SPARTON RESOURCES INC. |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.04 CAD | +14.29% |
|
+14.29% | -5.88% |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 12.68 | 5.66 | 3.822 | 6.973 | 10.29 | 8.236 |
| Enterprise Value (EV) 1 | 12.75 | 5.894 | 4.1 | 7.194 | 10.28 | 8.374 |
| P/E ratio | -131 x | -9.24 x | -18.3 x | -10.2 x | -27.8 x | -22.9 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 120 x | 75.4 x | 82.1 x | - | 21.8 x | 7.21 x |
| EV / Revenue | 120 x | 78.5 x | 88.1 x | - | 21.8 x | 7.33 x |
| EV / EBITDA | -23 x | -11.3 x | -21.9 x | -10.7 x | -35.9 x | -28.4 x |
| EV / FCF | -10.4 x | -25.1 x | -64.3 x | -30.1 x | -39.8 x | -84.8 x |
| FCF Yield | -9.62% | -3.98% | -1.56% | -3.33% | -2.51% | -1.18% |
| Price to Book | 13 x | 7.86 x | 5.9 x | 10.9 x | 10 x | 8.34 x |
| Nbr of stocks (in thousands) | 120,781 | 125,785 | 127,415 | 139,456 | 146,942 | 149,742 |
| Reference price 2 | 0.1050 | 0.0450 | 0.0300 | 0.0500 | 0.0700 | 0.0550 |
| Announcement Date | 4/30/18 | 4/29/19 | 5/14/20 | 4/30/21 | 4/28/22 | 5/1/23 |
1CAD in Million2CAD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 0.1061 | 0.075 | 0.0466 | - | 0.4708 | 1.142 |
| EBITDA 1 | -0.5534 | -0.5235 | -0.1876 | -0.6701 | -0.2865 | -0.2953 |
| EBIT 1 | -0.5623 | -0.5316 | -0.2008 | -0.6756 | -0.2956 | -0.3173 |
| Operating Margin | -530.2% | -708.3% | -431.22% | - | -62.8% | -27.79% |
| Earnings before Tax (EBT) 1 | -0.0754 | -0.628 | -0.2308 | -0.7007 | -0.3604 | -0.3558 |
| Net income 1 | -0.0921 | -0.5978 | -0.2086 | -0.653 | -0.3603 | -0.3534 |
| Net margin | -86.82% | -796.6% | -448.06% | - | -76.52% | -30.95% |
| EPS 2 | -0.000804 | -0.004870 | -0.001642 | -0.004907 | -0.002519 | -0.002403 |
| Free Cash Flow 1 | -1.227 | -0.2344 | -0.0638 | -0.2392 | -0.2585 | -0.0987 |
| FCF margin | -1,156.85% | -312.4% | -137.01% | - | -54.9% | -8.65% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/30/18 | 4/29/19 | 5/14/20 | 4/30/21 | 4/28/22 | 5/1/23 |
1CAD in Million2CAD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 0.07 | 0.23 | 0.28 | 0.22 | - | 0.14 |
| Net Cash position 1 | - | - | - | - | 0.01 | - |
| Leverage (Debt/EBITDA) | -0.1197 x | -0.4469 x | -1.481 x | -0.3299 x | - | -0.4697 x |
| Free Cash Flow 1 | -1.23 | -0.23 | -0.06 | -0.24 | -0.26 | -0.1 |
| ROE (net income / shareholders' equity) | -17.7% | -50.7% | -20.9% | -65.8% | -30.6% | -26.2% |
| ROA (Net income/ Total Assets) | -13.2% | -20.1% | -8.01% | -26.7% | -10.4% | -10.3% |
| Assets 1 | 0.6988 | 2.98 | 2.603 | 2.45 | 3.448 | 3.444 |
| Book Value Per Share 2 | 0.0100 | 0.0100 | 0.0100 | 0 | 0.0100 | 0.0100 |
| Cash Flow per Share 2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capex | - | 0.01 | - | - | 0.05 | 0.07 |
| Capex / Sales | - | 10.76% | - | - | 10.34% | 6.02% |
| Announcement Date | 4/30/18 | 4/29/19 | 5/14/20 | 4/30/21 | 4/28/22 | 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. | |
|---|---|---|
| -5.88% | 4.77M | |
| -1.84% | 10.64B | |
| +21.68% | 4.29B | |
| +38.38% | 2.56B | |
| +21.98% | 1.81B | |
| -19.47% | 879M | |
| +19.58% | 808M | |
| +31.19% | 781M | |
| +48.65% | 766M | |
| +2.31% | 661M |
- Stock Market
- Equities
- SRI Stock
- Financials Sparton Resources Inc.
