JACKPOT DIGITAL INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.06 CAD | 0.00% |
|
+20.00% | -14.29% |
| Apr. 23 | Jackpot Digital Inc. Completes Installation At Chukchansi Gold Resort & Casino in California | CI |
| Apr. 02 | Jackpot Digital Signs Distribution Deal with A&W Enterprises, LLC | CI |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 15.86 | 10.51 | 3.876 | 8.939 | 11.03 | 10.56 |
| Enterprise Value (EV) 1 | 21.4 | 18.97 | 9.312 | 14.01 | 16.42 | 15.95 |
| P/E ratio | -3.35 x | -2.35 x | -1.54 x | -0.8 x | -1.4 x | -1.69 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 4.47 x | 4.97 x | 1.78 x | 14.6 x | 26.3 x | 7.38 x |
| EV / Revenue | 6.03 x | 8.97 x | 4.28 x | 22.9 x | 39.1 x | 11.1 x |
| EV / EBITDA | -39.4 x | -6.68 x | -4.62 x | -8.36 x | -5.34 x | -5.78 x |
| EV / FCF | -7.13 x | -8.1 x | -5.2 x | -33.3 x | -9.64 x | -15.6 x |
| FCF Yield | -14% | -12.3% | -19.2% | -3% | -10.4% | -6.4% |
| Price to Book | -2 x | -1.54 x | -0.81 x | -1.29 x | -1.72 x | -1.29 x |
| Nbr of stocks (in thousands) | 3,525 | 5,682 | 12,919 | 45,839 | 84,862 | 131,959 |
| Reference price 2 | 4.500 | 1.850 | 0.3000 | 0.1950 | 0.1300 | 0.0800 |
| Announcement Date | 4/30/18 | 4/30/19 | 6/15/20 | 4/30/21 | 5/2/22 | 5/1/23 |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 3.551 | 2.115 | 2.178 | 0.6113 | 0.4197 | 1.431 |
| EBITDA 1 | -0.5437 | -2.839 | -2.017 | -1.676 | -3.072 | -2.761 |
| EBIT 1 | -1.389 | -3.719 | -2.901 | -2.527 | -3.592 | -3.32 |
| Operating Margin | -39.11% | -175.89% | -133.21% | -413.45% | -855.68% | -231.98% |
| Earnings before Tax (EBT) 1 | -4.289 | -3.574 | -1.671 | -3.865 | -6.555 | -5.123 |
| Net income 1 | -4.283 | -3.509 | -1.571 | -3.83 | -6.555 | -5.123 |
| Net margin | -120.62% | -165.93% | -72.14% | -626.54% | -1,561.66% | -357.95% |
| EPS 2 | -1.345 | -0.7883 | -0.1953 | -0.2426 | -0.0927 | -0.0473 |
| Free Cash Flow 1 | -3.002 | -2.342 | -1.791 | -0.4211 | -1.702 | -1.02 |
| FCF margin | -84.56% | -110.76% | -82.25% | -68.89% | -405.56% | -71.26% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/30/18 | 4/30/19 | 6/15/20 | 4/30/21 | 5/2/22 | 5/1/23 |
1CAD in Million2CAD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 5.53 | 8.46 | 5.44 | 5.08 | 5.39 | 5.39 |
| Net Cash position 1 | - | - | - | - | - | - |
| Leverage (Debt/EBITDA) | -10.18 x | -2.98 x | -2.695 x | -3.029 x | -1.753 x | -1.952 x |
| Free Cash Flow 1 | -3 | -2.34 | -1.79 | -0.42 | -1.7 | -1.02 |
| ROE (net income / shareholders' equity) | 55.5% | 45.6% | 27.4% | 65.5% | 98.2% | 70.3% |
| ROA (Net income/ Total Assets) | -15.6% | -47.9% | -38% | -41.1% | -60.1% | -50.4% |
| Assets 1 | 27.49 | 7.322 | 4.13 | 9.325 | 10.91 | 10.16 |
| Book Value Per Share 2 | -2.250 | -1.200 | -0.3700 | -0.1500 | -0.0800 | -0.0600 |
| Cash Flow per Share 2 | 0.0500 | 0 | 0 | 0.0100 | 0 | 0 |
| Capex 1 | 1.58 | 1.67 | 0.84 | 0.02 | 0.52 | 0.43 |
| Capex / Sales | 44.42% | 79.04% | 38.74% | 2.96% | 122.87% | 30.11% |
| Announcement Date | 4/30/18 | 4/30/19 | 6/15/20 | 4/30/21 | 5/2/22 | 5/1/23 |
1CAD in Million2CAD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -14.29% | 5.85M | |
| +3.72% | 61.86B | |
| -3.35% | 13.24B | |
| +23.97% | 7.71B | |
| +9.57% | 6.68B | |
| -9.89% | 5.04B | |
| +13.19% | 4.37B | |
| -14.73% | 4.15B | |
| -4.48% | 3.17B | |
| +5.12% | 2.97B |
- Stock Market
- Equities
- JJ Stock
- Financials Jackpot Digital Inc.
