Loading...

We've got a brand new version of Simply Wall St! Try it out

D-BOX Technologies

DB:DB2
Snowflake Description

Excellent balance sheet and slightly overvalued.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
DB2
DB
CA$21M
Market Cap
  1. Home
  2. DE
  3. Consumer Durables
Company description

D-BOX Technologies Inc. designs, manufactures, commercializes, and leases motion systems for the entertainment, and simulation and training markets worldwide. The last earnings update was 99 days ago. More info.


Add to Portfolio Compare Print
  • D-BOX Technologies has significant price volatility in the past 3 months.
DB2 Share Price and Events
7 Day Returns
5.6%
DB:DB2
-1.1%
DE Consumer Durables
0.1%
DE Market
1 Year Returns
-42.4%
DB:DB2
2.9%
DE Consumer Durables
8.8%
DE Market
DB2 Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
D-BOX Technologies (DB2) 5.6% 12.9% -10% -42.4% -82.6% -49.6%
DE Consumer Durables -1.1% 3.5% 4.1% 2.9% -5.9% 11.6%
DE Market 0.1% 5.9% 15% 8.8% 14.5% 21%
1 Year Return vs Industry and Market
  • DB2 underperformed the Consumer Durables industry which returned 2.9% over the past year.
  • DB2 underperformed the Market in Germany which returned 8.8% over the past year.
Price Volatility
DB2
Industry
5yr Volatility vs Market

Value

 Is D-BOX Technologies undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of D-BOX Technologies to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for D-BOX Technologies.

DB:DB2 Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 1 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 6.1%
Perpetual Growth Rate 10-Year DE Government Bond Rate 0.2%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for DB:DB2
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate 0.2%
Equity Risk Premium S&P Global 6%
Consumer Durables Unlevered Beta Simply Wall St/ S&P Global 0.81
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.815 (1 + (1- 26.5%) (26.5%))
0.982
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
0.98
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.23% + (0.982 * 5.96%)
6.08%

Discounted Cash Flow Calculation for DB:DB2 using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for D-BOX Technologies is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

Note: Free cash flow to equity valuations ignore the company's cash or debt.

DB:DB2 DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (CAD, Millions) Source Present Value
Discounted (@ 6.08%)
2020 0.63 Analyst x1 0.60
2021 2.72 Analyst x1 2.42
2022 1.31 Analyst x1 1.10
2023 1.68 Analyst x1 1.33
2024 1.81 Est @ 7.76% 1.35
2025 1.91 Est @ 5.5% 1.34
2026 1.99 Est @ 3.92% 1.31
2027 2.04 Est @ 2.81% 1.27
2028 2.08 Est @ 2.04% 1.23
2029 2.12 Est @ 1.49% 1.17
Present value of next 10 years cash flows CA$13.00
DB:DB2 DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2029 × (1 + g) ÷ (Discount Rate – g)
= CA$2.12 × (1 + 0.23%) ÷ (6.08% – 0.23%)
CA$36.23
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= CA$36.23 ÷ (1 + 6.08%)10
CA$20.08
DB:DB2 Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= CA$13.00 + CA$20.08
CA$33.08
Equity Value per Share
(CAD)
= Total value / Shares Outstanding
= CA$33.08 / 175.95
CA$0.19
DB:DB2 Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in DB:DB2 represents 0.475x of TSX:DBO
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.475x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (CAD) x Listing Adjustment Factor
= CA$ 0.19 x 0.475
€0.09
Value per share (EUR) From above. €0.09
Current discount Discount to share price of €0.06
= -1 x (€0.06 - €0.09) / €0.09
36.2%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price D-BOX Technologies is available for.
Intrinsic value
36%
Share price is €0.057 vs Future cash flow value of €0.0893
Current Discount Checks
For D-BOX Technologies to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • D-BOX Technologies's share price is below the future cash flow value, and at a moderate discount (> 20%).
  • D-BOX Technologies's share price is below the future cash flow value, but not at a substantial discount (< 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for D-BOX Technologies's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are D-BOX Technologies's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:DB2 PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-06-30) in CAD CA$-0.01
TSX:DBO Share Price ** TSX (2019-11-14) in CAD CA$0.12
Germany Consumer Durables Industry PE Ratio Median Figure of 8 Publicly-Listed Consumer Durables Companies 17.05x
Germany Market PE Ratio Median Figure of 402 Publicly-Listed Companies 19.83x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of D-BOX Technologies.

