|
Market Closed -
Australian S.E.
01:29:43 2026-08-14 EDT
|
5-day change | 1st Jan Change | ||
| 0.1800 AUD | 0.00% |
|
+16.13% | -61.70% |
| 06-17 | SciDev Limited Confirms Earnings Guidance for the Fiscal Year 2026 | CI |
| 06-16 | SciDev Limited - Analyst/Investor Day |
Projected Income Statement: SciDev Limited
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 42.52 | 55.6 | 89.84 | 109.2 | 103.4 | 86.9 | - | - |
| Change | - | 30.74% | 61.59% | 21.59% | -5.36% | -15.95% | - | - |
| EBITDA 1 | 2.088 | 2.098 | 4.08 | 8.844 | 7.13 | 3.9 | - | - |
| Change | - | 0.46% | 94.47% | 116.76% | -19.38% | -45.3% | - | - |
| EBIT | 1.159 | 0.016 | 0.572 | 4.752 | 2.962 | - | - | - |
| Change | - | -98.62% | 3,475% | 730.77% | -37.67% | - | - | - |
| Interest Paid 1 | -0.1475 | -0.708 | -0.63 | -0.65 | -0.568 | -0.3 | -0.3 | -0.3 |
| Earnings before Tax (EBT) | 0.8057 | - | -0.222 | 4.102 | 1.456 | - | - | - |
| Change | - | - | - | 1,947.75% | -64.51% | - | - | - |
| Net income | 3.453 | -0.616 | -0.339 | 2.175 | -0.878 | - | - | - |
| Change | - | -117.84% | 44.97% | 741.59% | -140.37% | - | - | - |
| Announcement Date | 8/31/21 | 8/31/22 | 8/28/23 | 8/27/24 | 8/26/25 | - | - | - |
1AUD in Million
Estimates
Forecast Balance Sheet: SciDev Limited
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Net Debt | -6.73 | -14.1 | -7.73 | -9.43 | -6.34 | - | -6 | -6.7 |
| Change | - | -109.51% | 45.18% | -21.99% | 32.77% | - | - | -11.67% |
| Announcement Date | 8/31/21 | 8/31/22 | 8/28/23 | 8/27/24 | 8/26/25 | - | - | - |
Estimates
Cash Flow Forecast: SciDev Limited
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 0.4145 | 2.382 | 4.113 | 2.002 | 2.081 | 1.7 | 5.1 | 5.1 |
| Change | - | 474.68% | 72.67% | -51.33% | 3.95% | -18.31% | 200% | 0% |
| Free Cash Flow (FCF) 1 | -3.885 | -7.956 | -3.58 | 4.478 | 0.52 | -0.3 | 2.9 | 2.1 |
| Change | - | -104.79% | 55% | 225.08% | -88.39% | -157.69% | 1,066.67% | -27.59% |
| Announcement Date | 8/31/21 | 8/31/22 | 8/28/23 | 8/27/24 | 8/26/25 | - | - | - |
1AUD in Million
Estimates
Forecast Financial Ratios: SciDev Limited
| Fiscal Period: June | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|---|
Profitability | |||||||||
| EBITDA Margin (%) | - | 4.91% | 3.77% | 4.54% | 8.1% | 6.9% | 4.49% | - | - |
| EBIT Margin (%) | - | 2.72% | 0.03% | 0.64% | 4.35% | 2.86% | - | - | - |
| EBT Margin (%) | - | 1.89% | - | -0.25% | 3.76% | 1.41% | - | - | - |
| Net margin (%) | - | 8.12% | -1.11% | -0.38% | 1.99% | -0.85% | - | - | - |
| FCF margin (%) | - | -9.14% | -14.31% | -3.98% | 4.1% | 0.5% | -0.35% | - | - |
| FCF / Net Income (%) | - | -112.51% | 1,291.56% | 1,056.05% | 205.89% | -59.23% | - | - | - |
Profitability | |||||||||
| ROA | -7.86% | 1.64% | -0.05% | 0.52% | 4.28% | 2.51% | - | - | - |
| ROE | -7.92% | 14.09% | -1.53% | -0.7% | 4.43% | -1.75% | - | - | - |
Financial Health | |||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - | - | - |
Capital Intensity | |||||||||
| CAPEX / Current Assets (%) | - | 0.97% | 4.28% | 4.58% | 1.83% | 2.01% | 1.96% | - | - |
| CAPEX / EBITDA (%) | - | 19.85% | 113.54% | 100.81% | 22.64% | 29.19% | 43.59% | - | - |
| CAPEX / FCF (%) | - | -10.67% | -29.94% | -114.89% | 44.71% | 400.19% | -566.67% | 175.86% | 242.86% |
Items per share | |||||||||
| Cash flow per share 1 | - | -0.00851 | -0.00736 | 0.0254 | 0.0341 | 0.0151 | 0.009 | 0.027 | 0.027 |
| Change | - | - | 13.51% | 444.84% | 34.48% | -55.76% | -40.4% | 200% | 0% |
| Dividend per Share 1 | - | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - | - |
| Book Value Per Share 1 | - | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - | - |
| EPS 1 | - | 0.0223 | - | -0.0018 | 0.0113 | -0.005 | - | - | - |
| Change | - | - | - | - | 727.78% | -144.25% | - | - | - |
| Nbr of stocks (in thousands) | - | 158,370 | 187,857 | 189,853 | 189,853 | 190,088 | 190,089 | 190,089 | 190,089 |
| Announcement Date | - | 8/31/21 | 8/31/22 | 8/28/23 | 8/27/24 | 8/26/25 | - | - | - |
1AUD
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | - | - |
| PBR | - | - |
| EV / Sales | 0.39x | - |
| Yield | - | - |
EPS & Dividend
Y-o-Y evolution of P/E
Sell
Buy
Mean consensus
OUTPERFORM
Number of Analysts
1
Last Close Price
0.1800AUD
Average target price
0.3000AUD
Spread / Average Target
+66.67%
Annual profits - Rate of surprise
- Stock Market
- Stocks
- SDV Stock
- Financials SciDev Limited
Select your edition
All financial news and data tailored to specific country editions
