XTM Inc.

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

CSE:PAIDTechnology

Country Canada

PE (Fwd) •••

TSR 7Y CAGR (35.83%)

Div yield —

ROE —

Information Technology Services

Beta (5Y) 0.37

PE TTM —

TSR TTM (66.67%)

Mkt cap C$3.181M

ROIC —

SE Grade™

Value

Quality

Moat

Consensus

Reference

$0.013

29.86%

(11.74%)

Hold 3|3|8|11|11

TTM

FYE 31 Dec CAD

FY2016

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025E

FY2026E

Trend

5Y

10Y

Peers

0.388

Revenue$M

0.636

0.663

0.701

0.742

0.764

0.792

0.829

0.860

0.891

0.433

0.462

3.75%

4.55%

93

5.98

Revenue growth%

11.90

11.86

11.64

11.73

10.01

7.66

7.43

5.32

7.90

11.06

3.34

7.66

10.82

20

26.76

Gross margin%

22.41

21.68

23.15

20.91

23.90

22.73

19.78

17.53

14.77

29.73

19.42

19.78

22.05

17

23.79

Operating margin%

24.39

24.77

26.39

25.98

27.86

28.04

27.76

24.88

23.14

23.11

13.56

27.76

25.43

64

13.78

Net margin%

17.82

16.55

15.50

13.89

11.40

11.38

11.88

13.51

11.96

24.46

7.44

11.88

13.70

60

20.12

P/E ratio (avg)x

31.84

29.83

32.95

33.26

37.20

36.12

40.55

39.98

44.97

21.34

35.08

39.98

34.69

72

6.222

EV/EBITx

32.72

31.09

34.88

35.76

37.03

40.28

44.98

42.67

39.65

30.46

35.00

40.28

36.40

17

5.05

FCF yield (avg)%

13.42

15.96

15.55

18.16

19.39

22.10

23.94

25.48

23.18

18.30

28.06

23.18

18.78

19

6.72

FCF margin%

29.98

27.21

27.01

24.17

25.43

26.26

23.97

24.65

25.84

22.12

18.96

25.43

26.05

37

0.657

FCF / Net incomex

1.296

1.285

1.423

1.507

1.612

1.434

1.606

1.441

1.284

0.242

1.072

1.441

1.429

30

15.10

ROIC%

31.70

28.89

28.18

29.37

28.10

26.25

24.44

22.71

25.08

29.58

8.58

25.08

28.14

31

20.04

Return on equity%

28.16

27.89

27.48

25.34

24.98

23.34

23.95

21.25

22.68

6.27

14.34

23.34

25.16

36

24.70

Return on assets%

17.39

15.94

14.05

11.42

11.26

11.82

12.30

9.47

7.74

16.67

16.00

11.26

12.06

58

—

EPS$

—

—

—

—

—

—

—

—

—

—

—

(0.05%)

0.29%

—

11.49

EPS growth%

11.41

11.18

10.01

7.84

5.85

8.59

9.93

8.00

6.56

23.90

27.93

8.00

9.26

65

—

Bookvalue per sh$

—

—

—

—

—

—

—

—

—

—

—

9.68%

7.75%

—

—

FCF per share$

—

—

—

—

—

—

—

—

—

—

—

3.23%

7.24%

—

—

Dividend per sh$

—

—

—

—

—

—

—

—

—

—

—

0.25%

0.54%

—

22.41

Div yield (avg)%

29.24

28.27

27.30

26.57

24.99

24.63

24.44

26.45

29.27

17.47

18.92

24.99

26.93

15

6.20

Payout ratio%

9.49

10.71

10.81

10.09

11.90

9.41

10.64

10.88

8.17

17.77

19.11

10.64

10.40

94

309.4

Shares (diluted)M

273.3

291.3

317.1

336.2

323.9

296.7

284.4

313.0

315.4

310.5

311.5

(1.27%)

0.73%

56

19.47

Buyback yield%

12.11

11.84

10.97

11.81

11.90

12.27

14.14

17.13

18.09

7.27

4.20

14.14

12.19

44

0.680

D/E ratiox

1.730

1.868

1.857

2.117

2.155

2.327

2.495

2.789

2.622

1.202

1.632

2.495

2.136

50

1.145

Enterprise value$M

0.829

0.968

0.955

1.084

1.124

1.095

1.239

1.312

1.481

0.444

1.055

6.44%

6.27%

73

0.929

LT debt$M

1.100

1.179

1.054

1.063

0.975

0.864

0.883

0.946

0.868

0.566

0.828

(3.97%)

(1.68%)

12

Peers (US$2.251M)

Cap (US$)

PE

Impauer Technologies…

2.683M

—

Nerds on Site Inc.

2.407M

—

2.160M

—

medondo holding AG

2.182M

—

Capital

TTM

5Y

10Y

Leveragex

0.559

1.188

0.867

EBIT/Intx

0.081

0.399

0.352

Own earn%

20.00

(194.89)

(178.47)

Sh yield%

41.89

38.57

39.34

Owners

Insiders/Inst%

3.36

40.14

Short interest%

1.72

SBC / revenue%

0.75

Record

10Y

Profitable years

10/10

Revenue growth years

10/10

EPS growth years

10/10

Dividend streakyrs

0

Op margin range%

23–28

$1 testx

—

Incr. ROIC%

4

Growth vs revenue

Latest

Trend

10Y CAGR

Rel growth

Revenue

$0.891M

4.55%

1.00×

Cost of revenue

$0.355M

4.27%

0.97×

Operating expenses

$0.223M

4.67%

1.01×