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 26/02/26 - -
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 2020 2021 2022 2023 2024 2025 2026 2027

Profitability

        
EBITDA Margin (%) - - - - - - 23.51% 20.77%
EBIT Margin (%) - - - 2.74% 31.61% 43.29% 23.51% 20.77%
EBT Margin (%) - - - 5.54% 34.26% 12.91% 24.17% 21.48%
Net margin (%) - - - 2.76% 15.74% 3.27% 11.62% 10.24%
FCF margin (%) - - - - - - - -
FCF / Net Income (%) - - - - - - - -

Profitability

        
ROA - - - 2.64% 13.74% 8.2% 8.1% 6.8%
ROE - - - 6.41% 29.6% 15.7% 14.8% 12.2%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

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 0.07 -
Change - - - - 32.65% -22.33% 0% -
EPS 1 -0.0068 - 0.0325 0.00416 0.0235 0.00379 0.01 0.009
Change - - - -87.2% 464.42% -83.86% -9.09% -10%
Nbr of stocks (in thousands) 7,34,277 - 8,33,217 8,35,177 8,35,177 8,40,277 8,40,277 8,40,277
Announcement Date 26/02/21 - 24/02/23 27/02/24 28/02/25 26/02/26 - -
1SGD
Estimates
2025 2026 *
P/E ratio 40.9x 19.7x
PBR 2.81x 2.81x
EV / Sales 1.32x 1.7x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Trader
-
Investor
-
Global
-
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
0.1970SGD
Average target price
0.2630SGD
Spread / Average Target
+33.50%

Annual profits - Rate of surprise

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