Projected Income Statement: Alkane Resources Ltd

Forecast Balance Sheet: Alkane Resources Ltd

Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 -9.78 -62.8 -66.7 3.5 11.2 -364 -710 -1,017
Change - -542.13% -6.21% 105.25% 220% -3,339.88% -95.05% -43.24%
Announcement Date 8/27/21 8/29/22 8/23/23 8/25/24 8/22/25 - - -
1AUD in Million
Estimates

Cash Flow Forecast: Alkane Resources Ltd

Fiscal Period: June 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 59.48 41.96 33.7 116 58.05 172.6 138.2 104.8
Change - -29.45% -19.7% 244.17% -49.94% 197.38% -19.97% -24.12%
Free Cash Flow (FCF) 1 -31.61 53.24 4.118 -70.62 -6.677 424.5 370.1 451.1
Change - 268.42% -92.26% -1,814.84% 90.54% 6,458.14% -12.82% 21.88%
Announcement Date 8/27/21 8/29/22 8/23/23 8/25/24 8/22/25 - - -
1AUD in Million
Estimates

Forecast Financial Ratios: Alkane Resources Ltd

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

Profitability

        
EBITDA Margin (%) 55.69% 53.7% 50.05% 34.85% 35.86% 51.78% 58.23% 59.78%
EBIT Margin (%) 39.07% 32.42% 31.1% 13.96% 16.21% 36.64% 44.34% 54.46%
EBT Margin (%) 37.6% 60.89% 31.8% 14.13% 17.59% 38.29% 43.82% 56.56%
Net margin (%) 43.57% 42.57% 22.28% 10.22% 12.59% 24.93% 31.27% 40.29%
FCF margin (%) -24.73% 32.26% 2.16% -40.82% -2.54% 44.22% 35.63% 43.95%
FCF / Net Income (%) -56.75% 75.78% 9.7% -399.49% -20.21% 177.41% 113.93% 109.1%

Profitability

        
ROA 19.76% 12.32% 11.06% 4.03% 6.72% 21.26% 20.03% 18.56%
ROE 24.27% 15.84% 14.92% 5.8% 10.09% 24.27% 24.55% 21.98%

Financial Health

        
Leverage (Debt/EBITDA) - - - 0.06x 0.12x - - -
Debt / Free cash flow - - - -0.05x -1.68x - - -

Capital Intensity

        
CAPEX / Current Assets (%) 46.53% 25.43% 17.69% 67.04% 22.13% 17.98% 13.3% 10.22%
CAPEX / EBITDA (%) 83.54% 47.35% 35.34% 192.34% 61.71% 34.72% 22.84% 17.09%
CAPEX / FCF (%) -188.16% 78.82% 818.24% -164.22% -869.43% 40.66% 37.33% 23.24%

Items per share

        
Cash flow per share 1 - - - 0.0864 0.1175 0.3467 0.36 0.395
Change - - - - 36.06% 195.04% 3.85% 9.72%
Dividend per Share 1 - - - - - - 0.0175 0.033
Change - - - - - - - 88.36%
Book Value Per Share 1 0.3218 0.4514 0.4987 0.5126 0.5709 0.8554 1.129 1.367
Change - 40.3% 10.48% 2.8% 11.36% 49.83% 31.96% 21.09%
EPS 1 0.0928 0.1164 0.07 0.0289 0.0539 0.1737 0.2432 0.2961
Change - 25.43% -39.86% -58.71% 86.51% 222.23% 40.04% 21.74%
Nbr of stocks (in thousands) 595,389 595,583 601,574 603,490 605,542 1,366,205 1,366,205 1,366,205
Announcement Date 8/27/21 8/29/22 8/23/23 8/25/24 8/22/25 - - -
1AUD
Estimates
2026 *2027 *
P/E ratio 8.38x 5.98x
PBR 1.7x 1.29x
EV / Sales 1.69x 1.23x
Yield - 1.2%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
BB
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
1.455AUD
Average target price
2.183AUD
Spread / Average Target
+50.06%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. ALK Stock
  4. Financials Alkane Resources Ltd