DB:DB2 PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= TSX:DBO Share Price ÷ EPS (both in CAD)

= 0.12 ÷ -0.01

-10.14x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • D-BOX Technologies is loss making, we can't compare its value to the DE Consumer Durables industry average.
  • D-BOX Technologies is loss making, we can't compare the value of its earnings to the Germany market.
Price based on expected Growth
Does D-BOX Technologies's expected growth come at a high price?
Raw Data
DB:DB2 PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section -10.14x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 1 Analysts
Not available
Germany Consumer Durables Industry PEG Ratio Median Figure of 5 Publicly-Listed Consumer Durables Companies 0.97x
Germany Market PEG Ratio Median Figure of 255 Publicly-Listed Companies 1.36x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for D-BOX Technologies, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on D-BOX Technologies's assets?
Raw Data
DB:DB2 PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-06-30) in CAD CA$0.11
TSX:DBO Share Price * TSX (2019-11-14) in CAD CA$0.12
Germany Consumer Durables Industry PB Ratio Median Figure of 12 Publicly-Listed Consumer Durables Companies 1.69x
Germany Market PB Ratio Median Figure of 577 Publicly-Listed Companies 1.83x
DB:DB2 PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= TSX:DBO Share Price ÷ Book Value per Share (both in CAD)

= 0.12 ÷ 0.11

1.05x

* Primary Listing of D-BOX Technologies.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • D-BOX Technologies is good value based on assets compared to the DE Consumer Durables industry average.
X
Value checks
We assess D-BOX Technologies's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Consumer Durables industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Consumer Durables industry average (and greater than 0)? (1 check)
  5. D-BOX Technologies has a total score of 2/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

Future Performance

 How is D-BOX Technologies expected to perform in the next 1 to 3 years based on estimates from 1 analyst?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
8.2%
Expected annual growth in revenue.
Earnings growth vs Low Risk Savings
Is D-BOX Technologies expected to grow at an attractive rate?
  • Unable to compare D-BOX Technologies's earnings growth to the low risk savings rate as no estimate data is available.
Growth vs Market Checks
  • Unable to compare D-BOX Technologies's earnings growth to the Germany market average as no estimate data is available.
  • D-BOX Technologies's revenue growth is expected to exceed the Germany market average.
Annual Growth Rates Comparison
Raw Data
DB:DB2 Future Growth Rates Data Sources
Data Point Source Value (per year)
DB:DB2 Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 1 Analysts 8.2%
Germany Consumer Durables Industry Earnings Growth Rate Market Cap Weighted Average 15%
Germany Consumer Durables Industry Revenue Growth Rate Market Cap Weighted Average 4.4%
Germany Market Earnings Growth Rate Market Cap Weighted Average 12.7%
Germany Market Revenue Growth Rate Market Cap Weighted Average 4.9%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
DB:DB2 Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (4 months ago) See Below
Future Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below
All numbers in CAD Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:DB2 Future Estimates Data
Date (Data in CAD Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2023-03-31 44 1
2022-03-31 41 1
2021-03-31 38 1
2020-03-31 35 1
2019-11-14
DB:DB2 Past Financials Data
Date (Data in CAD Millions) Revenue Cash Flow Net Income *
2019-06-30 32 2 -2
2019-03-31 34 0 -2
2018-12-31 35 1 -1
2018-09-30 37 0 -1
2018-06-30 37 1 -1
2018-03-31 35 3 -2
2017-12-31 37 0 -1
2017-09-30 33 0 -3
2017-06-30 32 -3 -3
2017-03-31 31 -6 -3
2016-12-31 29 -4 -4
2016-09-30 31 -3 -2

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Unable to determine if D-BOX Technologies is high growth as no earnings estimate data is available.
  • D-BOX Technologies's revenue is expected to grow by 8.2% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
DB:DB2 Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (4 months ago) See Below
Future Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below

All data from D-BOX Technologies Company Filings, last reported 4 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:DB2 Future Estimates Data
Date (Data in CAD Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2023-03-31
2022-03-31
2021-03-31
2020-03-31
2019-11-14
DB:DB2 Past Financials Data
Date (Data in CAD Millions) EPS *
2019-06-30 -0.01
2019-03-31 -0.01
2018-12-31 -0.01
2018-09-30 -0.01
2018-06-30 -0.01
2018-03-31 -0.01
2017-12-31 -0.01
2017-09-30 -0.02
2017-06-30 -0.02
2017-03-31 -0.02
2016-12-31 -0.02
2016-09-30 -0.01

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Unable to establish if D-BOX Technologies will efficiently use shareholders’ funds in the future without estimates of Return on Equity.
X
Future performance checks
We assess D-BOX Technologies's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Germany market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Germany market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
D-BOX Technologies has a total score of 1/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

