GREAT WESTERN EXPLORATION LIMITED |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.059 AUD | -4.84% |
|
-1.67% | +126.92% |
| 14/05 | Great Western Exploration Begins Drilling Program at Fairbairn Copper Project | MT |
| 09/05 | Great Western Exploration to Start Drilling at Fairbairn Project | MT |
Valuation
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 8.281 | 5.01 | 4.292 | 14.98 | 13.14 | 8.592 |
| Enterprise Value (EV) 1 | 6.017 | 3.795 | 4.159 | 9.757 | 8.511 | 5.57 |
| P/E ratio | -6.9 x | -5.21 x | -1.3 x | -3.91 x | -17.1 x | -1.13 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 715 x | 243 x | 232 x | 185 x | 22,190 x | 286 x |
| EV / Revenue | 520 x | 184 x | 225 x | 120 x | 14,377 x | 185 x |
| EV / EBITDA | -6.54 x | -5.93 x | -9.64 x | -6.54 x | -16.6 x | -6.21 x |
| EV / FCF | -6.04 x | -10.2 x | -8.78 x | -5.56 x | -2.32 x | -2.43 x |
| FCF Yield | -16.5% | -9.76% | -11.4% | -18% | -43.2% | -41.2% |
| Price to Book | 0.79 x | 0.42 x | 0.46 x | 0.95 x | 0.72 x | 0.56 x |
| Nbr of stocks (in thousands) | 15,337 | 20,878 | 40,879 | 1,36,198 | 1,79,948 | 2,52,698 |
| Reference price 2 | 0.5399 | 0.2399 | 0.1050 | 0.1100 | 0.0730 | 0.0340 |
| Announcement Date | 27/09/18 | 26/09/19 | 11/09/20 | 17/09/21 | 08/09/22 | 14/09/23 |
1AUD in Million2AUD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 0.0116 | 0.0206 | 0.0185 | 0.081 | 0.000592 | 0.03 |
| EBITDA 1 | -0.9202 | -0.6401 | -0.4315 | -1.491 | -0.5125 | -0.897 |
| EBIT 1 | -1.004 | -0.6517 | -1.721 | -2.178 | -0.5355 | -5.801 |
| Operating Margin | -8,672.41% | -3,161.68% | -9,319.34% | -2,688.42% | -90,455.24% | -19,319.04% |
| Earnings before Tax (EBT) 1 | -1.069 | -0.729 | -1.808 | -2.263 | -0.5985 | -5.862 |
| Net income 1 | -1.069 | -0.729 | -1.808 | -2.263 | -0.5985 | -5.862 |
| Net margin | -9,233.16% | -3,536.45% | -9,786.55% | -2,794.05% | -1,01,098.65% | -19,522.38% |
| EPS 2 | -0.0783 | -0.0461 | -0.0811 | -0.0281 | -0.004260 | -0.0302 |
| Free Cash Flow 1 | -0.9958 | -0.3702 | -0.4739 | -1.755 | -3.673 | -2.295 |
| FCF margin | -8,598.86% | -1,796.18% | -2,565.49% | -2,167.11% | -6,20,413.68% | -7,643.49% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 27/09/18 | 26/09/19 | 11/09/20 | 17/09/21 | 08/09/22 | 14/09/23 |
1AUD in Million2AUD
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 2.26 | 1.21 | 0.13 | 5.22 | 4.62 | 3.02 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -1 | -0.37 | -0.47 | -1.76 | -3.67 | -2.3 |
| ROE (net income / shareholders' equity) | -12.4% | -6.74% | -17.6% | -18% | -3.51% | -34.9% |
| ROA (Net income/ Total Assets) | -6.87% | -3.66% | -10.2% | -10.6% | -1.93% | -21.1% |
| Assets 1 | 15.56 | 19.94 | 17.77 | 21.37 | 31.08 | 27.83 |
| Book Value Per Share 2 | 0.6900 | 0.5800 | 0.2300 | 0.1200 | 0.1000 | 0.0600 |
| Cash Flow per Share 2 | 0.0800 | 0.0500 | 0 | 0.0400 | 0.0300 | 0.0100 |
| Capex 1 | 0.14 | 0.02 | 0.93 | 1.89 | 3.3 | 3.62 |
| Capex / Sales | 1,223.68% | 79.36% | 5,023.96% | 2,333.85% | 5,57,320.27% | 12,060.51% |
| Announcement Date | 27/09/18 | 26/09/19 | 11/09/20 | 17/09/21 | 08/09/22 | 14/09/23 |
1AUD in Million2AUD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +126.92% | 14.42M | |
| -9.11% | 152B | |
| -0.98% | 125B | |
| +5.27% | 76.75B | |
| +19.27% | 52.64B | |
| +2.68% | 49.11B | |
| +35.87% | 41.27B | |
| +94.59% | 29.89B | |
| +30.73% | 27.93B | |
| +77.37% | 19.73B |
- Stock Market
- Equities
- GTE Stock
- Financials Great Western Exploration Limited
