Projected Income Statement: PetroTal Corp.

Forecast Balance Sheet: PetroTal Corp.

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Net Debt 1 -10.7 91 -4.4 -123 -150 -106 -98 -127
Change - 950.47% -104.84% -2,695.45% -21.95% 29.22% 7.55% -29.59%
Announcement Date 22/04/21 28/04/22 30/03/23 21/03/24 20/03/25 - - -
1CAD in Million
Estimates

Cash Flow Forecast: PetroTal Corp.

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
CAPEX 1 52.86 105.5 127.5 146.8 233.4 120.3 133 151.2
Change - 99.52% 20.87% 15.13% 59.03% -48.47% 10.59% 13.73%
Free Cash Flow (FCF) 1 -36.18 -6.076 105.3 177.3 97.37 86.6 -22.21 58.43
Change - 83.21% 1,833.09% 68.36% -45.07% -11.07% -125.65% 363.09%
Announcement Date 22/04/21 28/04/22 30/03/23 21/03/24 20/03/25 - - -
1CAD in Million
Estimates

Forecast Financial Ratios: PetroTal Corp.

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026 2027

Profitability

         
EBITDA Margin (%) - 31.08% 60.18% 76.86% 73.64% 68.24% 56.72% 51.65% 69.36%
EBIT Margin (%) - 9.03% 45.96% 66.98% 59.39% 46.26% 66.92% 30.88% 41.09%
EBT Margin (%) - -2.46% 42.58% 62.95% - 45.32% 39.63% 25.76% 34.87%
Net margin (%) - -2.59% 42.58% 57.63% 38.6% 33.37% 121.97% 16.12% 21.85%
FCF margin (%) - -49.24% -3.15% 23.71% 45.76% 20.35% 20.07% -6.54% 14%
FCF / Net Income (%) - 1,901.79% -7.4% 41.14% 118.55% 60.98% 16.45% -40.59% 64.07%

Profitability

         
ROA 9.12% -0% 16.62% 28.27% 15.61% 13.1% - - -
ROE 20.3% -1.18% 37.47% 62.47% 25.6% 22.85% - - -

Financial Health

         
Leverage (Debt/EBITDA) - - 0.78x - - - - - -
Debt / Free cash flow - - -14.98x - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - 71.94% 54.71% 28.7% 37.89% 48.77% 27.87% 39.17% 36.23%
CAPEX / EBITDA (%) - 231.44% 90.92% 37.35% 51.45% 71.47% 49.13% 75.84% 52.23%
CAPEX / FCF (%) - -146.1% -1,735.82% 121.06% 82.78% 239.69% 138.87% -598.77% 258.83%

Items per share

         
Cash flow per share 1 - 0.0222 0.1159 0.3967 0.3518 0.3533 0.1835 0.104 0.2195
Change - - 421.47% 242.35% -11.31% 0.42% -48.06% -43.32% 111.06%
Dividend per Share 1 - - - - 0.0812 0.0932 0.0505 0.00701 0.028
Change - - - - - 14.76% -45.77% -86.13% 299.86%
Book Value Per Share 1 - 0.2286 0.3164 0.6267 - 0.8041 - - -
Change - - 38.44% 98.06% - - - - -
EPS 1 - - 0.0898 0.2851 0.1624 0.1719 0.1075 0.065 0.099
Change - - - 217.4% -43.04% 5.88% -37.47% -39.53% 52.31%
Nbr of stocks (in thousands) - 816,167 828,197 862,209 912,772 911,778 912,971 912,971 912,971
Announcement Date - 22/04/21 28/04/22 30/03/23 21/03/24 20/03/25 - - -
1CAD
Estimates
2025 *2026 *
P/E ratio 3.72x 6.15x
PBR - -
EV / Sales 0.6x 0.79x
Yield 12.6% 1.75%
More valuation ratios * Estimated data

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
0.4000
Average target price
-
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. TAL Stock
  4. Financials PetroTal Corp.