Valuation Image Resources NL

Equities

Market Closed - Australian S.E. Other stock markets 10:54:41 08/05/2026 am IST			5-day change	1st Jan Change
0.0390 ^AUD	-2.50%		-7.14%	-30.36%

31/03	Image Resources NL Reports Earnings Results for the Full Year Ended December 31, 2025	CI
26/03	Image Resources Says Desktop Study At Western Australia Gold Project Completed, Shares Fall 6%	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Capitalization ¹	183.5	207.6	146.4	68.12	103.6	61.99
Change	-	13.1%	-29.49%	-53.46%	52.08%	-40.17%
Enterprise Value (EV) ¹	150	128.1	93.11	22.03	93.53	74.3
Change	-	-14.62%	-27.3%	-76.34%	324.53%	-20.56%
P/E ratio	7.58x	11.3x	9.51x	-13.4x	-10.9x	-0.75x
PBR	1.69x	1.87x	1.26x	0.62x	1.06x	4.24x
PEG	-	-0.4x	-0.4x	0x	-0.1x	-0x
Capitalization / Revenue	1.04x	1.16x	0.85x	0.57x	-	0.77x
EV / Revenue	0.85x	0.72x	0.54x	0.18x	-	0.92x
EV / EBITDA	1.94x	1.94x	1.61x	0.99x	13.3x	5.63x
EV / EBIT	3.4x	4.73x	4.19x	1,001x	-6.19x	-3.9x
EV / FCF	5.76x	2.09x	-87.5x	-2.84x	-2.96x	-2.41x
FCF Yield	17.3%	47.9%	-1.14%	-35.2%	-33.8%	-41.4%
Dividend per Share ²	0.02	0.02	-	-	-	-
Rate of return	10.8%	9.76%	-	-	-	-
EPS ²	0.0244	0.0181	0.0142	-0.004699	-0.008518	-0.0746
Distribution rate	82%	111%	-	-	-	-
Net sales ¹	176.4	178.8	171.5	119.1	-	80.73
EBITDA ¹	77.49	66.14	57.89	22.17	7.045	13.2
EBIT ¹	44.09	27.06	22.23	0.022	-15.1	-19.04
Net income ¹	24.78	19.38	15.17	-4.707	-9.414	-83.01
Net Debt ¹	-33.55	-79.52	-53.26	-46.09	-10.06	12.32
Reference price ²	0.1850	0.2050	0.1350	0.0630	0.0930	0.0560
Nbr of stocks (in thousands)	9,92,140	10,12,642	10,84,194	10,81,242	11,13,923	11,06,888
Announcement Date	10/03/21	20/03/22	21/03/23	25/03/24	31/03/25	30/03/26

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
IMAGE RESOURCES NL	-	-	-	-	3.13Cr
BHP GROUP LIMITED	16.64x	3.93x	7.04x	3.57%	21TCr
RIO TINTO PLC	12.63x	3.06x	6.54x	4.64%	18TCr
GRUPO MÉXICO, S.A.B. DE C.V.	13.75x	4.2x	7.22x	3.72%	9.31TCr
GLENCORE PLC	14.06x	0.44x	6.25x	2.62%	8.99TCr
SAUDI ARABIAN MINING COMPANY (MAADEN)	23.16x	5.87x	15.04x	0.05%	6.83TCr
ANGLO AMERICAN PLC	30.52x	3.06x	7.96x	1.23%	5.62TCr
FRESNILLO PLC	13.84x	4.96x	7.16x	3.78%	3.59TCr
TECK RESOURCES LIMITED	17.98x	3.31x	7.1x	0.59%	3.17TCr
HINDUSTAN ZINC LIMITED	20.09x	6.8x	12.54x	3.23%	2.84TCr
Average	18.08x	3.96x	8.54x	2.6%	7.97TCr
Weighted average by Cap.	16.70x	3.60x	7.81x	3.13%