Financials Vox Royalty Corp. Toronto S.E.
Equities
VOX
CA92919F1036
Non-Gold Precious Metals & Minerals
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
2.9 CAD | 0.00% | +4.69% | +5.45% |
04:37am | Horizon Minerals Receives AU$2.9 Million from Vox Royalty Share Sale; Shares Slip 3% | MT |
Apr. 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 | 106.2 | - | - |
Enterprise Value (EV) 1 | 76.5 | 108.3 | 103.3 | 103.2 | 92.78 | 106.2 | 106.2 |
P/E ratio | - | - | - | - | 169 x | 42.4 x | 30.3 x |
Yield | - | - | 0.86% | - | 2.05% | 2.45% | - |
Capitalization / Revenue | 606 x | 29.7 x | 12.1 x | 8.38 x | 8.55 x | 7.26 x | - |
EV / Revenue | 606 x | 29.7 x | 12.1 x | 8.38 x | 7.47 x | 7.26 x | - |
EV / EBITDA | -12.1 x | -34.6 x | 41.7 x | 17.5 x | 15.6 x | 12 x | 7.08 x |
EV / FCF | -12.8 x | - | - | - | 15.1 x | 14.8 x | 10.6 x |
FCF Yield | -7.78% | - | - | - | 6.61% | 6.75% | 9.42% |
Price to Book | - | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 32,482 | 39,362 | 44,594 | 49,754 | 50,122 | - | - |
Reference price 2 | 2.355 | 2.752 | 2.316 | 2.074 | 2.118 | 2.118 | 2.118 |
Announcement Date | 4/26/21 | 4/26/22 | 3/14/23 | 3/7/24 | - | - | - |
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 | 12.42 | 14.63 | - |
EBITDA 1 | - | -6.309 | -3.128 | 2.477 | 5.907 | 5.95 | 8.825 | 15 |
EBIT 1 | - | - | -3.311 | - | 1.729 | 2.45 | 5.7 | - |
Operating Margin | - | - | -90.68% | - | 14.04% | 19.73% | 38.95% | - |
Earnings before Tax (EBT) 1 | - | - | - | - | 2.413 | 2.867 | 6 | - |
Net income 1 | -1.241 | - | - | - | -0.1011 | 1.3 | 2.8 | - |
Net margin | - | - | - | - | -0.82% | 10.47% | 19.13% | - |
EPS 2 | -1.464 | - | - | - | - | 0.0125 | 0.0500 | 0.0700 |
Free Cash Flow 1 | - | -5.954 | - | - | - | 6.133 | 7.167 | 10 |
FCF margin | - | -4,717.04% | - | - | - | 49.38% | 48.97% | - |
FCF Conversion (EBITDA) | - | - | - | - | - | 103.08% | 81.21% | 66.67% |
FCF Conversion (Net income) | - | - | - | - | - | 471.79% | 255.95% | - |
Dividend per Share 2 | - | - | - | 0.0200 | - | 0.0435 | 0.0520 | - |
Announcement Date | 5/13/20 | 4/26/21 | 4/26/22 | 3/14/23 | 3/7/24 | - | - | - |
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 | -0.003330 | - | 0.005000 | 0.0100 | 0.0100 |
Dividend per Share 2 | - | - | - | - | - | - | - | 0.0110 | - | 0.0120 | 0.0120 | 0.0120 | 0.0120 | - |
Announcement Date | 11/22/21 | 4/26/22 | 5/24/22 | 8/15/22 | 3/14/23 | 5/10/23 | 8/10/23 | 11/8/23 | 3/7/24 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - | - |
Net Cash position 1 | - | - | - | - | - | 13.4 | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
Free Cash Flow 1 | - | -5.95 | - | - | - | 6.13 | 7.17 | 10 |
ROE (net income / shareholders' equity) | - | - | - | - | - | 4.6% | 11.1% | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share | - | - | - | - | - | - | - | - |
Cash Flow per Share 2 | - | -0.0600 | 0.0200 | 0.0500 | - | 0.1300 | 0.2000 | 0.3900 |
Capex 1 | - | - | 9.37 | - | - | - | 0.5 | - |
Capex / Sales | - | - | 256.49% | - | - | - | 3.42% | - |
Announcement Date | 5/13/20 | 4/26/21 | 4/26/22 | 3/14/23 | 3/7/24 | - | - | - |
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. | |
---|---|---|
-5.74% | 4.11B | |
-10.88% | 3.34B | |
+2.65% | 1.55B | |
+32.45% | 1.25B | |
+34.21% | 917M | |
+82.85% | 881M | |
-24.60% | 561M | |
+12.36% | 558M | |
-.--% | 153M |
- Stock Market
- Equities
- VOXR Stock
- VOX Stock
- Financials Vox Royalty Corp.