Projected Income Statement: RH PetroGas Limited

Forecast Balance Sheet: RH PetroGas Limited

Fiscal Period: December 2020 2022 2023 2024 2025 2026 2027
Net Debt - - - - - - -
Change - - - - - - -
Announcement Date 26/02/21 24/02/23 27/02/24 28/02/25 - - -
Estimates

Cash Flow Forecast: RH PetroGas Limited

Fiscal Period: December 2019 2020 2021 2022 2023 2024
CAPEX 1 9.641 0.329 0.83 0.3 11.62 24.77
Change - -96.59% 152.28% -63.86% 3,775% 113.05%
Free Cash Flow (FCF) 1 6.524 12.86 17.88 28.05 12.33 -8.253
Change - 97.18% 39.01% 56.88% -56.05% -166.94%
Announcement Date 14/04/20 12/04/21 12/04/22 11/04/23 10/04/24 10/04/25
1USD in Million
Estimates

Forecast Financial Ratios: RH PetroGas Limited

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026 2027

Profitability

         
EBITDA Margin (%) - - - - - - - - -
EBIT Margin (%) - - - - 2.74% 31.61% 23.72% 18.99% 15.54%
EBT Margin (%) - - - - 5.54% 34.26% 24.07% 19.49% 15.95%
Net margin (%) - - - - 2.76% 15.74% 11.63% 9.39% 7.72%
FCF margin (%) - - - - - - - - -
FCF / Net Income (%) - - - - - - - - -

Profitability

         
ROA - - - - 2.64% 13.74% 9% 6.7% 5.3%
ROE - - - - 6.41% 29.6% 17.6% 13.1% 10.1%

Financial Health

         
Leverage (Debt/EBITDA) 1.78x 4.28x - - - - - - -
Debt / Free cash flow 3.25x 2.45x - - - - - - -

Capital Intensity

         
CAPEX / Current Assets (%) - - - - - - - - -
CAPEX / EBITDA (%) - - - - - - - - -
CAPEX / FCF (%) - - - - - - - - -

Items per share

         
Cash flow per share 1 - - - - - - - - -
Change - - - - - - - - -
Dividend per Share 1 - - - - - - - - -
Change - - - - - - - - -
Book Value Per Share 1 - - - - 0.0679 0.0901 0.07 - -
Change - - - - - 32.65% -22.33% - -
EPS 1 - -0.0068 - 0.0325 0.00416 0.0235 0.012 0.009 0.007
Change - - - - -87.2% 464.42% -48.89% -25% -22.22%
Nbr of stocks (in thousands) - 7,34,277 - 8,33,217 8,35,177 8,35,177 8,35,917 8,35,917 8,35,917
Announcement Date - 26/02/21 - 24/02/23 27/02/24 28/02/25 - - -
1SGD
Estimates
2025 *2026 *
P/E ratio 14.8x 19.8x
PBR 2.54x -
EV / Sales 1.33x 1.45x
Yield - -
More valuation ratios * Estimated data

EPS & Dividend

Year-on-year evolution of the PER

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
0.1780SGD
Average target price
0.2540SGD
Spread / Average Target
+42.70%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. T13 Stock
  4. Financials RH PetroGas Limited