Projected Income Statement: Prenetics Global Limited

Forecast Balance Sheet: Prenetics Global Limited

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt - - - - - - - -
Change - - - - - - - -
Announcement Date 4/11/22 3/14/23 5/1/24 3/5/25 2/18/26 - - -
Estimates

Cash Flow Forecast: Prenetics Global Limited

Fiscal Period: December 2022 2025 2026 2027 2028
CAPEX 1 4.948 0.208 2.25 4 4
Change - - 981.73% 77.78% 0%
Free Cash Flow (FCF) 1 - -23.11 -51.07 -30.41 9.2
Change - - -120.96% 40.45% 130.25%
Announcement Date 3/14/23 2/18/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: Prenetics Global Limited

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

Profitability

         
EBITDA Margin (%) - - 21.15% - - -14.06% -20.27% -3.73% 2.12%
EBIT Margin (%) - - -8.45% -238.73% -142.81% -48.65% -26.32% -5.5% 3.43%
EBT Margin (%) - - -66.47% -260.63% -188.57% -59.45% -28.46% -5.99% -0.52%
Net margin (%) - - -69.06% -288.48% -151.32% -63.13% -27.56% -6% -0.78%
FCF margin (%) - - - - - -25.01% -22.8% -7.53% 1.66%
FCF / Net Income (%) - - - - - 39.63% 82.75% 125.58% -213.16%

Profitability

         
ROA 0.54% -5.78% -22.47% -11.56% -13.5% -11.37% - - -
ROE -8.21% 94.09% 241.95% -24.87% -26.12% -22.12% - - -

Financial Health

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

Capital Intensity

         
CAPEX / Current Assets (%) - - 1.79% - - 0.23% 1% 0.99% 0.72%
CAPEX / EBITDA (%) - - 8.49% - - -1.6% -4.96% -26.55% 34.07%
CAPEX / FCF (%) - - - - - -0.9% -4.41% -13.15% 43.48%

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - - - - - - - - -
Change - - - - - - - - -
Book Value Per Share 1 - - - - - - 23.25 23.25 23.25
Change - - - - - - - 0% 0%
EPS 1 - -138.6 -37.5 -5.58 -3.71 -4.15 -3.46 -1.408 -0.16
Change - - 72.94% 85.12% 33.51% -11.86% 16.63% 59.31% 88.64%
Nbr of stocks (in thousands) - - 7,399 12,018 12,217 16,828 16,938 16,938 16,938
Announcement Date - 4/11/22 3/14/23 5/1/24 3/5/25 2/18/26 - - -
1USD
Estimates
2026 *2027 *
P/E -5.83x -14.3x
PBR 0.87x 0.87x
EV / Sales 1.53x 0.85x
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
5
Last Close Price
20.17USD
Average target price
35.86USD
Spread / Average Target
+77.77%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. PRE Stock
  4. Financials Prenetics Global Limited