Stock GTII GREEN THUMB INDUSTRIES INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Green Thumb Industries Inc.

Equities

GTII

CA39342L1085

Drug Retailers

Market Closed - Canadian Securities Exchange
Other stock markets
 03:57:44 2024-04-26 pm EDT 		5-day change 1st Jan Change
16.84 CAD +4.73% Intraday chart for Green Thumb Industries Inc. -1.41% +13.25%
Apr. 24 RISE Dispensaries Owned by Green Thumb Industries Inc. Continues Its Florida Retail Expansion with Opening of RISE Dispensary Wesley Chapel, Its 16Th Florida Location CI
Mar. 27 Green Thumb Industries Insider Sold Shares Worth $258,256, According to a Recent SEC Filing MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,029 5,290 5,144 2,090 2,658 2,907 - -
Enterprise Value (EV) 1 2,135 5,305 5,154 2,448 3,067 3,232 3,066 2,907
P/E ratio -30.7 x 350 x 67.6 x 177 x 74.8 x 45.1 x 38.5 x 18.7 x
Yield - - - - - - - -
Capitalization / Revenue 9.38 x 9.5 x 5.76 x 2.05 x 2.52 x 2.6 x 2.41 x 2.14 x
EV / Revenue 9.86 x 9.53 x 5.77 x 2.41 x 2.91 x 2.89 x 2.54 x 2.14 x
EV / EBITDA 64.5 x 29.5 x 16.7 x 7.86 x 9.41 x 9.54 x 8.41 x 7.35 x
EV / FCF -20 x 147 x -92.4 x -117 x 622 x 32 x 29.8 x 19.3 x
FCF Yield -4.99% 0.68% -1.08% -0.86% 0.16% 3.12% 3.36% 5.18%
Price to Book 2.23 x 5.67 x 2.78 x 1.26 x 1.38 x 1.63 x 1.6 x -
Nbr of stocks (in thousands) 206,226 216,096 230,651 236,555 237,011 237,029 - -
Reference price 2 9.839 24.48 22.30 8.835 11.22 12.27 12.27 12.27
Announcement Date 3/26/20 3/17/21 3/1/22 2/28/23 2/28/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 216.4 556.6 893.6 1,017 1,055 1,120 1,208 1,356
EBITDA 1 33.1 179.6 307.8 311.5 325.8 338.8 364.5 395.4
EBIT 1 -28.71 106.1 214.8 209.6 184.6 196.6 210.2 232.7
Operating Margin -13.27% 19.06% 24.04% 20.6% 17.51% 17.55% 17.41% 17.16%
Earnings before Tax (EBT) 1 -53.39 102.9 205 108.4 156 192.6 197.4 223.1
Net income 1 -62.03 14.99 75.44 11.98 36.27 65.13 77.93 160.9
Net margin -28.67% 2.69% 8.44% 1.18% 3.44% 5.81% 6.45% 11.87%
EPS 2 -0.3200 0.0700 0.3300 0.0500 0.1500 0.2717 0.3182 0.6550
Free Cash Flow 1 -106.6 36.12 -55.8 -20.94 4.933 100.9 103 150.6
FCF margin -49.25% 6.49% -6.24% -2.06% 0.47% 9.01% 8.53% 11.1%
FCF Conversion (EBITDA) - 20.11% - - 1.51% 29.78% 28.26% 38.08%
FCF Conversion (Net income) - 240.91% - - 13.6% 154.9% 132.17% 93.56%
Dividend per Share - - - - - - - -
Announcement Date 3/26/20 3/17/21 3/1/22 2/28/23 2/28/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 233.7 243.6 242.6 254.3 261.2 259.3 248.5 252.4 275.4 278.2 269 275.8 284 289.4 289.3
EBITDA 1 81.18 76.01 67.04 78.74 84.46 81.24 76.23 75.82 82.99 90.8 80.94 83.8 87.19 88.59 87.55
EBIT 1 58.07 54.38 54.55 62.26 48.76 43.99 44.2 41.06 49.03 50.34 48.52 49.62 52.61 53.05 55.04
Operating Margin 24.85% 22.33% 22.49% 24.48% 18.67% 16.97% 17.78% 16.27% 17.8% 18.09% 18.04% 17.99% 18.52% 18.33% 19.03%
Earnings before Tax (EBT) 1 58.9 50.46 60.82 63.07 43.12 -58.57 43.04 39.46 45.33 28.22 44.11 45.22 48.2 48.67 52.59
Net income 1 20.21 22.81 28.94 24.44 9.829 -51.23 9.139 13.4 10.51 3.216 11.36 12.84 14.46 15.43 14.64
Net margin 8.65% 9.36% 11.93% 9.61% 3.76% -19.76% 3.68% 5.31% 3.82% 1.16% 4.22% 4.65% 5.09% 5.33% 5.06%
EPS 2 0.0800 0.1000 0.1200 0.1000 0.0400 -0.2200 0.0400 0.0500 0.0500 0.0100 0.0474 0.0518 0.0615 0.0620 0.0600
Dividend per Share - - - - - - - - - - - - - - -
Announcement Date 11/10/21 3/1/22 5/4/22 8/3/22 11/2/22 2/28/23 5/3/23 8/8/23 11/9/23 2/28/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 106 15.3 9.51 358 409 325 159 -
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 3.19 x 0.0852 x 0.0309 x 1.15 x 1.254 x 0.9599 x 0.4354 x -
Free Cash Flow 1 -107 36.1 -55.8 -20.9 4.93 101 103 151
ROE (net income / shareholders' equity) -10.4% 1.75% 5.96% 4.55% 2.15% 5.43% 6.45% 7%
ROA (Net income/ Total Assets) -7.87% 1.21% 4.03% 3.1% 1.47% 4.47% 5.65% 5.1%
Assets 1 788.4 1,238 1,872 385.8 2,462 1,458 1,379 3,156
Book Value Per Share 2 4.410 4.320 8.030 6.990 8.100 7.520 7.670 -
Cash Flow per Share 2 -0.0900 0.4500 0.5800 0.6700 0.9400 0.9200 1.060 1.360
Capex 1 88.6 59.8 188 180 220 121 79.4 117
Capex / Sales 40.92% 10.74% 21.02% 17.64% 20.87% 10.81% 6.58% 8.62%
Announcement Date 3/26/20 3/17/21 3/1/22 2/28/23 2/28/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for Green Thumb Industries Inc.

Trading Rating
Investor Rating
ESG Refinitiv
D+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
17
Last Close Price
12.27 USD
Average target price
18.87 USD
Spread / Average Target
+53.87%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Cannabis Product Retailers

1st Jan change Capi.
GREEN THUMB INDUSTRIES INC. Stock Green Thumb Industries Inc.
+13.25% 2.91B
VERANO HOLDINGS CORP. Stock Verano Holdings Corp.
+14.12% 1.69B
GLASS HOUSE BRANDS INC. Stock Glass House Brands Inc.
+84.57% 625M
TERRASCEND CORP. Stock TerrAscend Corp.
+3.64% 485M
HIGH TIDE INC. Stock High Tide Inc.
+29.11% 159M
MARIMED INC. Stock MariMed Inc.
-2.98% 101M
NOVA CANNABIS INC. Stock Nova Cannabis Inc.
+52.81% 56.96M
Cannabis Product Retailers
  1. Stock Market
  2. Equities
  3. GTII Stock
  4. Financials Green Thumb Industries Inc.