Projected Income Statement: Roadzen, Inc.

Forecast Balance Sheet: Roadzen, Inc.

Fiscal Period: March 2023 2024 2025 2026 2027 2028 2029
Net Debt - 8.39 - - - - -
Change - - - - - - -
Announcement Date 6/30/23 7/1/24 6/26/25 6/29/26 - - -
Estimates

Cash Flow Forecast: Roadzen, Inc.

Fiscal Period: March 2024 2026 2027 2028 2029
CAPEX 1 0.4559 1.01 0.8 0.8 1.04
Change - - -20.77% 0% 30%
Free Cash Flow (FCF) 1 - -21.28 -7.143 13.56 43.52
Change - - 66.43% 289.88% 220.84%
Announcement Date 7/1/24 6/29/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: Roadzen, Inc.

Fiscal Period: March 2022 2023 2024 2025 2026 2027 2028 2029

Profitability

        
EBITDA Margin (%) - - -22.33% -18.96% -6.38% 7.36% 16.49% -
EBIT Margin (%) - - -166.21% -137.29% -25.44% -5.59% 7.97% 26.16%
EBT Margin (%) - - -213.77% -164.97% -41.8% -15.14% 1.9% -
Net margin (%) - - -213.31% -164.51% -40.92% -14.83% 2.09% -
FCF margin (%) - - - - -38.68% -8.12% 9.8% 24.19%
FCF / Net Income (%) - - - - 94.51% 54.73% 469.16% -

Profitability

        
ROA -23.66% -46.42% -123.37% -83.8% -20.53% - - -
ROE 69.72% 176.8% 1,500.68% 403.77% 88.17% - - -

Financial Health

        
Leverage (Debt/EBITDA) - - -0.8x - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) - - 0.98% - 1.84% 0.91% 0.58% 0.58%
CAPEX / EBITDA (%) - - -4.37% - -28.76% 12.35% 3.51% -
CAPEX / FCF (%) - - - - -4.74% -11.2% 5.9% 2.39%

Items per share

        
Cash flow per share 1 - - - - - - - -
Change - - - - - - - -
Dividend per Share 1 - - - - - - - -
Change - - - - - - - -
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 - -23.32 -2.26 -1.04 -0.29 -0.14 0.03 -
Change - - 90.31% 53.98% 72.12% 51.72% 121.43% -
Nbr of stocks (in thousands) - - 68,441 74,191 79,696 84,563 84,563 -
Announcement Date - 6/30/23 7/1/24 6/26/25 6/29/26 - - -
1USD
Estimates
2027 *2028 *
P/E -9.79x 45.7x
PBR - -
EV / Sales 1.32x 0.84x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
2
Last Close Price
1.370USD
Average target price
5.000USD
Spread / Average Target
+264.96%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. RDZN Stock
  4. Financials Roadzen, Inc.