Projected Income Statement: Iofina plc

Forecast Balance Sheet: Iofina plc

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 2.4 0.69 -0.93 -2.2 -3.85 1.79 6.95 0.3
Change - -71.25% -234.78% -136.56% -75% 146.48% 288.27% -95.68%
Announcement Date 5/9/22 4/25/23 5/2/24 5/10/25 4/30/26 - - -
1GBP in Million
Estimates

Cash Flow Forecast: Iofina plc

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 1.206 2.488 4.967 7.154 6.173 16.08 16.82 11.22
Change - 106.29% 99.6% 44.03% -13.72% 160.43% 4.65% -33.34%
Free Cash Flow (FCF) 1 5.205 - - - - - - -
Change - - - - - - - -
Announcement Date 5/9/22 4/25/23 5/2/24 5/10/25 4/30/26 - - -
1GBP in Million
Estimates

Forecast Financial Ratios: Iofina plc

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - 17.78% 27.07% 21.55% 13.89% 17.76% 21.32% 24.31% 25.44%
EBIT Margin (%) - 13.35% 22.77% - - - - - -
EBT Margin (%) - 13.12% 23.68% - - - - - -
Net margin (%) - 23.53% 18.57% - - - - - -
FCF margin (%) - 16.49% - - - - - - -
FCF / Net Income (%) - 70.06% - - - - - - -

Profitability

         
ROA 4.38% 7.73% 12.41% 9.49% 4.98% 7.59% - - -
ROE 6.41% 36.3% 23.16% 15.87% 6.31% 15.21% - - -

Financial Health

         
Leverage (Debt/EBITDA) - 0.43x 0.08x - - - 0.16x 0.4x 0.01x
Debt / Free cash flow - 0.46x - - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - 3.82% 7.32% 12.4% 17.47% 12.6% 30.76% 23.78% 11.96%
CAPEX / EBITDA (%) - 21.48% 27.02% 57.54% 125.72% 70.94% 144.3% 97.83% 47.02%
CAPEX / FCF (%) - 23.18% - - - - - - -

Items per share

         
Cash flow per share 1 0.0181 0.0274 0.0309 0.034 0.0357 0.0611 - - -
Change - 51.15% 12.64% 9.97% 5.2% 71.08% - - -
Dividend per Share 1 - - - - - - - - -
Change - - - - - - - - -
Book Value Per Share 1 0.1077 0.1562 0.1979 0.2332 0.2491 0.2902 - - -
Change - 45.06% 26.74% 17.85% 6.8% 16.51% - - -
EPS 1 0.00666 0.0479 0.04 0.033 0.015 0.04 - - -
Change - 618.9% -16.46% -17.5% -54.55% 166.68% - - -
Nbr of stocks (in thousands) 191,858 191,858 191,858 191,858 191,858 191,858 - - -
Announcement Date 5/25/21 5/9/22 4/25/23 5/3/24 5/10/25 5/1/26 - - -
1USD
Estimates
2026 *2027 *
P/E - -
PBR - -
EV / Sales 2.02x 1.56x
Yield - -

EPS & Dividend



Y-o-Y evolution of P/E

 
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
0.5400GBP
Average target price
0.7000GBP
Spread / Average Target
+29.63%

Net sales - Rate of surprise

  1. Stock Market
  2. Stocks
  3. IOF Stock
  4. Financials Iofina plc