VOXR Stock
- Financials Vox Royalty Corp.