Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
0.94 AUD | +7.43% | +11.24% | -18.26% |
Mar. 28 | Conrad Asia Energy Ltd Signs Gas Sales Agreement with PT Perusahaan Gas Negara Tbk | CI |
Mar. 28 | Conrad Asia Energy Enters Binding Key Terms for Mako Gas Sale | MT |
Valuation
Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|
Capitalization 1 | 144.6 | 126.7 | 112 | - | - |
Enterprise Value (EV) 1 | 125.8 | 122.1 | 113.8 | 298.1 | 252.8 |
P/E ratio | -6.21 x | -13.1 x | 3.28 x | -9.53 x | 21 x |
Yield | - | - | - | - | - |
Capitalization / Revenue | 434 x | - | - | - | 1.94 x |
EV / Revenue | 377 x | - | - | - | 4.38 x |
EV / EBITDA | -7.73 x | -12.6 x | -12.9 x | -21.4 x | 7.02 x |
EV / FCF | - | -8.59 x | -1.78 x | -2.08 x | -4.28 x |
FCF Yield | - | -11.6% | -56.3% | -48% | -23.3% |
Price to Book | - | 4.05 x | 2.97 x | 2.66 x | 2.21 x |
Nbr of stocks (in thousands) | 166,248 | 161,724 | 178,408 | - | - |
Reference price 2 | 0.8699 | 0.7832 | 0.6277 | 0.6277 | 0.6277 |
Announcement Date | 3/30/23 | 3/27/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Net sales 1 | - | 0.3333 | - | - | - | 57.73 |
EBITDA 1 | - | -16.27 | -9.681 | -8.85 | -13.95 | 36 |
EBIT 1 | - | -16.41 | -9.875 | -7.9 | -16.07 | 24.85 |
Operating Margin | - | -4,923.54% | - | - | - | 43.04% |
Earnings before Tax (EBT) 1 | -11.24 | -18.09 | -9.729 | -9.85 | -29.8 | 15 |
Net income 1 | -11.24 | -18.09 | -9.729 | 34.18 | -15.82 | 5.962 |
Net margin | - | -5,427.57% | - | - | - | 10.33% |
EPS 2 | - | -0.1400 | -0.0600 | 0.1916 | -0.0659 | 0.0299 |
Free Cash Flow 1 | - | - | -14.22 | -64 | -143 | -59 |
FCF margin | - | - | - | - | - | -102.2% |
FCF Conversion (EBITDA) | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - |
Dividend per Share 2 | - | - | - | - | - | - |
Announcement Date | 10/17/22 | 3/30/23 | 3/27/24 | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | 1.78 | 186 | 141 |
Net Cash position 1 | - | 18.8 | 4.51 | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | -0.2013 x | -13.34 x | 3.911 x |
Free Cash Flow 1 | - | - | -14.2 | -64 | -143 | -59 |
ROE (net income / shareholders' equity) | - | - | -28.5% | -15% | -43% | 11.9% |
ROA (Net income/ Total Assets) | - | - | -24.8% | -5% | -5% | - |
Assets 1 | - | - | 39.28 | -683.7 | 316.5 | - |
Book Value Per Share 2 | - | - | 0.1900 | 0.2100 | 0.2400 | 0.2800 |
Cash Flow per Share 2 | - | -0.0700 | -0.0600 | -0.0300 | -0.0200 | 0.2000 |
Capex 1 | - | - | 4.71 | 54.9 | 109 | 43.8 |
Capex / Sales | - | - | - | - | - | 75.79% |
Announcement Date | 10/17/22 | 3/30/23 | 3/27/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-18.26% | 104M | |
-11.17% | 3.02B | |
+27.70% | 509M | |
+11.90% | 82.08M |
- Stock Market
- Equities
- CRD Stock
- Financials Conrad Asia Energy Ltd.