Projected Income Statement: BlinkLab Limited

Forecast Balance Sheet: BlinkLab Limited

Fiscal Period: June 2024 2025 2026 2027 2028 2029
Net Debt 1 - -8.71 - -6 - -
Change - - - - - -
Announcement Date 8/28/24 8/28/25 7/31/26 - - -
1AUD in Million
Estimates

Cash Flow Forecast: BlinkLab Limited

Fiscal Period: June 2025 2027 2028 2029
CAPEX 1 0.044 0.47 4.39 9.61
Change - - 834.04% 118.91%
Free Cash Flow (FCF) 1 - - - -
Change - - - -
Announcement Date 8/28/25 - - -
1AUD in Million
Estimates

Forecast Financial Ratios: BlinkLab Limited

Fiscal Period: June 2024 2025 2026 2027 2028 2029

Profitability

      
EBITDA Margin (%) - -1,531.3% -597.7% -85.08% -13.14% 4.45%
EBIT Margin (%) - -1,565.08% -630.23% -28.06% -1.85% 10.17%
EBT Margin (%) - -1,519.67% -597.88% -28.06% -1.85% 10.17%
Net margin (%) - -1,519.67% -597.88% -28.06% -1.85% 7.12%
FCF margin (%) - - - - - -
FCF / Net Income (%) - - - - - -

Profitability

      
ROA - -69% - -81% - -
ROE - -73.86% - -69.1% - -

Financial Health

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

Capital Intensity

      
CAPEX / Current Assets (%) - 11.71% - 5.97% 7.59% 6.59%
CAPEX / EBITDA (%) - -0.76% - -7.01% -57.76% 147.85%
CAPEX / FCF (%) - - - - - -

Items per share

      
Cash flow per share 1 - - - - - -
Change - - - - - -
Dividend per Share 1 - - - - - -
Change - - - - - -
Book Value Per Share 1 - - - - - -
Change - - - - - -
EPS 1 -0.03 -0.06 -0.055 -0.1 - -
Change - -100% 8.33% -81.82% - -
Nbr of stocks (in thousands) 99,150 124,342 152,873 153,257 - -
Announcement Date 8/28/24 8/28/25 7/31/26 - - -
1AUD
Estimates
2027 *2028 *
P/E -7.55x -
PBR - -
EV / Sales 13.9x 2x
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
2
Last Close Price
0.7550AUD
Average target price
2.240AUD
Spread / Average Target
+196.69%

Annual profits - Rate of surprise

  1. Stock Market
  2. Stocks
  3. BB1 Stock
  4. Financials BlinkLab Limited