Financials Issuer Direct Corporation

Equities

ISDR

US46520M2044

IT Services & Consulting

Market Closed - Nyse 04:10:00 2024-04-30 pm EDT 5-day change 1st Jan Change
11.58 USD +1.09% Intraday chart for Issuer Direct Corporation -0.64% -36.16%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024
Capitalization 1 44.4 65.52 111.6 94.93 69.11 44.16
Enterprise Value (EV) 1 44.4 65.52 111.6 94.93 69.11 44.16
P/E ratio 64.9 x 31.3 x 34.2 x 48.2 x 90.7 x 72.3 x
Yield - - - - - -
Capitalization / Revenue 2.72 x 3.54 x 5.1 x 4.04 x 2.07 x 1.28 x
EV / Revenue 2.72 x 3.54 x 5.1 x 4.04 x 2.07 x 1.28 x
EV / EBITDA 20.7 x 15.9 x 21.3 x 25.6 x 12.8 x 8.99 x
EV / FCF - - - - - -
FCF Yield - - - - - -
Price to Book - - - - - -
Nbr of stocks (in thousands) 3,798 3,742 3,791 3,791 3,812 3,815
Reference price 2 11.69 17.51 29.45 25.04 18.13 11.58
Announcement Date 2/27/20 3/4/21 3/3/22 3/2/23 3/7/24 -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net sales 1 16.3 18.53 21.88 23.51 33.38 34.61
EBITDA 1 2.141 4.122 5.252 3.702 5.381 4.911
EBIT 1 0.474 2.694 3.743 2.669 2.816 2.171
Operating Margin 2.91% 14.54% 17.1% 11.35% 8.44% 6.27%
Earnings before Tax (EBT) 1 0.795 2.83 4.112 2.658 1.309 0.8514
Net income 1 0.686 2.106 3.291 1.934 0.766 0.6386
Net margin 4.21% 11.37% 15.04% 8.22% 2.29% 1.85%
EPS 2 0.1800 0.5600 0.8600 0.5200 0.2000 0.1600
Free Cash Flow - - - - - -
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share 2 - - - - - -
Announcement Date 2/27/20 3/4/21 3/3/22 3/2/23 3/7/24 -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 5.465 5.718 5.288 5.807 5.28 7.139 8.619 9.651 7.569 7.539 8.635 9.005 8.498 8.473
EBITDA 1 1.632 0.987 0.85 1.31 0.952 0.589 0.782 2.862 1.503 0.234 1.298 1.428 0.9797 1.206
EBIT 1 0.977 0.698 0.688 1.148 0.789 0.044 0.581 1.747 0.593 -0.105 0.6134 0.7428 0.2947 0.5205
Operating Margin 17.88% 12.21% 13.01% 19.77% 14.94% 0.62% 6.74% 18.1% 7.83% -1.39% 7.1% 8.25% 3.47% 6.14%
Earnings before Tax (EBT) 1 1.343 0.699 0.69 1.168 0.866 -0.066 -0.192 1.845 0.46 -0.804 0.2834 0.4128 -0.0353 0.1905
Net income 1 1.024 0.616 0.516 0.841 0.686 -0.109 -0.144 1.363 0.273 -0.726 0.2126 0.3096 -0.0264 0.1429
Net margin 18.74% 10.77% 9.76% 14.48% 12.99% -1.53% -1.67% 14.12% 3.61% -9.63% 2.46% 3.44% -0.31% 1.69%
EPS 2 0.2700 0.1600 0.1300 0.2200 0.1900 -0.0300 -0.0400 0.3600 0.0700 -0.1900 0.0500 0.0800 -0.0100 0.0400
Dividend per Share - - - - - - - - - - - - - -
Announcement Date 11/4/21 3/3/22 5/5/22 8/4/22 11/3/22 3/2/23 5/11/23 8/10/23 11/9/23 3/7/24 - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024
Net Debt - - - - - -
Net Cash position - - - - - -
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow - - - - - -
ROE (net income / shareholders' equity) - - - - - -
ROA (Net income/ Total Assets) - - - - - -
Assets 1 - - - - - -
Book Value Per Share - - - - - -
Cash Flow per Share - - - - - -
Capex - - - - - -
Capex / Sales - - - - - -
Announcement Date 2/27/20 3/4/21 3/3/22 3/2/23 3/7/24 -
1USD in Million
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
11.58 USD
Average target price
18 USD
Spread / Average Target
+55.51%
Consensus
  1. Stock Market
  2. Equities
  3. ISDR Stock
  4. Financials Issuer Direct Corporation