Projected Income Statement: Rio2 Limited

Forecast Balance Sheet: Rio2 Limited

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 25/03/22 16/03/23 29/03/24 31/03/25 12/03/26 - - -
Estimates

Cash Flow Forecast: Rio2 Limited

Fiscal Period: December 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 37.33 0.9884 6.419 122.9 158.5 93.53 29.01
Change - -97.35% 549.43% 1,814.79% 28.95% -40.99% -68.98%
Free Cash Flow (FCF) 1 -42.64 -1.437 -23.71 -3.388 50.72 413.9 493.5
Change - 96.63% -1,549.86% 85.71% 1,597.09% 716.04% 19.23%
Announcement Date 16/03/23 29/03/24 31/03/25 12/03/26 - - -
1CAD in Million
Estimates

Forecast Financial Ratios: Rio2 Limited

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

Profitability

        
EBITDA Margin (%) - - - - - 45.85% 59.93% 62.32%
EBIT Margin (%) - - - - - 38.47% 52.12% 61.14%
EBT Margin (%) - - - - - 39.17% 51.83% 62.06%
Net margin (%) - - - - - 26.3% 30.12% 30.06%
FCF margin (%) - - - - - 8.34% 42.77% 53.67%
FCF / Net Income (%) - 1,346.12% 8.59% 78,554.17% 18.23% 31.72% 141.97% 178.52%

Profitability

        
ROA - - - - - - - -
ROE - - - - - 30.8% 38.5% 30.5%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) - - - - - 26.07% 9.66% 3.16%
CAPEX / EBITDA (%) - -244.03% -9.46% -51.14% -676.39% 56.86% 16.13% 5.06%
CAPEX / FCF (%) - -87.53% -68.79% -27.08% -3,628.11% 312.51% 22.6% 5.88%

Items per share

        
Cash flow per share 1 - -0.0208 -0.00173 -0.054 0.2791 0.446 0.8827 1.085
Change - - 91.67% -3,023.7% 616.51% 59.79% 97.91% 22.92%
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 -0.0625 -0.0138 -0.0677 - -0.0409 0.2925 0.5715 0.803
Change - 78% -392.44% - - 815.68% 95.38% 40.51%
Nbr of stocks (in thousands) 254,336 257,561 259,232 416,601 434,116 548,602 548,602 548,602
Announcement Date 25/03/22 16/03/23 29/03/24 31/03/25 12/03/26 - - -
1CAD
Estimates
2026 *2027 *
P/E 11.4x 5.83x
PBR - -
EV / Sales 3x 1.89x
Yield - -

EPS & Dividend



Y-o-Y evolution of P/E

 
Trader
Investor
-
Global
-
Quality
-
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
3.290CAD
Average target price
5.750CAD
Spread / Average Target
+74.77%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. RIO Stock
  4. Financials Rio2 Limited