Projected Income Statement: Appen

Forecast Balance Sheet: Appen

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 -66.1 -34.8 -49.2 -86.6 -71.4 -70.4 -84.9 -114
Change - 47.35% -41.38% -76.02% 17.55% 1.35% -20.6% -34.28%
Announcement Date 2/23/22 2/26/23 2/26/24 2/25/25 2/24/26 - - -
1AUD in Million
Estimates

Cash Flow Forecast: Appen

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 1.796 4.513 2.766 2.827 5.703 24.59 29.26 33.1
Change - 151.24% -38.7% 2.19% 101.72% 331.26% 18.99% 13.11%
Free Cash Flow (FCF) 1 43.43 -14.41 -37.87 -3.876 26.8 -2.085 29.69 40.86
Change - -133.18% -162.79% 89.76% 791.59% -107.78% 1,524.2% 37.59%
Announcement Date 2/23/22 2/26/23 2/26/24 2/25/25 2/24/26 - - -
1AUD in Million
Estimates

Forecast Financial Ratios: Appen

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

Profitability

        
EBITDA Margin (%) 17.37% 2.84% -8.92% 3.32% 5.45% 8.32% 12.91% 13.7%
EBIT Margin (%) 9.53% -7.87% -21.74% -6.58% -9.47% -8.77% -5.79% -4.05%
EBT Margin (%) 8.02% -61.54% -45.57% -8.48% -9.44% - 10.83% 13.02%
Net margin (%) 6.38% -61.54% -43.07% -8.49% -9.45% 2.12% 7.77% 8.79%
FCF margin (%) 7.03% -2.5% -9.03% -1.04% 8.2% -0.54% 6.44% 7.77%
FCF / Net Income (%) 110.3% 4.06% 20.96% 12.26% -86.8% -25.29% 82.94% 88.4%

Profitability

        
ROA 8.45% -6.03% -25.75% -6.47% -6.39% 4.5% 13.5% 14.5%
ROE 10.61% -8.42% -43.87% -10.18% -9.89% 7% 21% 21.5%

Financial Health

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

Capital Intensity

        
CAPEX / Current Assets (%) 0.29% 0.78% 0.66% 0.76% 1.75% 6.34% 6.35% 6.3%
CAPEX / EBITDA (%) 1.67% 27.58% -7.4% 22.89% 32.03% 76.17% 49.18% 45.97%
CAPEX / FCF (%) 4.14% -31.32% -7.31% -72.94% 21.28% -1,179.52% 98.55% 81.02%

Items per share

        
Cash flow per share 1 0.5965 0.2194 -0.247 -0.00458 0.123 0.097 0.209 0.278
Change - -63.22% -212.56% 98.15% 2,785.59% -21.14% 115.46% 33.01%
Dividend per Share 1 0.1 - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 4.396 1.78 0.6714 0.6924 0.5042 0.466 0.485 0.5315
Change - -59.51% -62.28% 3.12% -27.18% -7.57% 4.08% 9.59%
EPS 1 0.3155 -2.878 -1.272 -0.138 -0.1168 0.042 0.1312 0.1669
Change - -1,012.11% 55.81% 89.14% 15.4% 135.97% 212.31% 27.25%
Nbr of stocks (in thousands) 123,075 123,446 211,467 260,735 265,611 268,524 268,524 268,524
Announcement Date 2/23/22 2/26/23 2/26/24 2/25/25 2/24/26 - - -
1AUD
Estimates
2026 *2027 *
P/E 25.7x 8.23x
PBR 2.32x 2.23x
EV / Sales 0.57x 0.45x
Yield - -

EPS & Dividend



Y-o-Y evolution of P/E

 

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
AA
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
3
Last Close Price
1.080AUD
Average target price
1.897AUD
Spread / Average Target
+75.62%

Annual profits - Rate of surprise