CHANGE FINANCIAL LIMITED |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.052 AUD | +4.00% |
|
0.00% | -3.70% |
| 02-27 | Change Financial Limited Reports Earnings Results for the Half Year Ended December 31, 2023 | CI |
| 2023 | Change Financial Limited Announces Change of Registered Address | CI |
Valuation
| Fiscal Period: June | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 26.36 | 31.38 | - | - |
| Enterprise Value (EV) 1 | 26.36 | 27.23 | 25.99 | 23.99 |
| P/E ratio | -5.05 x | -12 x | - | 19.1 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | - | 2.06 x | 1.74 x | 1.42 x |
| EV / Revenue | - | 1.79 x | 1.44 x | 1.08 x |
| EV / EBITDA | - | -88.4 x | 13 x | 4.72 x |
| EV / FCF | - | - | - | - |
| FCF Yield | - | - | - | - |
| Price to Book | - | - | - | - |
| Nbr of stocks (in thousands) | 627,661 | 627,661 | - | - |
| Reference price 2 | 0.0420 | 0.0500 | 0.0500 | 0.0500 |
| Announcement Date | 23-08-30 | - | - | - |
1AUD in Million2AUD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: June | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net sales 1 | - | 15.24 | 18.02 | 22.18 |
| EBITDA 1 | - | -0.308 | 2.002 | 5.082 |
| EBIT 1 | - | -1.694 | 0.616 | 3.696 |
| Operating Margin | - | -11.11% | 3.42% | 16.67% |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income 1 | -4.494 | -2.618 | - | 1.694 |
| Net margin | - | -17.17% | - | 7.64% |
| EPS 2 | -0.008320 | -0.004160 | - | 0.002620 |
| Free Cash Flow | - | - | - | - |
| FCF margin | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 23-08-30 | - | - | - |
1AUD in Million2AUD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: June | 2024 S1 | 2024 S2 | 2025 S1 | 2025 S2 | 2026 S1 | 2026 S2 |
|---|---|---|---|---|---|---|
| Net sales 1 | 6.829 | 8.469 | 8.315 | 9.701 | 10.16 | 12.01 |
| EBITDA 1 | -1.069 | 0.77 | 0.154 | 1.848 | 1.54 | 3.542 |
| EBIT 1 | -2.235 | 0.154 | -0.616 | 1.232 | 0.77 | 2.926 |
| Operating Margin | -32.73% | 1.82% | -7.41% | 12.7% | 7.58% | 24.36% |
| Earnings before Tax (EBT) | - | - | - | - | - | - |
| Net income 1 | -2.341 | -0.308 | -1.232 | 1.078 | 0.154 | 1.54 |
| Net margin | -34.28% | -3.64% | -14.82% | 11.11% | 1.52% | 12.82% |
| EPS 2 | -0.003670 | -0.000460 | -0.001850 | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 24-02-27 | - | - | - | - | - |
1AUD in Million2AUD
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net Debt 1 | - | - | - | - |
| Net Cash position 1 | - | 4.16 | 5.39 | 7.39 |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow | - | - | - | - |
| ROE (net income / shareholders' equity) | - | -15% | 9% | 24% |
| ROA (Net income/ Total Assets) | - | -8% | 4% | 11% |
| Assets 1 | - | 32.72 | - | 15.4 |
| Book Value Per Share | - | - | - | - |
| Cash Flow per Share | - | - | - | - |
| Capex 1 | - | 3.23 | 2.62 | 2.62 |
| Capex / Sales | - | 21.21% | 14.53% | 11.81% |
| Announcement Date | 23-08-30 | - | - | - |
1AUD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -3.70% | 20.96M | |
| +37.58% | 2.23B | |
| -15.47% | 2.15B | |
| -71.82% | 108M |
- Stock Market
- Equities
- CCA Stock
- Financials Change Financial Limited