Past Performance

  How has D-BOX Technologies performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare D-BOX Technologies's growth in the last year to its industry (Consumer Durables).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • D-BOX Technologies does not make a profit and their year on year earnings growth rate was negative over the past 5 years.
  • Unable to compare D-BOX Technologies's 1-year earnings growth to the 5-year average as it is not currently profitable.
  • Unable to compare D-BOX Technologies's 1-year growth to the DE Consumer Durables industry average as it is not currently profitable.
Earnings and Revenue History
D-BOX Technologies's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from D-BOX Technologies Company Filings, last reported 4 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:DB2 Past Revenue, Cash Flow and Net Income Data
Date (Data in CAD Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-06-30 32.19 -2.08 16.27 3.01
2019-03-31 34.16 -1.71 16.60 2.97
2018-12-31 35.14 -1.14 16.57 2.57
2018-09-30 37.28 -0.91 16.53 2.65
2018-06-30 36.85 -1.01 16.54 2.58
2018-03-31 35.48 -1.76 16.22 2.72
2017-12-31 36.81 -1.49 16.67 3.10
2017-09-30 33.21 -3.18 16.66 2.99
2017-06-30 31.89 -3.45 15.97 2.84
2017-03-31 31.41 -2.89 15.55 2.70
2016-12-31 29.41 -3.58 14.03 2.71
2016-09-30 30.83 -1.55 13.26 2.66
2016-06-30 29.52 -0.64 12.46 2.66
2016-03-31 29.04 -0.19 11.52 2.87
2015-12-31 27.11 1.07 10.71 2.66
2015-09-30 23.88 0.36 9.72 2.46
2015-06-30 23.22 0.76 9.13 2.31
2015-03-31 20.59 -0.48 8.93 1.71
2014-12-31 18.89 -1.37 8.99 1.50
2014-09-30 18.51 -1.41 8.94 1.41
2014-06-30 18.65 -2.28 8.99 1.35
2014-03-31 17.59 -1.59 8.78 1.30
2013-12-31 16.20 -2.05 8.28 1.26
2013-09-30 14.97 -1.98 8.07 1.16
2013-06-30 14.18 -2.50 8.14 1.10
2013-03-31 14.25 -2.58 7.79 1.16
2012-12-31 13.25 -3.89 8.33 1.19

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • It is difficult to establish if D-BOX Technologies has efficiently used shareholders’ funds last year (Return on Equity greater than 20%) as it is loss-making.
  • It is difficult to establish if D-BOX Technologies has efficiently used its assets last year compared to the DE Consumer Durables industry average (Return on Assets) as it is loss-making.
  • It is difficult to establish if D-BOX Technologies improved its use of capital last year versus 3 years ago (Return on Capital Employed) as it is currently loss-making.
X
Past performance checks
We assess D-BOX Technologies's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Consumer Durables industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
D-BOX Technologies has a total score of 0/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

Health

 How is D-BOX Technologies's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up D-BOX Technologies's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • D-BOX Technologies is able to meet its short term (1 year) commitments with its holdings of cash and other short term assets.
  • D-BOX Technologies's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of D-BOX Technologies's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is covered by short term assets, assets are 4.5x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from D-BOX Technologies Company Filings, last reported 4 months ago.

DB:DB2 Past Debt and Equity Data
Date (Data in CAD Millions) Total Equity Total Debt Cash & Short Term Investments
2019-06-30 20.05 4.90 8.24
2019-03-31 20.52 4.93 9.64
2018-12-31 21.02 4.81 8.90
2018-09-30 21.27 4.77 8.42
2018-06-30 21.95 4.73 7.41
2018-03-31 22.10 4.79 10.14
2017-12-31 22.10 4.66 7.80
2017-09-30 22.00 4.62 9.11
2017-06-30 22.72 4.58 7.84
2017-03-31 23.61 4.61 8.87
2016-12-31 23.17 4.52 10.08
2016-09-30 24.65 4.48 11.01
2016-06-30 25.74 4.45 13.11
2016-03-31 26.10 4.45 16.45
2015-12-31 26.28 4.39 15.96
2015-09-30 20.97 4.36 11.54
2015-06-30 20.70 0.00 6.24
2015-03-31 20.59 0.04 6.71
2014-12-31 19.85 0.00 4.51
2014-09-30 20.12 0.00 5.04
2014-06-30 19.90 0.00 4.06
2014-03-31 20.94 0.05 6.72
2013-12-31 20.84 0.00 7.63
2013-09-30 21.08 0.00 6.40
2013-06-30 21.62 0.00 4.58
2013-03-31 22.01 0.02 5.71
2012-12-31 22.30 0.00 6.97
  • D-BOX Technologies's level of debt (24.4%) compared to net worth is satisfactory (less than 40%).
  • Unable to establish if D-BOX Technologies's debt level has increased without past 5-year debt data.
CASH RUNWAY ANALYSIS

For companies that have on average been loss making in the past we assess whether they have at least 1 year of cash runway.

