Projected Income Statement: ASBISc Enterprises Plc

Forecast Balance Sheet: ASBISc Enterprises Plc

Fiscal Period: December 2021 2022 2024 2025 2026 2027 2028
Net Debt 1 27.5 97.9 146 115 -64.2 13.3 40.2
Change - 256% - -21.23% -155.93% 120.72% 202.26%
Announcement Date 23/02/22 22/02/23 26/02/25 25/02/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: ASBISc Enterprises Plc

Fiscal Period: December 2021 2022 2024 2025 2026 2027 2028
CAPEX 1 - - 18.08 21.84 31.7 32.7 33.6
Change - - - 20.81% 45.11% 3.15% 2.75%
Free Cash Flow (FCF) 1 28.08 -67.16 9.494 135.6 189.9 101.6 65.9
Change - -339.14% - 1,328.34% 40.04% -46.52% -35.11%
Announcement Date 23/02/22 22/02/23 26/02/25 25/02/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: ASBISc Enterprises Plc

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 3.86% 4.34% - 3.42% 3.13% 3.93% 3.44% 3.31%
EBIT Margin (%) 3.7% 4.13% - 3.13% 2.87% 3.71% 3.18% 3.08%
EBT Margin (%) - - - - - - - -
Net margin (%) - - - 1.81% - - - -
FCF margin (%) 0.91% -2.5% - 0.32% 3.51% 2.91% 1.78% 0.91%
FCF / Net Income (%) - - - 17.44% - - - -

Profitability

        
ROA - - - - 4.49% 5.9% 6% 5.3%
ROE - - - - 19.02% 25.2% 23.6% 20%

Financial Health

        
Leverage (Debt/EBITDA) 0.23x 0.84x - 1.42x 0.95x - 0.07x 0.17x
Debt / Free cash flow 0.98x -1.46x - 15.39x 0.85x - 0.13x 0.61x

Capital Intensity

        
CAPEX / Current Assets (%) - - - 0.6% 0.57% 0.49% 0.57% 0.47%
CAPEX / EBITDA (%) - - - 17.57% 18.08% 12.37% 16.64% 14.08%
CAPEX / FCF (%) - - - 190.46% 16.11% 16.69% 32.2% 50.99%

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 0.3 0.2 - 0.5 0.55 0.55 0.95 0.975
Change - -33.33% - - 10% 0% 72.73% 2.63%
Book Value Per Share 1 - - - - 6.113 7.2 8.2 9.1
Change - - - - - 17.78% 13.89% 10.98%
EPS 1 - - - 0.98 - - - -
Change - - - - - - - -
Nbr of stocks (in thousands) 55,500 55,171 - 55,500 55,500 55,500 55,500 55,500
Announcement Date 23/02/22 22/02/23 - 26/02/25 25/02/26 - - -
1USD
Estimates
2026 *2027 *
P/E - -
PBR 4.21x 3.7x
EV / Sales 0.25x 0.3x
Yield 1.81% 3.13%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
30.32USD
Average target price
19.76USD
Spread / Average Target
-34.83%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. ASB Stock
  4. Financials ASBISc Enterprises Plc