Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
0.2 AUD | 0.00% |
|
+2.56% | -9.09% |
10/05 | Comet Ridge Secures AU$5 Million Government Grant for Mahalo East Pilot | MT |
07/05 | Canaccord Downgrades Comet Ridge to Hold from Speculative Buy, Price Target is AU$0.21 | MT |
Valuation
Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 189.2 | 72.59 | 49.06 | 146.2 | 166.7 | 221.6 | - | - |
Enterprise Value (EV) 1 | 176.2 | 67.95 | 45.67 | 145.1 | 162.1 | 216.3 | 271.2 | 365 |
P/E ratio | -46.4 x | -6.76 x | -7.05 x | -16.7 x | -24.6 x | -22.2 x | -23.5 x | -9.09 x |
Yield | - | - | - | - | - | - | - | - |
Capitalization / Revenue | - | - | - | - | - | - | - | 24 x |
EV / Revenue | - | - | - | - | - | - | - | 39.5 x |
EV / EBITDA | -43.4 x | -14.3 x | -7.44 x | -20.5 x | -44.1 x | -34.7 x | -53.3 x | 188 x |
EV / FCF | - | -3.5 x | -10.5 x | -12.4 x | -15.6 x | -32.8 x | -4.02 x | -4.08 x |
FCF Yield | - | -28.6% | -9.54% | -8.06% | -6.41% | -3.05% | -24.9% | -24.5% |
Price to Book | - | - | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 7,27,876 | 7,89,000 | 7,91,212 | 8,60,034 | 10,10,373 | 11,07,801 | - | - |
Reference price 2 | 0.2600 | 0.0920 | 0.0620 | 0.1700 | 0.1650 | 0.2000 | 0.2000 | 0.2000 |
Announcement Date | 23/09/19 | 24/09/20 | 28/09/21 | 30/09/22 | 21/09/23 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | - | - | - | - | - | - | - | 9.25 |
EBITDA 1 | -4.063 | -4.768 | -6.135 | -7.068 | -3.672 | -6.232 | -5.091 | 1.946 |
EBIT 1 | -4.268 | -10.46 | -6.965 | -7.523 | -3.796 | -6.272 | -6.128 | -5.411 |
Operating Margin | - | - | - | - | - | - | - | -58.49% |
Earnings before Tax (EBT) 1 | -4.001 | -10.4 | -6.96 | -8.634 | -6.565 | -7.704 | -7.211 | -13.22 |
Net income 1 | -4.001 | -10.4 | -6.96 | -8.634 | -6.565 | -7.704 | -7.544 | -15.63 |
Net margin | - | - | - | - | - | - | - | -168.99% |
EPS 2 | -0.005600 | -0.0136 | -0.008800 | -0.0102 | -0.006700 | -0.009000 | -0.008500 | -0.0220 |
Free Cash Flow 1 | - | -19.44 | -4.356 | -11.69 | -10.39 | -6.6 | -67.4 | -89.5 |
FCF margin | - | - | - | - | - | - | - | -967.57% |
FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - | - | - |
Announcement Date | 23/09/19 | 24/09/20 | 28/09/21 | 30/09/22 | 21/09/23 | - | - | - |
Balance Sheet Analysis
Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | 49.7 | 143 |
Net Cash position 1 | 13 | 4.64 | 3.39 | 1.14 | 4.63 | 5.24 | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | -9.754 x | 73.68 x |
Free Cash Flow 1 | - | -19.4 | -4.36 | -11.7 | -10.4 | -6.6 | -67.4 | -89.5 |
ROE (net income / shareholders' equity) | -8.03% | -18.4% | -13% | -17.6% | -11.7% | -17% | -21% | -107% |
ROA (Net income/ Total Assets) | - | -13.2% | -8.93% | -9.3% | -5.95% | -10% | -10% | -18% |
Assets 1 | - | 78.87 | 77.92 | 92.79 | 110.4 | 77.04 | 75.44 | 86.84 |
Book Value Per Share | - | - | - | - | - | - | - | - |
Cash Flow per Share 2 | -0 | -0 | -0 | -0 | -0 | -0.0400 | -0.0500 | -0.0400 |
Capex 1 | 12.8 | 17.1 | 2.37 | 8.33 | 5.38 | 7.73 | 61.7 | 72.8 |
Capex / Sales | - | - | - | - | - | - | - | 787.26% |
Announcement Date | 23/09/19 | 24/09/20 | 28/09/21 | 30/09/22 | 21/09/23 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
![Consensus](/images/consensus_flch.gif)
EPS Revisions
Annual profits - Rate of surprise
1st Jan change | Capi. | |
---|---|---|
-9.09% | 15Cr | |
+6.23% | 29TCr | |
+71.54% | 14TCr | |
-0.93% | 13TCr | |
+11.44% | 7.65TCr | |
+3.80% | 7.2TCr | |
+5.68% | 5.61TCr | |
+4.00% | 4.62TCr | |
+27.60% | 3.53TCr | |
-9.42% | 3.41TCr |
- Stock Market
- Equities
- COI Stock
- Financials Comet Ridge Limited