Logo image of DIV-DB-A.CA

DIVERSIFIED ROYALTY CORP (DIV-DB-A.CA) Stock Fundamental Analysis

TSX:DIV-DB-A - Toronto Stock Exchange - CA255331AB66 - Currency: CAD

101.53  -0.47 (-0.46%)

Fundamental Rating

4

We assign a fundamental rating of 4 out of 10 to DIV-DB-A. DIV-DB-A was compared to 16 industry peers in the Specialty Retail industry. While DIV-DB-A is still in line with the averages on profitability rating, there are concerns on its financial health. While showing a medium growth rate, DIV-DB-A is valued expensive at the moment.


Dividend Valuation Growth Profitability Health

6

1. Profitability

1.1 Basic Checks

DIV-DB-A had positive earnings in the past year.
DIV-DB-A had a positive operating cash flow in the past year.
DIV-DB-A had positive earnings in 4 of the past 5 years.
Each year in the past 5 years DIV-DB-A had a positive operating cash flow.
DIV-DB-A.CA Yearly Net Income VS EBIT VS OCF VS FCFDIV-DB-A.CA Yearly Net Income VS EBIT VS OCF VS FCFYearly Net Income VS EBIT VS OCF VS FCF 2015 2016 2017 2018 2019 2020 2021 2022 2023 0 50M -50M -100M -150M

1.2 Ratios

DIV-DB-A's Return On Assets of 5.56% is fine compared to the rest of the industry. DIV-DB-A outperforms 71.43% of its industry peers.
DIV-DB-A has a Return On Equity of 10.91%. This is in the better half of the industry: DIV-DB-A outperforms 71.43% of its industry peers.
DIV-DB-A has a Return On Invested Capital of 7.25%. This is in the better half of the industry: DIV-DB-A outperforms 64.29% of its industry peers.
Industry RankSector Rank
ROA 5.56%
ROE 10.91%
ROIC 7.25%
ROA(3y)N/A
ROA(5y)N/A
ROE(3y)N/A
ROE(5y)N/A
ROIC(3y)N/A
ROIC(5y)N/A
DIV-DB-A.CA Yearly ROA, ROE, ROICDIV-DB-A.CA Yearly ROA, ROE, ROICYearly ROA, ROE, ROIC 2015 2016 2017 2018 2019 2020 2021 2022 2023 0 5 10

1.3 Margins

DIV-DB-A has a better Profit Margin (49.25%) than 92.86% of its industry peers.
DIV-DB-A's Profit Margin has improved in the last couple of years.
DIV-DB-A has a better Operating Margin (89.64%) than 92.86% of its industry peers.
DIV-DB-A's Operating Margin has been stable in the last couple of years.
Industry RankSector Rank
OM 89.64%
PM (TTM) 49.25%
GM N/A
OM growth 3Y1%
OM growth 5Y0.93%
PM growth 3YN/A
PM growth 5Y8.19%
GM growth 3YN/A
GM growth 5YN/A
DIV-DB-A.CA Yearly Profit, Operating, Gross MarginsDIV-DB-A.CA Yearly Profit, Operating, Gross MarginsYearly Profit, Operating, Gross Margins 2015 2016 2017 2018 2019 2020 2021 2022 2023 0 20 -20 40 60 80

3

2. Health

2.1 Basic Checks

With a Return on Invested Capital (ROIC) below the Cost of Capital (WACC), DIV-DB-A is destroying value.
There is no outstanding debt for DIV-DB-A. This means it has a Debt/Equity and Debt/FCF ratio of 0 and it is amongst the best of the sector and industry.
DIV-DB-A.CA Yearly Shares OutstandingDIV-DB-A.CA Yearly Shares OutstandingYearly Shares Outstanding 2015 2016 2017 2018 2019 2020 2021 2022 50M 100M
DIV-DB-A.CA Yearly Total Debt VS Total AssetsDIV-DB-A.CA Yearly Total Debt VS Total AssetsYearly Total Debt VS Total Assets 2015 2016 2017 2018 2019 2020 2021 2022 100M 200M 300M 400M

