Financials Kaival Brands Innovations Group, Inc.

Equities

KAVL

US4831044023

Food Retail & Distribution

Market Closed - Nasdaq 04:00:00 2024-04-26 pm EDT 5-day change 1st Jan Change
4.04 USD +12.85% Intraday chart for Kaival Brands Innovations Group, Inc. +8.31% -4.29%

Valuation

Fiscal Period: October 2018 2019 2020 2021 2022 2023
Capitalization 1 11.45 5.724 88.18 52.97 63.47 18.3
Enterprise Value (EV) 1 11.45 5.724 80.83 45.27 61 19.61
P/E ratio - -83.1 x 42.7 x -4.97 x -3.12 x -1.58 x
Yield - - - - - -
Capitalization / Revenue - - 1,371,013 x 901,274 x 4,973,652 x 1,398,056 x
EV / Revenue - - 1,371,013 x 901,274 x 4,973,652 x 1,398,056 x
EV / EBITDA - - - - - -1,770,231 x
EV / FCF - - - -7,703,864 x -229,174,579 x -15,157,160 x
FCF Yield - - - -0% -0% -0%
Price to Book -3,818 x -128 x 20 x 3.46 x 6.48 x 1.35 x
Nbr of stocks (in thousands) 2,271 2,271 1,100 1,349 2,675 2,793
Reference price 2 5.040 2.520 80.14 39.27 23.73 6.550
Announcement Date 1/10/19 1/27/20 2/12/21 2/16/22 1/30/23 2/14/24
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: October 2018 2019 2020 2021 2022 2023
Net sales - - 64.31 58.78 12.76 13.09
EBITDA - - - - - -10.34
EBIT 1 -0.0263 -0.0688 5.36 -10.47 -14.39 -10.66
Operating Margin - - 8.33% -17.81% -112.75% -81.48%
Earnings before Tax (EBT) 1 -0.0263 -0.0688 5.361 -10.47 -14.39 -11.13
Net income 1 -0.0263 -0.0688 3.846 -9.033 -14.37 -11.13
Net margin - - 5.98% -15.37% -112.61% -85.07%
EPS - -0.0303 1.877 -7.904 -7.599 -4.133
Free Cash Flow - - - -6.876 -0.277 -1.207
FCF margin - - - -11.7% -2.17% -9.22%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 1/10/19 1/27/20 2/12/21 2/16/22 1/30/23 2/14/24
1USD in Million
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: October 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4
Net sales 1 - 3.06 3.847 3.012 2.526 3.02 3.584 3.957
EBITDA - - - - - - - -
EBIT 1 - -5.018 -3.857 -2.732 -3.007 -3.962 -1.653 -2.042
Operating Margin - -163.98% -100.25% -90.69% -119.04% -131.18% -46.13% -51.6%
Earnings before Tax (EBT) - - - - - - - -
Net income -2.782 - - - - -3.962 - -
Net margin - - - - - -131.18% - -
EPS -1.890 - - - - -1.470 - -
Dividend per Share - - - - - - - -
Announcement Date 3/17/22 6/21/22 9/12/22 1/30/23 3/17/23 6/14/23 9/19/23 2/14/24
1USD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: October 2018 2019 2020 2021 2022 2023
Net Debt - - - - - 1.32
Net Cash position - - 7.35 7.7 2.47 -
Leverage (Debt/EBITDA) - - - - - -0.1274 x
Free Cash Flow - - - -6.88 -0.28 -1.21
ROE (net income / shareholders' equity) - 288% 176% -87.1% -110% -95.3%
ROA (Net income/ Total Assets) - - - -33.5% -42.2% -41.9%
Assets 1 - - - 26.99 34.06 26.58
Book Value Per Share 2 -0 -0.0200 4.010 11.40 3.660 4.850
Cash Flow per Share - - 6.750 5.400 1.380 0.1900
Capex - - - - - 0
Capex / Sales - - - - - 0.03%
Announcement Date 1/10/19 1/27/20 2/12/21 2/16/22 1/30/23 2/14/24
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. KAVL Stock
  4. Financials Kaival Brands Innovations Group, Inc.