Valuation Mineral Resources Limited

Equities

Market Closed - Australian S.E. Other stock markets 10:40:26 06/02/2026 am IST			5-day change	1st Jan Change
51.81 ^AUD	-4.66%		-9.34%	-4.73%

05/02	Neometals JV Agrees to Extend Lithium Processing Technology Collaboration With Rio Tinto Unit; Neometals Shares Fall 3%	MT
03/02	ASX Biggest Losers	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	10,135	9,081	13,786	10,484	4,213	10,194	-	-
Change	-	-10.39%	51.8%	-23.95%	-59.82%	141.97%	-	-
Enterprise Value (EV) ¹	9,855	9,779	15,641	14,912	9,562	14,159	13,156	12,625
Change	-	-0.77%	59.94%	-4.66%	-35.88%	48.08%	-7.08%	-4.04%
P/E ratio	7.98x	26.1x	56.6x	84.3x	-4.7x	15.9x	15.4x	15.8x
PBR	3.16x	2.83x	3.97x	3x	1.32x	2.36x	2.03x	1.77x
PEG	-	-0.4x	-1.8x	-1.7x	0x	-0x	5.35x	-7.07x
Capitalization / Revenue	2.71x	2.66x	2.88x	1.99x	0.94x	1.7x	1.69x	1.67x
EV / Revenue	2.64x	2.86x	3.27x	2.83x	2.14x	2.37x	2.18x	2.06x
EV / EBITDA	5.18x	9.55x	8.92x	14.1x	10.6x	6.42x	6.07x	5.8x
EV / EBIT	6x	14.6x	12x	34.8x	66.9x	10.5x	9.48x	9.78x
EV / FCF	20x	-26.1x	-28.5x	-6.17x	-4.01x	44.1x	14.5x	18.9x
FCF Yield	5.01%	-3.83%	-3.5%	-16.2%	-24.9%	2.27%	6.9%	5.29%
Dividend per Share ²	2.75	1	1.9	0.2	-	-	-	0.6499
Rate of return	5.12%	2.07%	2.66%	0.37%	-	-	-	1.25%
EPS ²	6.732	1.849	1.262	0.64	-4.59	3.266	3.36	3.285
Distribution rate	40.9%	54.1%	150%	31.3%	-	-	-	19.8%
Net sales ¹	3,734	3,418	4,779	5,278	4,472	5,986	6,032	6,117
EBITDA ¹	1,901	1,024	1,754	1,057	901	2,207	2,166	2,177
EBIT ¹	1,643	671.5	1,304	429	143	1,346	1,388	1,291
Net income ¹	1,270	349.2	243.3	114	-904	664	387.3	829.4
Net Debt ¹	-280.2	697.5	1,855	4,428	5,349	3,965	2,962	2,430
Reference price ²	53.73	48.27	71.43	53.92	21.56	51.81	51.81	51.81
Nbr of stocks (in thousands)	1,88,624	1,88,138	1,92,996	1,94,437	1,95,408	1,96,764	-	-
Announcement Date	10/08/21	28/08/22	28/08/23	28/08/24	27/08/25	-	-	-

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.($)
MINERAL RESOURCES LIMITED	15.86x	2.37x	6.42x	-.--%	714.64Cr
BHP GROUP LIMITED	12.61x	3.37x	5.93x	4.02%	17TCr
RIO TINTO PLC	14.57x	3.05x	6.91x	4.21%	16TCr
GRUPO MÉXICO, S.A.B. DE C.V.	20.45x	5.17x	9.41x	2.53%	9.31TCr
GLENCORE PLC	62.06x	0.48x	8.48x	1.55%	7.62TCr
SAUDI ARABIAN MINING COMPANY (MAADEN)	35.4x	7.96x	19.32x	-.--%	7.51TCr
ANGLO AMERICAN PLC	-41.22x	3.12x	9.49x	0.49%	5.04TCr
FRESNILLO PLC	31.5x	8.16x	13.8x	2.09%	3.7TCr
HINDUSTAN ZINC LIMITED	19.81x	6.6x	12.1x	3.66%	2.84TCr
VEDANTA LIMITED	12.98x	1.94x	5.95x	5.26%	2.89TCr
Average	18.40x	4.22x	9.78x	2.38%	7.28TCr
Weighted average by Cap.	19.12x	3.99x	9.13x	2.85%