Dynamite Blockchain Corp.

C$0.01As of Sun 8 Nov 2026, 12:00 UTC

CSE:KAS—

Country Canada

PE (Fwd) •••

TSR 10Y CAGR (36.84%)

Div yield —

ROE (38.27%)

Prepackaged Software

Beta (5Y) 2.04

PE TTM —

TSR TTM (72.73%)

Mkt cap C$4.684M

ROIC (12.17%)

SE Grade™

—

Value

Quality

Moat

Consensus

Reference

$0.0185

23.06%

(26.69%)

Buy 9|8|6|0|0

TTM

FYE 31 Jan CAD

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026

FY2027E

Trend

5Y

10Y

Peers

0.056

Revenue$M

1.096

1.137

1.154

1.202

1.246

1.309

1.355

1.379

1.450

1.490

0.060

3.65%

3.36%

9

21.17

Revenue growth%

25.07

24.50

21.52

21.15

23.72

26.07

24.97

27.00

24.29

23.45

24.14

24.97

24.40

77

25.73

Gross margin%

6.99

7.78

6.36

9.05

11.73

10.87

8.36

9.90

9.34

9.67

13.89

9.67

9.20

53

19.20

Operating margin%

19.72

21.19

21.33

23.40

22.47

24.30

23.88

25.06

24.47

25.57

2.44

24.47

23.64

34

3.89

Net margin%

11.81

10.03

7.08

5.24

8.11

8.79

7.09

4.35

2.19

4.48

23.70

4.48

7.09

84

15.76

P/E ratio (avg)x

10.19

9.973

9.539

10.04

11.04

11.68

11.41

12.47

11.82

11.32

23.99

11.68

11.18

48

16.01

EV/EBITx

16.29

14.98

13.62

13.59

13.43

14.91

15.16

15.64

15.07

15.01

9.951

15.07

15.00

14

4.42

FCF yield (avg)%

8.12

7.93

5.83

8.10

7.99

7.44

5.19

4.35

5.66

6.42

13.89

5.66

6.93

60

28.97

FCF margin%

2.78

0.98

3.35

5.01

5.70

6.49

9.47

10.68

11.65

14.54

26.03

10.68

6.10

94

0.719

FCF / Net incomex

0.768

0.810

0.854

0.815

0.935

1.073

1.187

1.386

1.434

1.384

0.691

1.384

1.004

28

29.03

ROIC%

0.40

0.40

0.40

1.81

0.78

0.40

0.40

1.73

1.53

0.50

12.51

0.50

0.45

27

20.01

Return on equity%

33.02

33.85

36.51

34.34

33.25

34.31

34.28

32.68

30.31

30.57

20.99

32.68

33.55

38

18.90

Return on assets%

0.40

2.44

0.40

0.40

2.72

1.13

0.75

1.38

0.40

2.94

7.49

1.13

0.94

23

—

EPS$

—

—

—

—

—

—

—

—

—

—

—

(1.40%)

0.73%

—

27.92

EPS growth%

8.10

9.71

8.79

6.10

4.67

5.62

3.83

4.18

6.70

9.52

2.17

5.62

6.40

45

—

Bookvalue per sh$

—

—

—

—

—

—

—

—

—

—

—

(0.42%)

(0.78%)

—

—

FCF per share$

—

—

—

—

—

—

—

—

—

—

—

0.61%

(0.80%)

—

—

Dividend per sh$

—

—

—

—

—

—

—

—

—

—

—

2.74%

3.04%

—

15.23

Div yield (avg)%

29.09

30.61

30.60

32.54

29.74

29.60

28.71

31.23

33.74

36.27

6.96

31.23

30.61

75

16.98

Payout ratio%

18.53

15.68

16.71

17.99

19.82

18.77

18.16

18.29

17.46

16.38

12.91

18.16

18.07

58

307.0

Shares (diluted)M

387.6

395.6

410.7

473.4

506.4

511.0

570.3

599.1

688.3

700.9

309.7

6.71%

7.17%

19

25.60

Buyback yield%

24.59

24.56

23.35

22.16

23.80

24.16

25.50

26.70

28.19

28.39

22.26

26.70

24.58

68

1.774

D/E ratiox

1.242

1.168

1.246

1.266

1.374

1.535

1.499

1.534

1.593

1.793

0.848

1.535

1.437

21

0.328

Enterprise value$M

1.580

1.696

1.747

2.028

2.088

2.092

2.400

2.389

2.433

2.788

0.198

5.95%

6.12%

8

1.167

LT debt$M

0.314

0.371

0.424

0.410

0.398

0.390

0.392

0.425

0.438

0.477

1.035

3.68%

5.10%

58

Peers (US$3.315M)

Cap (US$)

PE

3.525M

—

Secur3D Holdings Inc.

3.484M

—

Boba Mint Holdings Ltd.

3.465M

—

3.322M

—

Capital

TTM

5Y

10Y

Leveragex

0.999

7.679

6.696

EBIT/Intx

1.037

0.175

0.163

Own earn%

1522.40

106.69

101.24

Sh yield%

40.82

57.93

54.45

Owners

Insiders/Inst%

11.78

80.33

Short interest%

5.86

SBC / revenue%

1.49

Record

10Y

Profitable years

10/10

Revenue growth years

10/10

EPS growth years

10/10

Dividend streakyrs

11

Op margin range%

20–26

$1 testx

—

Incr. ROIC%

2

Growth vs revenue

Latest

Trend

10Y CAGR

Rel growth

Revenue

$1.490M

3.36%

1.00×

Cost of revenue

$0.863M

3.37%

1.00×

Operating expenses

$0.372M

3.30%

0.99×