OverActive Media Corp.

C$0.04As of Sun 8 Nov 2026, 12:00 UTC

TSXV:OAMCommunication

Country Canada

PE (Fwd) •••

TSR 5Y CAGR (51.84%)

Div yield —

ROE (23.40%)

Entertainment

Beta (5Y) 0.53

PE TTM —

TSR TTM (86.79%)

Mkt cap C$4.558M

ROIC (20.13%)

SE Grade™

Value

Quality

Moat

Consensus

Reference

$0.0437

25.00%

(57.93%)

Hold 8|3|6|4|4

TTM

FYE 31 Dec CAD

FY2016

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026E

Trend

5Y

10Y

Peers

0.337

Revenue$M

0.967

0.992

0.995

1.025

1.059

1.075

1.075

1.071

1.097

1.086

0.353

0.51%

1.22%

71

11.21

Revenue growth%

9.13

8.78

10.31

9.95

7.44

5.43

6.15

4.68

4.05

4.65

29.42

4.68

6.79

81

24.59

Gross margin%

17.19

18.92

20.16

20.55

22.87

21.48

21.58

24.47

26.29

27.20

23.40

24.47

21.53

67

28.99

Operating margin%

10.13

9.89

10.62

10.51

11.69

13.73

13.27

12.79

13.11

10.95

24.15

13.11

11.32

35

16.29

Net margin%

11.15

13.69

16.25

15.32

13.91

11.82

12.32

10.78

13.06

12.29

19.41

12.29

12.69

42

10.75

P/E ratio (avg)x

27.94

31.30

30.11

27.94

29.67

32.03

32.11

31.30

30.30

31.04

9.083

31.30

30.67

15

6.614

EV/EBITx

26.50

25.00

24.97

24.38

26.28

26.72

24.58

27.04

25.76

24.29

30.65

25.76

25.38

63

5.05

FCF yield (avg)%

16.45

17.43

19.62

16.68

17.23

15.21

17.36

18.94

21.13

19.40

28.06

18.94

17.39

63

25.54

FCF margin%

16.92

13.96

11.70

12.70

12.67

12.05

11.56

9.07

6.89

6.80

3.87

9.07

11.88

55

0.373

FCF / Net incomex

1.308

1.403

1.398

1.304

1.240

1.314

1.175

1.207

1.158

1.208

1.012

1.207

1.272

6

8.02

ROIC%

25.14

22.22

20.35

18.70

20.82

21.97

24.61

24.46

24.79

22.87

14.23

24.46

22.54

84

11.38

Return on equity%

4.28

5.19

6.87

6.40

8.16

5.66

6.71

5.57

3.43

5.58

14.92

5.58

5.62

48

15.18

Return on assets%

7.67

5.12

6.84

9.53

11.43

13.58

16.54

14.44

14.80

14.22

4.90

14.44

12.50

8

—

EPS$

—

—

—

—

—

—

—

—

—

—

—

(2.02%)

(2.09%)

—

23.17

EPS growth%

25.69

28.09

29.66

28.98

30.46

32.11

30.25

30.40

30.01

28.11

17.10

30.25

29.83

87

—

Bookvalue per sh$

—

—

—

—

—

—

—

—

—

—

—

4.21%

4.05%

—

—

FCF per share$

—

—

—

—

—

—

—

—

—

—

—

(5.58%)

(2.56%)

—

—

Dividend per sh$

—

—

—

—

—

—

—

—

—

—

—

1.12%

(1.64%)

—

14.00

Div yield (avg)%

25.05

23.86

26.19

26.73

29.35

31.70

33.43

35.28

34.40

33.43

12.56

33.43

30.53

64

5.08

Payout ratio%

1.73

0.66

0.40

1.91

0.85

1.40

0.40

0.40

1.21

1.47

13.70

1.21

1.03

84

129.0

Shares (diluted)M

166.3

158.4

171.7

179.6

203.5

237.1

233.1

259.2

298.0

319.2

131.1

9.43%

7.85%

16

12.19

Buyback yield%

5.90

3.36

4.13

5.10

7.01

7.54

4.70

6.05

4.42

6.58

21.47

6.05

5.50

29

0.553

D/E ratiox

0.696

0.739

0.709

0.694

0.695

0.778

0.810

0.743

0.777

0.714

0.256

0.777

0.726

26

0.296

Enterprise value$M

0.667

0.681

0.613

0.628

0.694

0.710

0.733

0.713

0.744

0.736

0.416

1.17%

1.88%

80

0.611

LT debt$M

0.079

0.078

0.073

0.080

0.076

0.084

0.091

0.099

0.112

0.130

0.495

11.54%

6.05%

66

Peers (US$3.226M)

Cap (US$)

PE

QYOU Media Inc.

14.80M

—

ESE Entertainment Inc.

5.092M

—

Network Media Group…

0.403M

—

Platige Image S.A.

3.204M

—

Capital

TTM

5Y

10Y

Leveragex

1.402

0.113

0.089

EBIT/Intx

1.049

0.316

0.386

Own earn%

20.50

(28.20)

(19.91)

Sh yield%

26.19

39.24

37.25

Owners

Insiders/Inst%

11.58

55.24

Short interest%

3.43

SBC / revenue%

4.40

Record

10Y

Profitable years

10/10

Revenue growth years

10/10

EPS growth years

10/10

Dividend streakyrs

5

Op margin range%

10–14

$1 testx

—

Incr. ROIC%

1

Growth vs revenue

Latest

Trend

10Y CAGR

Rel growth

Revenue

$1.086M

1.22%

1.00×

Cost of revenue

$0.760M

1.22%

1.00×

Operating expenses

$0.194M

0.60%

0.94×