  • Whilst loss making D-BOX Technologies has sufficient cash runway for more than 3 years if it maintains the current positive free cash flow level.
  • Whilst loss making D-BOX Technologies has sufficient cash runway for more than 3 years, even with free cash flow being positive and shrinking by -83.7% per year.
X
Financial health checks
We assess D-BOX Technologies's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. D-BOX Technologies has a total score of 5/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

Dividends

 What is D-BOX Technologies's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0%
Current annual income from D-BOX Technologies dividends.
If you bought €2,000 of D-BOX Technologies shares you are expected to receive €0 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Unable to evaluate D-BOX Technologies's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate D-BOX Technologies's dividend against the top 25% market benchmark as the company has not reported any payouts.
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
DB:DB2 Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 1 Analyst Estimates (S&P Global) See Below
Germany Consumer Durables Industry Average Dividend Yield Market Cap Weighted Average of 6 Stocks 3.1%
Germany Market Average Dividend Yield Market Cap Weighted Average of 334 Stocks 2.9%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.7%
Germany Bottom 25% Dividend Yield 25th Percentile 1.4%
Germany Top 25% Dividend Yield 75th Percentile 3.7%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

DB:DB2 Future Dividends Estimate Data
Date (Data in CA$) Dividend per Share (annual) Avg. No. Analysts
2023-03-31
2022-03-31
2021-03-31
2020-03-31
2019-11-14

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to perform a dividend volatility check as D-BOX Technologies has not reported any payouts.
  • Unable to verify if D-BOX Technologies's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of D-BOX Technologies's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as D-BOX Technologies has not reported any payouts.
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess D-BOX Technologies's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.7%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can D-BOX Technologies afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. D-BOX Technologies has a total score of 0/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

Management

 What is the CEO of D-BOX Technologies's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Claude Mc Master
COMPENSATION CA$735,896
TENURE AS CEO 14.3 years
CEO Bio

Mr. Claude Mc Master has been the Chief Executive Officer and President of D-Box Technologies Inc. since August 18, 2005. Mr. Mc Master served as the Chief Financial Officer of D-Box Technologies Inc. until March 1, 2007 and served as its Executive Vice President from August 2003 to August 18,2005. He was the Partner in charge of the technology sector at the Arthur Anderson Corporate Finance Division during three years. Previously, he worked at Ernst & Young as Vice-President, Finance, Mergers and Acquisitions where he led international projects and multidisciplinary teams, forged strategic alliances and guided the growth of companies. Mr. Mc Master also founded and headed the management consulting firm AVINGCO, which was sold to Arthur Andersen in 1998. Mr. Mc Master has over 20 years of experience as business leader. He has been a Director of D-Box Technologies Inc., since April 2006 and Business Development Bank of Canada since March 26, 2015. He serves as a Director of The Nexio Group Inc. He serves as a Director of Laboratoire Médical Biron. He has a Bachelor's Degree in Administration from Université Laval, a Bachelor's in Industrial Engineering, a Master's in Technology Management from Ecole Polytechnique in Montréal and a Certificate in Commercial Law from Université de Montréal. He has completed executive programs in global financial management, corporate governance and advanced corporate finance from renowned institutions such as Harvard Business School, McGill University and INSEAD.

CEO Compensation
  • Claude's compensation has been consistent with company performance over the past year, both up more than 20%.
  • Claude's remuneration is higher than average for companies of similar size in Germany.
Management Team Tenure

Average tenure of the D-BOX Technologies management team in years:

3.6
Average Tenure
  • The tenure for the D-BOX Technologies management team is about average.
Management Team

Claude Mc Master

TITLE
President
COMPENSATION
CA$736K
TENURE
14.3 yrs

Sebastien Mailhot

TITLE
COO & Interim CFO
COMPENSATION
CA$365K
TENURE
0.3 yrs

Robert Desautels

TITLE
Chief Technology Officer
COMPENSATION
CA$287K

Yannick Gemme

TITLE
Vice President of Sales
COMPENSATION
CA$327K
TENURE
3.6 yrs

Philippe Roy

TITLE
Chief Business Development Officer
COMPENSATION
CA$348K
TENURE
6.6 yrs

Steve Li

TITLE
Vice President of Investor Relations & Corporate Strategy
TENURE
0.5 yrs

Daniel Le Blanc

TITLE
Vice President of Legal Affairs

Michel Paquette

TITLE
Vice President of Corporate Affairs
COMPENSATION
CA$120K
Board of Directors Tenure

Average tenure and age of the D-BOX Technologies board of directors in years:

4.7
Average Tenure
70
Average Age
  • The tenure for the D-BOX Technologies board of directors is about average.
Board of Directors

Jean-René Halde

TITLE
Chairman of the Board
COMPENSATION
CA$75K
AGE
70
TENURE
1.8 yrs

Claude Mc Master

TITLE
President
COMPENSATION
CA$736K
TENURE
13.6 yrs

Louis Bernier

TITLE
Independent Director
COMPENSATION
CA$39K
TENURE
5.3 yrs

Robert Copple

TITLE
Independent Director
COMPENSATION
CA$53K
AGE
60
TENURE
2.3 yrs

Léon Gosselin

TITLE
Member of the Advisory Board
AGE
73

Peter Morand

TITLE
Member of the Advisory Board
AGE
84

Gary Reber

TITLE
Member of Advisory Board
TENURE
15 yrs

Gary Collins

TITLE
Independent Director
COMPENSATION
CA$45K
AGE
55
TENURE
4.7 yrs

Brigitte Bourque

TITLE
Director
COMPENSATION
CA$7K
TENURE
0.8 yrs
Who owns this company?
Recent Insider Trading
  • More shares have been bought than sold by D-BOX Technologies individual insiders in the past 3 months, but not in substantial volumes.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
30. Aug 19 Buy Sebastien Mailhot Individual 28. Aug 19 30. Aug 19 207,000 €0.09 €18,887
24. Jan 19 Buy Sebastien Mailhot Individual 26. Nov 18 26. Nov 18 58,000 €0.13 €7,697
20. Dec 18 Sell Élaine Phénix Individual 19. Dec 18 19. Dec 18 -60,000 €0.11 €-6,600
07. Dec 18 Buy Louis Bernier Individual 03. Dec 18 05. Dec 18 100,000 €0.13 €13,351
29. Nov 18 Buy Yannick Gemme Individual 26. Nov 18 26. Nov 18 63,000 €0.13 €8,398
29. Nov 18 Buy Jean-René Halde Individual 27. Nov 18 28. Nov 18 50,000 €0.14 €6,741
27. Nov 18 Buy Sebastien Mailhot Individual 23. Nov 18 23. Nov 18 375,600 €0.13 €47,756
27. Nov 18 Buy Jean-Francois Lacroix Individual 26. Nov 18 26. Nov 18 100,000 €0.13 €13,331
26. Nov 18 Buy Claude Mc Master Individual 23. Nov 18 23. Nov 18 92,244 €0.13 €11,626
X
Management checks
We assess D-BOX Technologies's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. D-BOX Technologies has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

News

Simply Wall St News

Company Info

Description

D-BOX Technologies Inc. designs, manufactures, commercializes, and leases motion systems for the entertainment, and simulation and training markets worldwide. It produces motion effects programmed for visual content, which are sent to a motion system integrated within a platform, a seat, or various types of equipment. The company sells or leases D-BOX motion systems, including motion for seats, motion controllers, and electronic interfaces or servers; licenses D-BOX Motion Code in theatrical and commercial entertainment centers equipped with the D-BOX motion systems to view visual content encoded by D-BOX; and sells actuators to resellers, integrators, and equipment or seating manufacturers. It also provides Home Entertainment Motion Controller for home entertainment use, such as watching movies and TV series, as well as gaming in the customers’ homes; and motion systems for automotive, defense, flight, heavy equipment/cranes, racing, and wellness industries. The company is headquartered in Longueuil, Canada.

Details
Name: D-BOX Technologies Inc.
DB2
Exchange: DB
Founded:
CA$14,469,505
175,950,573
Website: http://www.d-box.com
Address: D-BOX Technologies Inc.
2172 de la Province Street,
Longueuil,
Quebec, J4G 1R7,
Canada
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
TSX DBO Class A Common Shares The Toronto Stock Exchange CA CAD 14. Feb 2000
OTCPK DBOX.F Class A Common Shares Pink Sheets LLC US USD 14. Feb 2000
DB DB2 Class A Common Shares Deutsche Boerse AG DE EUR 14. Feb 2000
Number of employees
Current staff
Staff numbers
134
D-BOX Technologies employees.
Industry
Consumer Electronics
Consumer Durables
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/11/14 21:20
End of day share price update: 2019/11/14 00:00
Last estimates confirmation: 2019/08/21
Last earnings filing: 2019/08/07
Last earnings reported: 2019/06/30
Last annual earnings reported: 2019/03/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.