|
Market Closed -
Australian S.E.
23:36:17 2026-09-10 EDT
|
5-day change | 1st Jan Change | ||
| 0.3600 AUD | -6.49% |
|
-1.37% | +14.29% |
| 07-27 | Elementos Receives Approval for Spain Project Access Road Upgrade | MT |
| 06-23 | Elementos' Tin Project in Spain Granted Overriding Public Interest Classification; Shares Jump 10% | MT |
Projected Income Statement: Elementos Limited
| Fiscal Period: June | 2021 | 2022 | 2023 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - |
| EBITDA 1 | - | -2.302 | -2.207 | - | - | - | - |
| Change | - | - | 4.13% | - | - | - | - |
| EBIT 1 | - | -2.347 | -2.258 | - | - | - | - |
| Change | - | - | 3.77% | - | - | - | - |
| Interest Paid | - | - | - | - | - | - | -2 |
| Earnings before Tax (EBT) 1 | - | -2.231 | -2.225 | - | -0.00895 | 0.7081 | -2.266 |
| Change | - | - | 0.24% | - | - | 8,011.84% | -419.96% |
| Net income 1 | -1.612 | -2.231 | -2.225 | -2.287 | -2 | 0.7081 | -1.699 |
| Change | - | -38.34% | 0.24% | - | 12.56% | 135.41% | -339.97% |
| Announcement Date | 9/29/21 | 9/29/22 | 9/25/23 | 9/30/25 | - | - | - |
1AUD in Million
Estimates
Forecast Balance Sheet: Elementos Limited
| Fiscal Period: June | 2021 | 2022 | 2023 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Net Debt | - | -6.27 | -3.45 | - | - | - | - |
| Change | - | - | 44.98% | - | - | - | - |
| Announcement Date | 9/29/21 | 9/29/22 | 9/25/23 | 9/30/25 | - | - | - |
Estimates
Cash Flow Forecast: Elementos Limited
| Fiscal Period: June | 2022 | 2023 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|
| CAPEX 1 | 0.00211 | 0.057 | - | 130 | 130 |
| Change | - | 2,602.37% | - | - | 0% |
| Free Cash Flow (FCF) 1 | - | - | 11 | -149 | -135 |
| Change | - | - | - | -1,454.55% | 9.4% |
| Announcement Date | 9/29/22 | 9/25/23 | - | - | - |
1AUD in Million
Estimates
Forecast Financial Ratios: Elementos Limited
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | - | - | - | - | - | - | - | - |
| EBIT Margin (%) | - | - | - | - | - | - | - | - |
| EBT Margin (%) | - | - | - | - | - | - | - | - |
| Net margin (%) | - | - | - | - | - | - | - | - |
| FCF margin (%) | - | - | - | - | - | - | - | - |
| FCF / Net Income (%) | - | - | - | - | - | -550% | -21,041.93% | 7,944.59% |
Profitability | ||||||||
| ROA | - | -11.7% | - | - | - | -3.02% | 0.86% | -2.73% |
| ROE | - | -12.9% | - | - | - | -4.46% | 1.14% | -2.76% |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - | - |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | - | - | - | - | - | - | - | - |
| CAPEX / EBITDA (%) | - | -0.09% | -2.58% | - | - | - | - | - |
| CAPEX / FCF (%) | - | - | - | - | - | - | -87.25% | -96.3% |
Items per share | ||||||||
| Cash flow per share 1 | - | -0.011 | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Dividend per Share 1 | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Book Value Per Share 1 | - | 0.1213 | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| EPS 1 | -0.0125 | -0.014 | -0.012 | - | -0.0099 | -0.00804 | 0.00234 | -0.00561 |
| Change | - | -12% | 14.29% | - | - | 18.79% | 129.1% | -339.74% |
| Nbr of stocks (in thousands) | 154,450 | 177,129 | 194,740 | - | 294,410 | 438,306 | 438,306 | 438,306 |
| Announcement Date | 9/29/21 | 9/29/22 | 9/25/23 | - | 9/30/25 | - | - | - |
1AUD
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | -47.9x | 165x |
| PBR | - | - |
| EV / Sales | - | - |
| Yield | - | - |
EPS & Dividend
Y-o-Y evolution of P/E
Sell
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
0.3600AUD
Average target price
0.5800AUD
Spread / Average Target
+61.11%
Annual profits - Rate of surprise
- Stock Market
- Stocks
- ELT Stock
- Financials Elementos Limited
Select your edition
All financial news and data tailored to specific country editions
