Financials Xybion Digital Inc.

Equities

XYBN

CA98423T1093

Software

Market Closed - Toronto S.E. 09:48:58 2024-04-29 am EDT 5-day change 1st Jan Change
0.49 CAD +8.89% Intraday chart for Xybion Digital Inc. 0.00% -1.01%

Valuation

Fiscal Period: March 2022 2023
Capitalization 1 117.2 75.12
Enterprise Value (EV) 1 109.8 70.72
P/E ratio -120 x -56.5 x
Yield 0.22% -
Capitalization / Revenue 6.99 x 4.57 x
EV / Revenue 6.55 x 4.3 x
EV / EBITDA 56.9 x -45.7 x
EV / FCF 68,790,152 x -50,393,980 x
FCF Yield 0% -0%
Price to Book 12.6 x 9.57 x
Nbr of stocks (in thousands) 52,357 52,373
Reference price 2 2.239 1.434
Announcement Date 7/25/22 10/16/23
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: March 2019 2020 2021 2022 2023
Net sales 1 13.64 15.14 14.32 16.77 16.44
EBITDA 1 2.169 2.018 1.898 1.929 -1.549
EBIT 1 2.012 1.86 1.792 1.796 -1.672
Operating Margin 14.74% 12.28% 12.52% 10.71% -10.17%
Earnings before Tax (EBT) 1 1.912 1.796 2.791 -0.562 -1.749
Net income 1 1.501 1.386 2.278 -0.9806 -1.33
Net margin 11% 9.15% 15.91% -5.85% -8.09%
EPS 2 0.0100 0.009237 0.009999 -0.0187 -0.0254
Free Cash Flow - 1.387 2.101 1.596 -1.403
FCF margin - 9.16% 14.67% 9.52% -8.54%
FCF Conversion (EBITDA) - 68.72% 110.69% 82.7% -
FCF Conversion (Net income) - 100.1% 92.22% - -
Dividend per Share - - - 0.005000 -
Announcement Date 1/20/22 1/20/22 1/20/22 7/25/22 10/16/23
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: March 2022 Q4 2023 Q1 2023 Q2 2023 Q3
Net sales 1 4.587 3.722 3.914 4.36
EBITDA 1 0.8038 -0.7901 -1.703 0.1887
EBIT - - - -
Operating Margin - - - -
Earnings before Tax (EBT) - - - -
Net income - - - -
Net margin - - - -
EPS - - - -
Dividend per Share - - - -
Announcement Date 7/25/22 8/29/22 11/28/22 2/27/23
1USD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: March 2019 2020 2021 2022 2023
Net Debt 1 - - - - -
Net Cash position 1 2.78 3.62 5.44 7.48 4.39
Leverage (Debt/EBITDA) - - - - -
Free Cash Flow - 1.39 2.1 1.6 -1.4
ROE (net income / shareholders' equity) - 23.1% 31.6% -11.3% -15.5%
ROA (Net income/ Total Assets) - 9.47% 7.72% 6.68% -6.14%
Assets 1 - 14.62 29.52 -14.68 21.67
Book Value Per Share 2 0.0400 0.0400 0.0500 0.1800 0.1500
Cash Flow per Share 2 0.0200 0.0300 0.0400 0.1600 0.1000
Capex 1 0.01 0.26 0.24 0.07 0.02
Capex / Sales 0.08% 1.73% 1.66% 0.43% 0.14%
Announcement Date 1/20/22 1/20/22 1/20/22 7/25/22 10/16/23
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. XYBN Stock
  4. Financials Xybion Digital Inc.