Financials Royalties Inc. Toronto S.E.

Equities

RI

CA7807641062

Entertainment Production

Delayed Toronto S.E. 5-day change 1st Jan Change
- CAD -.--% Intraday chart for Royalties Inc. -.--% -.--%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 1.849 5.923 4.846 12.13 5.478 3.735
Enterprise Value (EV) 1 5.107 8.686 7.605 14.41 7.637 5.721
P/E ratio -4.01 x -6.6 x -28.9 x -20 x -8.09 x -39.3 x
Yield - - - - - -
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -13.5 x -14.9 x -48.6 x -36.9 x - -
EV / FCF -20.7 x -216 x -63.2 x -99.8 x -31.7 x -519 x
FCF Yield -4.84% -0.46% -1.58% -1% -3.15% -0.19%
Price to Book -0.56 x -2.1 x -1.73 x -5.53 x -2.63 x -3.01 x
Nbr of stocks (in thousands) 116,370 134,813 139,993 162,693 175,693 201,293
Reference price 2 0.0159 0.0439 0.0346 0.0746 0.0312 0.0186
Announcement Date 4/27/18 4/17/19 4/29/20 4/30/21 4/29/22 5/1/23
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales - - - - - -
EBITDA 1 -0.3786 -0.581 -0.1564 -0.3906 - -
EBIT 1 -0.3837 -0.588 -0.1641 -0.3983 -0.4281 -0.1214
Operating Margin - - - - - -
Earnings before Tax (EBT) 1 -0.4608 -0.8822 -0.1677 -0.5633 -0.6608 -0.0855
Net income 1 -0.4608 -0.8822 -0.1677 -0.5633 -0.6608 -0.0855
Net margin - - - - - -
EPS 2 -0.003959 -0.006655 -0.001197 -0.003727 -0.003852 -0.000472
Free Cash Flow 1 -0.2472 -0.0403 -0.1202 -0.1444 -0.2409 -0.011
FCF margin - - - - - -
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 4/27/18 4/17/19 4/29/20 4/30/21 4/29/22 5/1/23
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 3.26 2.76 2.76 2.27 2.16 1.99
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) -8.606 x -4.755 x -17.64 x -5.819 x - -
Free Cash Flow 1 -0.25 -0.04 -0.12 -0.14 -0.24 -0.01
ROE (net income / shareholders' equity) 15.1% 28.8% 5.96% 22.6% 31.2% 5.21%
ROA (Net income/ Total Assets) -631% -2,249% -281% -60.3% -53.9% -12.9%
Assets 1 0.073 0.0392 0.0597 0.935 1.226 0.6623
Book Value Per Share 2 -0.0300 -0.0200 -0.0200 -0.0100 -0.0100 -0.0100
Cash Flow per Share 2 0 0 0 0 0 0
Capex - - - - - -
Capex / Sales - - - - - -
Announcement Date 4/27/18 4/17/19 4/29/20 4/30/21 4/29/22 5/1/23
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA