RY 169.51 -1.1719% SHOP 175.85 -3.2036% TD 85.4 -0.187% ENB 59.6 -1.715% BN 84.78 -1.4873% TRI 250.65 2.1186% CNQ 43.69 0.9007% CP 110.72 -0.5926% CNR 146.88 0.7891% BMO 142.84 -0.6054% BNS 72.34 -0.0829% CSU 4896.4902 0.1981% CM 87.07 -0.9668% MFC 45.08 6.5217% ATD 71.13 -0.6425% NGT 68.13 0.9932% TRP 64.42 -1.2872% SU 56.73 -0.0176% WCN 266.69 -0.146% L 176.74 -1.5157%
Last update at 2025-02-20T19:29:00Z
Shareholders in Spin Master (TSE:TOY) are in the red if they invested three years ago
Mon 10 Feb 25, 10:57 AMFebruary 2025's Top Stocks Estimated To Be Trading Below Intrinsic Value
Wed 05 Feb 25, 12:02 PM3 Stocks That May Be Trading Below Their Intrinsic Value By Up To 45.3%
Wed 05 Feb 25, 07:02 AM3 Stocks Estimated To Be Up To 43% Below Intrinsic Value
Wed 05 Feb 25, 06:02 AM3 Stocks That May Be Priced Below Their Estimated Value In February 2025
Wed 05 Feb 25, 05:02 AMThree Stocks Possibly Trading Below Intrinsic Value In January 2025
Mon 27 Jan 25, 07:02 AM3 Stocks That May Be Trading Below Their Estimated Intrinsic Value
Fri 24 Jan 25, 09:02 AMAre Investors Undervaluing Spin Master Corp. (TSE:TOY) By 44%?
Fri 20 Dec 24, 10:29 AM| Breakdown | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
| Income before tax | 201.20M | 340.40M | 262.00M | 9.40M | 85.00M |
| Minority interest | - | - | - | - | - |
| Net income | 151.40M | 261.30M | 198.60M | 45.50M | 64.30M |
| Selling general administrative | 347.00M | 349.00M | 326.30M | 258.10M | 245.20M |
| Selling and marketing expenses | 377.70M | 397.20M | 384.80M | 333.30M | 365.10M |
| Gross profit | 1038.40M | 1103.80M | 1056.60M | 727.90M | 785.00M |
| Reconciled depreciation | 130.10M | 68.20M | 111.90M | 103.00M | 84.60M |
| Ebit | 276.10M | 305.10M | 276.00M | 47.50M | 103.90M |
| Ebitda | 406.20M | 373.30M | 387.90M | 150.50M | 188.50M |
| Depreciation and amortization | 130.10M | 68.20M | 111.90M | 103.00M | 84.60M |
| Non operating income net other | - | - | - | - | - |
| Operating income | 188.90M | 343.30M | 276.00M | 47.50M | 103.90M |
| Other operating expenses | 1649.50M | 1722.70M | 1761.80M | 1509.50M | 1469.80M |
| Interest expense | 5.10M | 5.50M | 4.40M | 6.30M | 4.80M |
| Tax provision | 49.80M | 79.10M | 63.40M | -36.10000M | 20.70M |
| Interest income | 27.40M | 4.80M | 0.80M | 34.30M | 9.90M |
| Net interest income | 12.30M | -2.90000M | -10.20000M | -12.10000M | -11.70000M |
| Extraordinary items | - | - | - | - | - |
| Non recurring | - | - | - | - | - |
| Other items | - | - | - | - | - |
| Income tax expense | 49.80M | 79.10M | 63.40M | -36.10000M | 20.70M |
| Total revenue | 1904.90M | 2020.30M | 2042.40M | 1570.60M | 1581.60M |
| Total operating expenses | 783.00M | 806.20M | 776.00M | 666.80M | 673.20M |
| Cost of revenue | 866.50M | 916.50M | 985.80M | 842.70M | 796.60M |
| Total other income expense net | -66.50000M | -2.90000M | -14.00000M | -38.10000M | -18.90000M |
| Discontinued operations | - | - | - | - | - |
| Net income from continuing ops | 151.40M | 261.30M | 198.60M | 45.50M | 64.30M |
| Net income applicable to common shares | - | 261.30M | 198.60M | 45.50M | 64.30M |
| Preferred stock and other adjustments | - | - | - | - | - |
| Breakdown | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
| Total assets | 1989.70M | 1792.50M | 1736.70M | 1342.10M | 1256.40M |
| Intangible assets | 281.30M | 267.20M | 227.20M | 192.00M | 182.40M |
| Earning assets | - | - | - | - | - |
| Other current assets | 4.10M | 22.30M | 25.00M | 3.00M | 32.40M |
| Total liab | 570.60M | 550.00M | 684.30M | 499.20M | 496.00M |
| Total stockholder equity | 1419.10M | 1242.50M | 1052.40M | 842.90M | 760.40M |
| Deferred long term liab | - | - | - | - | - |
| Other current liab | 234.90M | 243.50M | 263.00M | 406.60M | 321.00M |
| Common stock | 783.40M | 754.70M | 736.90M | 724.80M | 714.50M |
| Capital stock | 783.40M | 754.70M | 736.90M | 724.80M | 714.50M |
| Retained earnings | 604.50M | 468.10M | 216.00M | 17.40M | -28.10000M |
| Other liab | - | 70.80M | 62.70M | 34.80M | 29.40M |
| Good will | 165.90M | 179.00M | 173.10M | 138.00M | 138.80M |
| Other assets | - | 111.30M | 105.40M | 99.40M | 29.40M |
| Cash | 705.70M | 644.30M | 562.70M | 320.60M | 115.30M |
| Cash and equivalents | - | - | - | - | - |
| Total current liabilities | 446.50M | 424.30M | 561.90M | 405.40M | 399.00M |
| Current deferred revenue | 11.00M | 11.50M | 10.90M | 25.30M | 7.60M |
| Net debt | -643.60000M | -573.10000M | -489.70000M | -246.20000M | -32.60000M |
| Short term debt | 11.40M | 16.30M | 13.30M | 15.40M | 15.10M |
| Short long term debt | - | - | - | - | - |
| Short long term debt total | 62.10M | 71.20M | 73.00M | 74.40M | 82.70M |
| Other stockholder equity | 27.40M | 40.70M | 40.80M | 36.60M | 35.80M |
| Property plant equipment | - | 98.90M | 105.00M | 120.40M | 145.10M |
| Total current assets | 1319.00M | 1132.20M | 1119.70M | 789.30M | 760.70M |
| Long term investments | - | - | - | - | - |
| Net tangible assets | - | 796.30M | 652.10M | 512.90M | 439.20M |
| Short term investments | - | - | - | - | - |
| Net receivables | 474.40M | 360.50M | 394.60M | 338.60M | 427.70M |
| Long term debt | - | - | - | - | - |
| Inventory | 98.00M | 105.10M | 137.40M | 102.00M | 185.30M |
| Accounts payable | 189.20M | 153.00M | 274.70M | 161.40M | 215.80M |
| Total permanent equity | - | - | - | - | - |
| Noncontrolling interest in consolidated entity | - | - | - | - | - |
| Temporary equity redeemable noncontrolling interests | - | - | - | - | - |
| Accumulated other comprehensive income | 3.80M | -21.00000M | 58.70M | 64.10M | 38.20M |
| Additional paid in capital | - | - | - | - | - |
| Common stock total equity | - | - | - | 724.80M | 714.50M |
| Preferred stock total equity | - | - | - | - | - |
| Retained earnings total equity | - | - | - | - | - |
| Treasury stock | - | - | - | - | - |
| Accumulated amortization | - | - | - | - | - |
| Non currrent assets other | 11.50M | 20.50M | 14.70M | 3.40M | 3.20M |
| Deferred long term asset charges | - | - | - | - | - |
| Non current assets total | 670.70M | 660.30M | 617.00M | 552.80M | 495.70M |
| Capital lease obligations | 62.10M | 71.20M | 73.00M | 74.40M | 82.70M |
| Long term debt total | - | 54.90M | 59.70M | 59.00M | 67.60M |
| Breakdown | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
|---|---|---|---|---|---|
| Type | yearly | yearly | yearly | yearly | yearly |
| Date | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 |
| Investments | -135.30000M | -109.20000M | -1.00000M | -84.90000M | -116.20000M |
| Change to liabilities | - | -156.70000M | 132.90M | -11.90000M | 69.40M |
| Total cashflows from investing activities | - | -109.20000M | -153.20000M | -84.90000M | -116.20000M |
| Net borrowings | - | -15.80000M | -17.60000M | -15.20000M | -13.80000M |
| Total cash from financing activities | -44.10000M | -20.30000M | -18.30000M | -16.30000M | -13.70000M |
| Change to operating activities | - | -8.80000M | 6.60M | -16.70000M | 25.20M |
| Net income | 151.40M | 261.30M | 198.60M | 45.50M | 64.30M |
| Change in cash | 61.40M | 81.60M | 242.10M | 205.30M | -28.20000M |
| Begin period cash flow | 644.30M | 562.70M | 320.60M | 115.30M | 143.50M |
| End period cash flow | 705.70M | 644.30M | 562.70M | 320.60M | 115.30M |
| Total cash from operating activities | 227.00M | 249.30M | 419.10M | 310.80M | 98.40M |
| Issuance of capital stock | - | - | - | - | - |
| Depreciation | 130.10M | 68.20M | 111.90M | 103.00M | 84.60M |
| Other cashflows from investing activities | - | -9.80000M | 0.60M | -3.80000M | -22.00000M |
| Dividends paid | 18.40M | 4.60M | 4.60M | 4.60M | 4.60M |
| Change to inventory | 8.00M | 37.40M | -31.70000M | 82.30M | -74.00000M |
| Change to account receivables | -111.90000M | 61.40M | -48.70000M | 97.50M | -48.20000M |
| Sale purchase of stock | -10.50000M | 0.10M | 1.00M | -1.10000M | 0.10M |
| Other cashflows from financing activities | -0.30000M | 0.10M | -0.70000M | 350.00M | 0.10M |
| Change to netincome | - | -13.90000M | 49.10M | 10.70M | 33.00M |
| Capital expenditures | 107.40M | 99.40M | 79.50M | 81.10M | 94.20M |
| Change receivables | - | - | - | - | - |
| Cash flows other operating | - | - | - | - | - |
| Exchange rate changes | - | - | - | - | - |
| Cash and cash equivalents changes | - | - | - | - | - |
| Change in working capital | -107.20000M | -66.70000M | 59.10M | 151.20M | -72.70000M |
| Stock based compensation | 20.10M | 17.60M | 15.30M | 12.20M | 15.20M |
| Other non cash items | -17.20000M | -110.20000M | -29.20000M | 35.00M | -13.70000M |
| Free cash flow | 119.60M | 149.90M | 339.60M | 229.70M | 4.20M |
Sector: Consumer Cyclical Industry: Leisure
| Company | Change (CAD) | Price (CAD) | Trailing PE (x) | Forward PE (x) | Price Sales TTM (x) | Price to Book Value (x) | Enterprise Value to Revenue (x) | Enterprise Value to EBITDA (x) |
|---|---|---|---|---|---|---|---|---|
| TOY Spin Master Corp |
0.84 2.77% | 31.19 | 79.59 | 9.26 | 1.50 | 1.62 | 1.30 | 12.21 |
| TWC TWC Enterprises Ltd |
0.10 0.56% | 17.86 | 18.00 | - | 1.65 | 0.83 | 1.50 | 7.81 |
| ICE Canlan Ice Sports Corp. |
- -% | 4.08 | - | - | 0.61 | 1.14 | 0.96 | 9.61 |
Spin Master Corp., a children's entertainment company, engages in the creation, design, manufacture, licensing, and marketing of various toys, entertainment products, and digital games in North America, Europe, and internationally. The Toys segment's product categories include activities, games and puzzles, and plush; wheels and action; outdoor; and preschool, dolls, and interactive products. The Entertainment segment engages in the creation and production of multi-platform content, stories, and characters in original shows, short-form series, and films. The Digital Games segment is involved in the development of digital games distributed via third-party platform providers. The company was founded in 1994 and is headquartered in Toronto, Canada.
225 King Street West, Toronto, ON, Canada, M5V 3M2
| Name | Title | Year Born |
|---|---|---|
| Mr. Ronnen Harary | Co-Founder & Chairman | 1971 |
| Mr. Max Rangel | Global Pres, CEO & Director | 1969 |
| Mr. Anton Rabie | Co-Founder & Director | 1971 |
| Mr. Ben Varadi | Co-Founder, Chief Creative Officer, Exec. VP & Director | 1970 |
| Mr. Mark L. Segal | CFO & Exec. VP | 1964 |
| Mr. Paul Blom | Exec. VP of Global Operations & Technology | 1962 |
| Ms. Tara Deakin | Exec. VP & Chief People Officer | 1975 |
| Sophia Bisoukis | VP of Investor Relations | NA |
| Mr. Christopher Harrs | Exec. VP, Gen. Counsel & Corp. Sec. | 1962 |
| Ms. Tara Tucker | VP of Global Marketing Communications | NA |
Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.
CA 
AU
UK
US
NZ
Please wait processing your request...