2.2 Solvency

An Altman-Z score of 36.72 indicates that DIV-DB-A is not in any danger for bankruptcy at the moment.
Looking at the Altman-Z score, with a value of 36.72, DIV-DB-A belongs to the top of the industry, outperforming 100.00% of the companies in the same industry.
A Debt/Equity ratio of 0.82 indicates that DIV-DB-A is somewhat dependend on debt financing.
With a Debt to Equity ratio value of 0.82, DIV-DB-A is not doing good in the industry: 64.29% of the companies in the same industry are doing better.
Industry RankSector Rank
Debt/Equity 0.82
Debt/FCF N/A
Altman-Z 36.72
ROIC/WACC0.8
WACC9.03%
DIV-DB-A.CA Yearly LT Debt VS Equity VS FCFDIV-DB-A.CA Yearly LT Debt VS Equity VS FCFYearly LT Debt VS Equity VS FCF 2015 2016 2017 2018 2019 2020 2021 2022 2023 0 100M -100M 200M

2.3 Liquidity

DIV-DB-A has a Current Ratio of 0.81. This is a bad value and indicates that DIV-DB-A is not financially healthy enough and could expect problems in meeting its short term obligations.
DIV-DB-A's Current ratio of 0.81 is on the low side compared to the rest of the industry. DIV-DB-A is outperformed by 92.86% of its industry peers.
A Quick Ratio of 0.81 indicates that DIV-DB-A may have some problems paying its short term obligations.
DIV-DB-A has a better Quick ratio (0.81) than 71.43% of its industry peers.
Industry RankSector Rank
Current Ratio 0.81
Quick Ratio 0.81
DIV-DB-A.CA Yearly Current Assets VS Current LiabilitesDIV-DB-A.CA Yearly Current Assets VS Current LiabilitesYearly Current Assets VS Current Liabilites 2015 2016 2017 2018 2019 2020 2021 2022 20M 40M 60M 80M

5

3. Growth

3.1 Past

The Earnings Per Share has grown by an impressive 55.47% over the past year.
The Earnings Per Share has been growing by 17.51% on average over the past years. This is quite good.
The Revenue has grown by 21.83% in the past year. This is a very strong growth!
DIV-DB-A shows quite a strong growth in Revenue. Measured over the last years, the Revenue has been growing by 16.16% yearly.
EPS 1Y (TTM)55.47%
EPS 3Y11.89%
EPS 5Y17.51%
EPS Q2Q%-20%
Revenue 1Y (TTM)21.83%
Revenue growth 3Y22.81%
Revenue growth 5Y16.16%
Sales Q2Q%18.26%

3.2 Future

DIV-DB-A is expected to show a decrease in Earnings Per Share. In the coming years, the EPS will decrease by -1.82% yearly.
Based on estimates for the next years, DIV-DB-A will show a small growth in Revenue. The Revenue will grow by 5.40% on average per year.
EPS Next Y-14.37%
EPS Next 2Y-6.66%
EPS Next 3Y-1.82%
EPS Next 5YN/A
Revenue Next Year16.44%
Revenue Next 2Y10.57%
Revenue Next 3Y8.91%
Revenue Next 5Y5.4%

3.3 Evolution

When comparing the EPS growth rate of the last years to the growth rate of the upcoming years, we see that the growth is decreasing.
The Revenue growth rate is decreasing: in the next years the growth will be less than in the last years.
DIV-DB-A.CA Yearly Revenue VS EstimatesDIV-DB-A.CA Yearly Revenue VS EstimatesYearly Revenue VS Estimates 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 20M 40M 60M
DIV-DB-A.CA Yearly EPS VS EstimatesDIV-DB-A.CA Yearly EPS VS EstimatesYearly EPS VS Estimates 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 0 0.05 0.1 0.15 0.2

1

4. Valuation

4.1 Price/Earnings Ratio

Based on the Price/Earnings ratio of 507.65, the valuation of DIV-DB-A can be described as expensive.
The rest of the industry has a similar Price/Earnings ratio as DIV-DB-A.
The average S&P500 Price/Earnings ratio is at 29.62. DIV-DB-A is valued rather expensively when compared to this.
DIV-DB-A is valuated quite expensively with a Price/Forward Earnings ratio of 519.96.
The rest of the industry has a similar Price/Forward Earnings ratio as DIV-DB-A.
DIV-DB-A's Price/Forward Earnings ratio indicates a rather expensive valuation when compared to the S&P500 average which is at 22.70.
Industry RankSector Rank
PE 507.65
Fwd PE 519.96
DIV-DB-A.CA Price Earnings VS Forward Price EarningsDIV-DB-A.CA Price Earnings VS Forward Price Earnings ChartPrice Earnings - Forward Price Earnings PE FPE 100 200 300 400 500

4.2 Price Multiples

DIV-DB-A's Enterprise Value to EBITDA ratio is rather expensive when compared to the industry. DIV-DB-A is more expensive than 85.71% of the companies in the same industry.
Industry RankSector Rank
P/FCF N/A
EV/EBITDA 297.92
DIV-DB-A.CA Per share dataDIV-DB-A.CA EPS, Sales, OCF, FCF, BookValue per sharePer Share Data Per Share 0 1 -1

4.3 Compensation for Growth

DIV-DB-A has a very decent profitability rating, which may justify a higher PE ratio.
PEG (NY)N/A
PEG (5Y)28.98
EPS Next 2Y-6.66%
EPS Next 3Y-1.82%

4

5. Dividend

5.1 Amount

With a Yearly Dividend Yield of 8.77%, DIV-DB-A is a good candidate for dividend investing.
Compared to an average industry Dividend Yield of 6.78, DIV-DB-A pays a better dividend. On top of this DIV-DB-A pays more dividend than 100.00% of the companies listed in the same industry.
DIV-DB-A's Dividend Yield is rather good when compared to the S&P500 average which is at 2.27.
Industry RankSector Rank
Dividend Yield 8.77%

5.2 History

The dividend of DIV-DB-A decreases each year by -1.62%.
DIV-DB-A is new to the dividend game and has less than 3 years of track record.
Dividend Growth(5Y)-1.62%
Div Incr Years0
Div Non Decr Years0

5.3 Sustainability

DIV-DB-A pays out 105.26% of its income as dividend. This is not a sustainable payout ratio.
DIV-DB-A's earnings and Dividend Rate are declining. This means the current dividend is most likely not sustainable.
DP105.26%
EPS Next 2Y-6.66%
EPS Next 3Y-1.82%
DIV-DB-A.CA Yearly Income VS Free CF VS DividendDIV-DB-A.CA Yearly Income VS Free CF VS DividendYearly Income VS Free CF VS Dividend 2015 2016 2017 2018 2019 2020 2021 2022 2023 0 -50M -100M -150M
DIV-DB-A.CA Dividend Payout.DIV-DB-A.CA Dividend Payout, showing the Payout Ratio.DIV-DB-A.CA Dividend Payout.PayoutRetained Earnings

DIVERSIFIED ROYALTY CORP

TSX:DIV-DB-A (2/20/2025, 7:00:00 PM)

101.53

-0.47 (-0.46%)

