STONEHORSE ENERGY LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.012 AUD | +20.00% |
|
0.00% | -20.00% |
| 14/03 | Stonehorse Energy Limited Reports Earnings Results for the Half Year Ended December 31, 2023 | CI |
| 2023 | Stonehorse Energy Readies Certus Caroline Well for Production | MT |
Valuation
| Fiscal Period: Juni | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 8.001 | 8.001 | 2.003 | 15.73 | 10.95 | 10.27 |
| Enterprise Value (EV) 1 | 8.041 | 8.339 | -0.1503 | 11.43 | 1.891 | -1.049 |
| P/E ratio | -25.9 x | -12.5 x | -0.73 x | -55.8 x | 3.03 x | 12.6 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 6,651 x | 13,33,490 x | 3.58 x | 23.4 x | 1.41 x | 2.48 x |
| EV / Revenue | 6,684 x | 13,89,845 x | -0.27 x | 17 x | 0.24 x | -0.25 x |
| EV / EBITDA | - | - | 7,04,097 x | -1,36,01,375 x | 3,01,253 x | -3,80,108 x |
| EV / FCF | -133 x | 103 x | 0.07 x | -2.96 x | 0.44 x | -0.48 x |
| FCF Yield | -0.75% | 0.97% | 1,382% | -33.8% | 225% | -210% |
| Price to Book | -30.2 x | -8.85 x | 0.51 x | 1.86 x | 0.85 x | 0.75 x |
| Nbr of stocks (in thousands) | 51,289 | 51,288 | 4,00,625 | 6,55,625 | 6,84,460 | 6,84,460 |
| Reference price 2 | 0.1560 | 0.1560 | 0.005000 | 0.0240 | 0.0160 | 0.0150 |
| Announcement Date | 07/09/18 | 30/09/19 | 30/09/20 | 28/09/21 | 29/09/22 | 29/09/23 |
1AUD in Million2AUD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: Juni | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 0.001203 | 0.000006 | 0.5598 | 0.6732 | 7.748 | 4.146 |
| EBITDA | - | - | -0.2135 | -0.8401 | 6.278 | 2.76 |
| EBIT 1 | -0.207 | -0.4041 | -0.5297 | -1.145 | 4.73 | 1.302 |
| Operating Margin | -17,204.32% | -67,34,533.33% | -94.63% | -170.14% | 61.05% | 31.41% |
| Earnings before Tax (EBT) 1 | -0.3092 | -0.6386 | -2.547 | -0.2038 | 5.134 | 1.362 |
| Net income 1 | -0.3092 | -0.6386 | -2.547 | -0.2038 | 3.603 | 0.8124 |
| Net margin | -25,704.16% | -1,06,43,116.67% | -455.07% | -30.27% | 46.51% | 19.59% |
| EPS 2 | -0.006029 | -0.0124 | -0.006857 | -0.000430 | 0.005285 | 0.001186 |
| Free Cash Flow 1 | -0.0603 | 0.0806 | -2.077 | -3.866 | 4.254 | 2.199 |
| FCF margin | -5,016.13% | 13,43,133.33% | -371.1% | -574.2% | 54.9% | 53.03% |
| FCF Conversion (EBITDA) | - | - | - | - | 67.76% | 79.67% |
| FCF Conversion (Net income) | - | - | - | - | 118.05% | 270.66% |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 07/09/18 | 30/09/19 | 30/09/20 | 28/09/21 | 29/09/22 | 29/09/23 |
1AUD in Million2AUD
Estimates
Balance Sheet Analysis
| Fiscal Period: Juni | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 0.04 | 0.34 | - | - | - | - |
| Net Cash position 1 | - | - | 2.15 | 4.31 | 9.06 | 11.3 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -0.06 | 0.08 | -2.08 | -3.87 | 4.25 | 2.2 |
| ROE (net income / shareholders' equity) | 281% | 109% | -166% | -3.28% | 33.9% | 6.13% |
| ROA (Net income/ Total Assets) | -61.8% | -129% | -14.9% | -10.9% | 25.1% | 5.31% |
| Assets 1 | 0.5 | 0.4953 | 17.06 | 1.866 | 14.36 | 15.29 |
| Book Value Per Share 2 | -0.0100 | -0.0200 | 0.0100 | 0.0100 | 0.0200 | 0.0200 |
| Cash Flow per Share 2 | 0 | 0 | 0.0100 | 0 | 0.0100 | 0.0200 |
| Capex | - | - | 1.71 | 2.77 | 2.63 | 0.41 |
| Capex / Sales | - | - | 305.33% | 410.82% | 33.9% | 9.97% |
| Announcement Date | 07/09/18 | 30/09/19 | 30/09/20 | 28/09/21 | 29/09/22 | 29/09/23 |
1AUD in Million2AUD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -20.00% | 5.43M | |
| +9.69% | 303B | |
| +4.28% | 142B | |
| +50.31% | 126B | |
| +19.23% | 81.54B | |
| +7.01% | 74.37B | |
| +5.61% | 55.78B | |
| +9.93% | 49.01B | |
| +27.71% | 35.81B | |
| -9.37% | 35.54B |
- Stock Market
- Equities
- SHE Stock
- Financials Stonehorse Energy Limited
