Projected Income Statement: WIA Gold Limited

Forecast Balance Sheet: WIA Gold Limited

Fiscal Period: June 2023 2024 2025 2026 2027 2028
Net Debt 1 - -15.1 -29 -35 314 733
Change - - -92.05% -20.63% 997.14% 133.44%
Announcement Date 28/9/23 27/9/24 23/9/25 - - -
1AUD in Million
Estimates

Cash Flow Forecast: WIA Gold Limited

Fiscal Period: June 2024 2025 2026 2027 2028
CAPEX 1 - - - 309 309
Change - - - - 0%
Free Cash Flow (FCF) 1 -1.379 -0.6405 -13 -330 -373
Change - 53.55% -1,929.76% -2,438.46% -13.03%
Announcement Date 27/9/24 23/9/25 - - -
1AUD in Million
Estimates

Forecast Financial Ratios: WIA Gold Limited

Fiscal Period: June 2023 2024 2025 2026 2027 2028

Profitability

      
EBITDA Margin (%) - - - - - -
EBIT Margin (%) - - - - - -
EBT Margin (%) - - - - - -
Net margin (%) - - - - - -
FCF margin (%) - - - - - -
FCF / Net Income (%) - - - - - -

Profitability

      
ROA - -11.86% -8.77% -7% -4% -10%
ROE - -12.14% -9.13% -15% -41% -

Financial Health

      
Leverage (Debt/EBITDA) - - - - -78.5x -43.12x
Debt / Free cash flow - - - - -0.95x -1.97x

Capital Intensity

      
CAPEX / Current Assets (%) - - - - - -
CAPEX / EBITDA (%) - - - - -7,725% -1,817.65%
CAPEX / FCF (%) - - - - -93.64% -82.84%

Items per share

      
Cash flow per share 1 - -0.0015 -0.00035 -0.01 -0.01 -0.04
Change - - 76.67% -2,757.14% 0% -300%
Dividend per Share 1 - - - - - -
Change - - - - - -
Book Value Per Share 1 - - - - - -
Change - - - - - -
EPS 1 -0.003 - - - - -
Change - - - - - -
Nbr of stocks (in thousands) 573,245 1,125,161 1,365,288 1,477,060 1,477,060 1,477,060
Announcement Date 28/9/23 27/9/24 23/9/25 - - -
1AUD
Estimates
2026 *2027 *
P/E ratio - -
PBR - -
EV / Sales - -
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
0.5350AUD
Average target price
0.9100AUD
Spread / Average Target
+70.09%

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. WIA Stock
  4. Financials WIA Gold Limited
SPRING SALE - 40%: The Best Tools Reserved for Subscribers to Identify Tomorrow's Top Investments!
d
:
:
BENEFIT NOW