Chartmill FA Rating
GICS SectorConsumer Discretionary
GICS IndustryGroupConsumer Discretionary Distribution & Retail
GICS IndustrySpecialty Retail
Earnings (Last)11-06 2024-11-06/amc
Earnings (Next)03-07 2025-03-07/amc
Inst Owners14.45%
Inst Owner ChangeN/A
Ins Owners0.67%
Ins Owner ChangeN/A
Market Cap16.97B
Analysts77.78
Price Target138.09 (36.01%)
Short Float %N/A
Short RatioN/A
Dividend
Industry RankSector Rank
Dividend Yield 8.77%
Yearly Dividend0.19
Dividend Growth(5Y)-1.62%
DP105.26%
Div Incr Years0
Div Non Decr Years0
Ex-DateN/A
Surprises & Revisions
EPS beat(2)0
Avg EPS beat(2)-6.49%
Min EPS beat(2)-11.99%
Max EPS beat(2)-0.99%
EPS beat(4)2
Avg EPS beat(4)17.71%
Min EPS beat(4)-11.99%
Max EPS beat(4)65.02%
EPS beat(8)N/A
Avg EPS beat(8)N/A
EPS beat(12)N/A
Avg EPS beat(12)N/A
EPS beat(16)N/A
Avg EPS beat(16)N/A
Revenue beat(2)0
Avg Revenue beat(2)-7.25%
Min Revenue beat(2)-8.65%
Max Revenue beat(2)-5.85%
Revenue beat(4)0
Avg Revenue beat(4)-6.96%
Min Revenue beat(4)-9.73%
Max Revenue beat(4)-3.61%
Revenue beat(8)N/A
Avg Revenue beat(8)N/A
Revenue beat(12)N/A
Avg Revenue beat(12)N/A
Revenue beat(16)N/A
Avg Revenue beat(16)N/A
PT rev (1m)3.96%
PT rev (3m)2.15%
EPS NQ rev (1m)0%
EPS NQ rev (3m)0%
EPS NY rev (1m)0%
EPS NY rev (3m)-3.39%
Revenue NQ rev (1m)0%
Revenue NQ rev (3m)-4.79%
Revenue NY rev (1m)0%
Revenue NY rev (3m)-0.53%
Valuation
Industry RankSector Rank
PE 507.65
Fwd PE 519.96
P/S 263.66
P/FCF N/A
P/OCF 402.41
P/B 58.41
P/tB N/A
EV/EBITDA 297.92
EPS(TTM)0.2
EY0.2%
EPS(NY)0.2
Fwd EY0.19%
FCF(TTM)-0.18
FCFYN/A
OCF(TTM)0.25
OCFY0.25%
SpS0.39
BVpS1.74
TBVpS-1.33
PEG (NY)N/A
PEG (5Y)28.98
Profitability
Industry RankSector Rank
ROA 5.56%
ROE 10.91%
ROCE 10.43%
ROIC 7.25%
ROICexc 7.31%
ROICexgc 114.65%
OM 89.64%
PM (TTM) 49.25%
GM N/A
FCFM N/A
ROA(3y)N/A
ROA(5y)N/A
ROE(3y)N/A
ROE(5y)N/A
ROIC(3y)N/A
ROIC(5y)N/A
ROICexc(3y)N/A
ROICexc(5y)N/A
ROICexgc(3y)N/A
ROICexgc(5y)N/A
ROCE(3y)N/A
ROCE(5y)N/A
ROICexcg growth 3YN/A
ROICexcg growth 5YN/A
ROICexc growth 3YN/A
ROICexc growth 5YN/A
OM growth 3Y1%
OM growth 5Y0.93%
PM growth 3YN/A
PM growth 5Y8.19%
GM growth 3YN/A
GM growth 5YN/A
F-Score6
Asset Turnover0.11
Health
Industry RankSector Rank
Debt/Equity 0.82
Debt/FCF N/A
Debt/EBITDA 4.14
Cap/Depr 73952%
Cap/Sales 112.62%
Interest Coverage 3.8
Cash Conversion 72.97%
Profit Quality N/A
Current Ratio 0.81
Quick Ratio 0.81
Altman-Z 36.72
F-Score6
WACC9.03%
ROIC/WACC0.8
Cap/Depr(3y)58459.8%
Cap/Depr(5y)N/A
Cap/Sales(3y)119.24%
Cap/Sales(5y)127.04%
Profit Quality(3y)N/A
Profit Quality(5y)N/A
High Growth Momentum
Growth
EPS 1Y (TTM)55.47%
EPS 3Y11.89%
EPS 5Y17.51%
EPS Q2Q%-20%
EPS Next Y-14.37%
EPS Next 2Y-6.66%
EPS Next 3Y-1.82%
EPS Next 5YN/A
Revenue 1Y (TTM)21.83%
Revenue growth 3Y22.81%
Revenue growth 5Y16.16%
Sales Q2Q%18.26%
Revenue Next Year16.44%
Revenue Next 2Y10.57%
Revenue Next 3Y8.91%
Revenue Next 5Y5.4%
EBIT growth 1Y21.65%
EBIT growth 3Y24.04%
EBIT growth 5Y17.24%
EBIT Next Year28.23%
EBIT Next 3Y11.83%
EBIT Next 5Y9.14%
FCF growth 1Y-208.75%
FCF growth 3YN/A
FCF growth 5YN/A
OCF growth 1Y51.23%
OCF growth 3Y11.72%
OCF growth 5Y13.01%