Projected Income Statement: Petro Matad Limited

Forecast Balance Sheet: Petro Matad Limited

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
Net Debt 1 -8.2 -2.49 -4.03 -2.96 -3.09 -1.4 -0.4
Change - 69.63% -61.85% 26.55% -4.39% 54.74% 71.43%
Announcement Date 6/27/22 6/20/23 6/19/24 6/26/25 6/25/26 - -
1USD in Million
Estimates

Cash Flow Forecast: Petro Matad Limited

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027
CAPEX 1 0.016 0.212 2.212 5.044 1.284 1.1 -
Change - 1,225% 943.4% 128.03% -74.54% -14.33% -100%
Free Cash Flow (FCF) 1 -2.394 -2.942 -5.728 -15.19 -2.946 -2.3 -1
Change - -22.89% -94.7% -165.19% 80.61% 21.93% 56.52%
Announcement Date 6/27/22 6/20/23 6/19/24 6/26/25 6/25/26 - -
1EUR in Million
Estimates

Forecast Financial Ratios: Petro Matad Limited

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

Profitability

        
EBITDA Margin (%) - - - -1,572.65% -1,700.64% -100.51% -56.25% -60.71%
EBIT Margin (%) - - - -1,626.78% -1,774.6% -146.53% -75% -78.57%
EBT Margin (%) - - - - -1,743.77% - - -
Net margin (%) - - - - -1,743.77% - - -
FCF margin (%) - - - -1,631.91% -2,426.52% -100.86% -71.87% -35.71%
FCF / Net Income (%) - 113.14% 99.76% - 139.15% - - -

Profitability

        
ROA -11.01% -6.56% -8.72% -18.07% -32.86% -9.79% - -
ROE -17.91% -10.53% -13.3% -28.44% -54.19% -22.22% - -

Financial Health

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

Capital Intensity

        
CAPEX / Current Assets (%) - - - 630.2% 805.75% 43.96% 34.38% -
CAPEX / EBITDA (%) - -0.83% -7.06% -40.07% -47.38% -43.73% -61.11% -
CAPEX / FCF (%) - -0.67% -7.21% -38.62% -33.21% -43.58% -47.83% -

Items per share

        
Cash flow per share 1 0.001378 0.001292 0.001642 0.000451 0.001339 0.001663 - -
Change - -6.24% 27.09% -72.53% 196.9% 24.2% - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 0.0242 0.0264 0.0229 0.0189 0.013 0.0101 - -
Change - 9.15% -13.03% -17.63% -31.44% -21.84% - -
EPS 1 -0.005 -0.003 -0.003281 -0.005432 -0.0084 -0.003 - -
Change - 40% -9.37% -65.56% -54.64% 64.29% - -
Nbr of stocks (in thousands) 681,422 898,762 898,762 1,113,884 1,483,884 1,858,800 - -
Announcement Date 6/22/21 6/27/22 6/20/23 6/20/24 6/27/25 6/25/26 - -
1USD
Estimates
2026 *2027 *
P/E - -
PBR - -
EV / Sales 7.54x 8.97x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Net sales - Rate of surprise

  1. Stock Market
  2. Stocks
  3. HA3 Stock
  4. Financials Petro Matad Limited