Projected Income Statement: ReadCloud Limited

Forecast Balance Sheet: ReadCloud Limited

Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 -5.5 - - -1.43 -1.92 -1.3 -1.9 -3.5
Change - - - - -34.27% 32.28% -46.15% -84.21%
Announcement Date 8/29/21 11/28/22 11/29/23 11/19/24 11/19/25 - - -
1AUD in Million
Estimates

Cash Flow Forecast: ReadCloud Limited

Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 0.0454 0.04 - - - - - -
Change - -11.87% - - - - - -
Free Cash Flow (FCF) 1 -0.1365 -1.09 -0.4054 0.3944 0.496 0.3 1.7 2.7
Change - -698.3% 62.81% 197.28% 25.78% -39.52% 466.67% 58.82%
Announcement Date 8/29/21 11/28/22 11/29/23 11/19/24 11/19/25 - - -
1AUD in Million
Estimates

Forecast Financial Ratios: ReadCloud Limited

Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 0.2% -9.62% -7.34% 3.05% 5.99% 3.17% 12.69% 17.65%
EBIT Margin (%) -11.88% -22.81% -18% -5.55% -0.98% -3.97% 5.97% 11.76%
EBT Margin (%) -14.7% -18.97% -21.14% - - - - -
Net margin (%) -14.98% -19.24% -21.04% -8.56% -3.29% -15.08% 5.22% 11.11%
FCF margin (%) -1.78% -12.75% -3.79% 3.31% 3.93% 2.38% 12.69% 17.65%
FCF / Net Income (%) 11.86% 66.27% 18% -38.7% -119.27% -15.79% 242.86% 158.82%

Profitability

        
ROA -9.29% - - -8.02% -3.63% -4.9% 7.3% 14.1%
ROE -11.22% - - -11.04% -4.66% -6.5% 10.6% 19.3%

Financial Health

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

Capital Intensity

        
CAPEX / Current Assets (%) 0.59% 0.47% - - - - - -
CAPEX / EBITDA (%) 291.9% -4.86% - - - - - -
CAPEX / FCF (%) -33.24% -3.67% - - - - - -

Items per share

        
Cash flow per share 1 -0.00077 - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 -0.01 -0.0132 -0.0182 -0.007 -0.0028 -0.012 0.005 0.011
Change - -31.74% -37.46% 61.54% 60% -328.57% 141.67% 120%
Nbr of stocks (in thousands) 118,318 119,765 146,205 146,205 153,620 153,620 153,620 153,620
Announcement Date 8/29/21 11/28/22 11/29/23 11/19/24 11/19/25 - - -
1AUD
Estimates
2026 *2027 *
P/E -4.58x 11x
PBR - -
EV / Sales 0.57x 0.49x
Yield - -

EPS & Dividend



Y-o-Y evolution of P/E

 
Trader
-
Investor
Global
-
Quality
ESG MSCI
-

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. RCL Stock
  4. Financials ReadCloud Limited