|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.300 AUD | -0.76% |
|
-12.75% | +4.84% |
Projected Income Statement: Black Cat Syndicate Limited
| Fiscal Period: June | 2022 | 2023 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | - | - | 450 | 780.3 | 846.2 |
| Change | - | - | - | - | 73.4% | 8.45% |
| EBITDA 1 | - | -4.47 | - | 227.8 | 411 | 453 |
| Change | - | - | - | - | 80.42% | 10.22% |
| EBIT 1 | - | -4.643 | - | 169.7 | 317.4 | 335.5 |
| Change | - | - | - | - | 87.04% | 5.7% |
| Interest Paid 1 | - | - | - | -0.9 | - | - |
| Earnings before Tax (EBT) | - | -4.8 | - | - | 322.8 | 350.1 |
| Change | - | - | - | - | - | 8.46% |
| Net income 1 | -3.945 | -4.8 | -25.95 | 118 | 225.9 | 245 |
| Change | - | -21.66% | - | 554.79% | 91.44% | 8.46% |
| Announcement Date | 30/9/22 | 29/9/23 | 28/9/25 | - | - | - |
1AUD in Million
Estimates
Forecast Balance Sheet: Black Cat Syndicate Limited
| Fiscal Period: June | 2022 | 2023 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Change | - | - | - | - | - | - |
| Announcement Date | 30/9/22 | 29/9/23 | 28/9/25 | - | - | - |
Estimates
Cash Flow Forecast: Black Cat Syndicate Limited
| Fiscal Period: June | 2023 | 2026 | 2027 | 2028 |
|---|---|---|---|---|
| CAPEX 1 | 1.055 | - | - | - |
| Change | - | - | - | - |
| Free Cash Flow (FCF) 1 | - | 232.6 | 336.1 | 337.6 |
| Change | - | - | 44.5% | 0.45% |
| Announcement Date | 29/9/23 | - | - | - |
1AUD in Million
Estimates
Forecast Financial Ratios: Black Cat Syndicate Limited
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
Profitability | |||||||
| EBITDA Margin (%) | - | - | - | - | 50.62% | 52.67% | 53.53% |
| EBIT Margin (%) | - | - | - | - | 37.71% | 40.68% | 39.65% |
| EBT Margin (%) | - | - | - | - | - | 41.37% | 41.37% |
| Net margin (%) | - | - | - | - | 26.22% | 28.95% | 28.95% |
| FCF margin (%) | - | - | - | - | 51.69% | 43.07% | 39.9% |
| FCF / Net Income (%) | - | - | - | - | 197.12% | 148.78% | 137.8% |
Profitability | |||||||
| ROA | - | - | - | - | - | - | - |
| ROE | - | -5.57% | - | - | 29.7% | 36% | 28% |
Financial Health | |||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - |
Capital Intensity | |||||||
| CAPEX / Current Assets (%) | - | - | - | - | - | - | - |
| CAPEX / EBITDA (%) | - | -23.59% | - | - | - | - | - |
| CAPEX / FCF (%) | - | - | - | - | - | - | - |
Items per share | |||||||
| Cash flow per share 1 | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - |
| Dividend per Share 1 | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - |
| Book Value Per Share 1 | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - |
| EPS 1 | -0.026 | -0.02 | - | -0.046 | - | 0.3108 | 0.3371 |
| Change | - | 23.08% | - | - | - | - | 8.46% |
| Nbr of stocks (in thousands) | 213,634 | 266,876 | - | 707,547 | - | 728,187 | 728,187 |
| Announcement Date | 30/9/22 | 29/9/23 | - | 28/9/25 | - | - | - |
1AUD
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E ratio | - | 4.21x |
| PBR | - | - |
| EV / Sales | 2.12x | 1.22x |
| Yield | - | - |
EPS & Dividend
Y-o-Y evolution of P/E
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
1.310AUD
Average target price
1.850AUD
Spread / Average Target
+41.22%
Annual profits - Rate of surprise
- Stock Market
- Equities
- BC8 Stock
- Financials Black Cat Syndicate Limited
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition