Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
52.5 USD | -0.55% | +0.98% | -6.08% |
Mar. 07 | Transcript : OTC Markets Group Inc., Q4 2023 Earnings Call, Mar 07, 2024 | |
Mar. 06 | OTC Markets Group Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Capitalization 1 | 398 | 388.6 | 681.3 | 660 | 652.2 | 614.6 | - |
Enterprise Value (EV) 1 | 398 | 354.8 | 630.9 | 660 | 652.2 | 614.6 | 614.6 |
P/E ratio | 28 x | 22.2 x | 23.5 x | 22.5 x | 24.5 x | 19.9 x | 18.6 x |
Yield | 3.57% | 1.76% | 3.65% | 3.9% | - | 4.23% | 4.5% |
Capitalization / Revenue | 6.33 x | 5.46 x | 6.62 x | 6.28 x | 5.93 x | 5.45 x | 5.23 x |
EV / Revenue | 6.33 x | 5.46 x | 6.62 x | 6.28 x | 5.93 x | 5.45 x | 5.23 x |
EV / EBITDA | 18 x | 14.8 x | 15.8 x | 15.3 x | 15.9 x | 13.6 x | 12.5 x |
EV / FCF | 25 x | 15.6 x | 15.1 x | 20.5 x | - | 18.7 x | 15.4 x |
FCF Yield | 3.99% | 6.43% | 6.61% | 4.88% | - | 5.33% | 6.5% |
Price to Book | - | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 11,371 | 11,428 | 11,525 | 11,600 | 11,667 | 11,707 | - |
Reference price 2 | 35.00 | 34.00 | 59.11 | 56.90 | 55.90 | 52.50 | 52.50 |
Announcement Date | 3/4/20 | 3/17/21 | 3/9/22 | 3/8/23 | 3/6/24 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net sales 1 | 62.84 | 71.23 | 102.9 | 105.1 | 109.9 | 112.8 | 117.5 |
EBITDA 1 | 22.07 | 26.21 | 43.09 | 43.25 | 40.91 | 45.3 | 49.01 |
EBIT 1 | 17.88 | 21.43 | 38.02 | 36.82 | 32.59 | 37.4 | 40.79 |
Operating Margin | 28.46% | 30.09% | 36.93% | 35.02% | 29.66% | 33.15% | 34.72% |
Earnings before Tax (EBT) 1 | 17.98 | 21.41 | 37.96 | 36.97 | 33.5 | 38.43 | 41.52 |
Net income 1 | 14.94 | 18.27 | 30.48 | 30.81 | 27.66 | 30.75 | 33.22 |
Net margin | 23.78% | 25.66% | 29.61% | 29.31% | 25.17% | 27.25% | 28.28% |
EPS 2 | 1.250 | 1.530 | 2.520 | 2.530 | 2.280 | 2.640 | 2.820 |
Free Cash Flow 1 | 15.9 | 24.98 | 45.06 | 32.24 | - | 32.78 | 39.95 |
FCF margin | 25.3% | 35.07% | 43.78% | 30.66% | - | 29.06% | 34.01% |
FCF Conversion (EBITDA) | 72.03% | 95.31% | 104.57% | 74.54% | - | 72.36% | 81.51% |
FCF Conversion (Net income) | 106.39% | 136.69% | 147.86% | 104.62% | - | 106.62% | 120.27% |
Dividend per Share 2 | 1.250 | 0.6000 | 2.160 | 2.220 | - | 2.220 | 2.360 |
Announcement Date | 3/4/20 | 3/17/21 | 3/9/22 | 3/8/23 | 3/6/24 | - | - |
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 | 25.22 | 26.19 | 25.95 | 25.99 | 25.92 | 27.3 | 28.03 | 27.23 | 27.04 | 27.6 | 28.38 | 28.06 | 27.91 | 28.47 | - |
EBITDA 1 | 10.92 | 11.96 | 10.28 | 10.73 | 10.66 | 11.58 | 9.153 | 10.41 | 10.54 | 10.8 | 10.19 | 11.46 | 11.61 | 12.04 | - |
EBIT 1 | 9.676 | 10.78 | 8.644 | 9.262 | 9.037 | 9.877 | 6.923 | 8.295 | 8.573 | 8.791 | 8.208 | 9.498 | 9.653 | 10.04 | - |
Operating Margin | 38.37% | 41.16% | 33.31% | 35.64% | 34.87% | 36.19% | 24.7% | 30.47% | 31.71% | 31.85% | 28.92% | 33.85% | 34.58% | 35.28% | - |
Earnings before Tax (EBT) 1 | 9.688 | 10.71 | 8.644 | 9.253 | 9.038 | 10.03 | 7.07 | 8.556 | 8.806 | 9.065 | 8.448 | 9.738 | 9.913 | 10.34 | - |
Net income 1 | 7.512 | 9.054 | 7.614 | 7.402 | 7.169 | 8.63 | 6.319 | 6.96 | 7.381 | 7.001 | 6.758 | 7.79 | 7.931 | 8.268 | - |
Net margin | 29.79% | 34.57% | 29.34% | 28.48% | 27.66% | 31.62% | 22.55% | 25.56% | 27.3% | 25.36% | 23.81% | 27.77% | 28.42% | 29.04% | - |
EPS 2 | 0.6200 | 0.7400 | 0.6200 | 0.6100 | 0.6000 | 0.7000 | 0.5200 | 0.5700 | 0.6100 | 0.5800 | 0.5700 | 0.6600 | 0.6800 | 0.7200 | 0.5900 |
Dividend per Share 2 | 0.1800 | 1.680 | 0.1800 | 0.1800 | 0.1800 | 0.1800 | 0.1800 | 0.1800 | - | - | 0.1800 | 0.1800 | 0.1800 | 1.680 | - |
Announcement Date | 11/10/21 | 3/9/22 | 5/11/22 | 8/10/22 | 11/14/22 | 3/8/23 | 5/9/23 | 8/2/23 | 11/8/23 | 3/6/24 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net Debt | - | - | - | - | - | - | - |
Net Cash position | - | 33.7 | 50.4 | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
Free Cash Flow 1 | 15.9 | 25 | 45.1 | 32.2 | - | 32.8 | 40 |
ROE (net income / shareholders' equity) | 87.7% | 98.2% | 137% | 113% | 89.2% | 64.9% | 56.4% |
ROA (Net income/ Total Assets) | 29.3% | 29.2% | 41.4% | 35.9% | 30.7% | 28.6% | 26.5% |
Assets 1 | 51 | 62.58 | 73.53 | 85.94 | 90.07 | 107.5 | 125.3 |
Book Value Per Share | - | - | - | - | - | - | - |
Cash Flow per Share | - | - | - | - | - | - | - |
Capex 1 | 5.52 | 1.03 | 1.4 | 1.44 | - | 1.35 | 1.41 |
Capex / Sales | 8.78% | 1.45% | 1.36% | 1.37% | - | 1.2% | 1.2% |
Announcement Date | 3/4/20 | 3/17/21 | 3/9/22 | 3/8/23 | 3/6/24 | - | - |
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. | |
---|---|---|
-6.08% | 615M | |
+0.16% | 75.94B | |
+12.06% | 21.7B | |
+27.19% | 12.54B | |
+39.83% | 8.36B | |
-0.13% | 7.96B | |
+44.53% | 5.21B | |
-2.16% | 2.96B | |
-5.45% | 1.69B | |
+15.14% | 1.29B |
- Stock Market
- Equities
- OTCM Stock
- Financials OTC Markets Group Inc.