Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
0.18 AUD | +2.86% | +2.86% | +16.13% |
02-27 | Transcript : Horizon Oil Limited, H1 2024 Earnings Call, Feb 27, 2024 | |
02-26 | Horizon Oil Limited Reports Earnings Results for the Half Year Ended December 31, 2023 | CI |
Valuation
Fiscal Period: Juni | 2021 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|
Capitalization 1 | 124.4 | 149.3 | 189.2 | - | - |
Enterprise Value (EV) 1 | 124.4 | 149.3 | 173.2 | 160.4 | 139.9 |
P/E ratio | - | 3.51 x | 7.79 x | 5.85 x | 5.08 x |
Yield | - | - | - | - | - |
Capitalization / Revenue | 1.96 x | - | 1.59 x | 1.27 x | 1.19 x |
EV / Revenue | 1.96 x | - | 1.46 x | 1.07 x | 0.88 x |
EV / EBITDA | - | - | 2.34 x | 1.68 x | 1.37 x |
EV / FCF | - | - | 9.07 x | 3.3 x | 2.49 x |
FCF Yield | - | - | 11% | 30.3% | 40.2% |
Price to Book | - | - | - | - | - |
Nbr of stocks (in thousands) | 1,580,443 | 1,601,443 | 1,618,376 | - | - |
Reference price 2 | 0.0787 | 0.0932 | 0.1169 | 0.1169 | 0.1169 |
Announcement Date | 25/08/21 | 23/08/23 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: Juni | 2021 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|
Net sales 1 | 63.57 | - | 118.7 | 149.4 | 158.5 |
EBITDA 1 | - | - | 74 | 95.4 | 102.4 |
EBIT 1 | - | - | 41.3 | 60.5 | 66.4 |
Operating Margin | - | - | 34.79% | 40.5% | 41.89% |
Earnings before Tax (EBT) 1 | - | - | 40.9 | 59.9 | 66.6 |
Net income 1 | 8.009 | 43.85 | 24.9 | 33.8 | 38.5 |
Net margin | 12.6% | - | 20.98% | 22.62% | 24.29% |
EPS 2 | - | 0.0266 | 0.0150 | 0.0200 | 0.0230 |
Free Cash Flow 1 | - | - | 19.1 | 48.6 | 56.3 |
FCF margin | - | - | 16.09% | 32.53% | 35.52% |
FCF Conversion (EBITDA) | - | - | 25.81% | 50.94% | 54.98% |
FCF Conversion (Net income) | - | - | 76.71% | 143.79% | 146.23% |
Dividend per Share | - | - | - | - | - |
Announcement Date | 25/08/21 | 23/08/23 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: June | 2024 S1 |
---|---|
Net sales | - |
EBITDA | - |
EBIT | - |
Operating Margin | - |
Earnings before Tax (EBT) | - |
Net income 1 | 18.26 |
Net margin | - |
EPS 2 | 0.0111 |
Dividend per Share | - |
Announcement Date | 26/02/24 |
Balance Sheet Analysis
Fiscal Period: June | 2021 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - |
Net Cash position 1 | - | - | 16 | 28.8 | 49.3 |
Leverage (Debt/EBITDA) | - | - | - | - | - |
Free Cash Flow 1 | - | - | 19.1 | 48.6 | 56.3 |
ROE (net income / shareholders' equity) | - | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - |
Assets 1 | - | - | - | - | - |
Book Value Per Share | - | - | - | - | - |
Cash Flow per Share | - | - | - | - | - |
Capex 1 | - | - | 7.4 | 16.3 | 14.4 |
Capex / Sales | - | - | 6.23% | 10.91% | 9.09% |
Announcement Date | 25/08/21 | 23/08/23 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
+16.13% | 184M | |
+7.02% | 297B | |
+7.13% | 147B | |
+56.15% | 128B | |
+18.67% | 81.38B | |
+7.44% | 76B | |
+19.02% | 62.92B | |
+7.94% | 58.63B | |
+8.75% | 48.36B | |
+26.39% | 35.87B |
- Stock Market
- Equities
- HZN Stock
- Financials Horizon Oil Limited