|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.990 AUD | 0.00% |
|
+1.01% | -28.12% |
| 10/07 | ASX Most Active Stocks | MT |
| 09/07 | Ramelius Resources Poised for Re-Rating in Fiscal 2027, Euroz Hartleys Says | MT |
Company Valuation: Ramelius Resources Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,380 | 754.6 | 1,249 | 2,195 | 2,921 | 5,655 | - | - |
| Change | - | -45.31% | 65.52% | 75.7% | 33.09% | 93.63% | - | - |
| Enterprise Value (EV) 1 | 1,177 | 606.8 | 1,027 | 1,781 | 2,201 | 5,107 | 4,996 | 4,686 |
| Change | - | -48.45% | 69.16% | 73.47% | 23.63% | 132% | -2.18% | -6.2% |
| P/E | 11x | 60x | 18.1x | 10x | 6.19x | 33.1x | 10.3x | 6.84x |
| PBR | 2.17x | 1.05x | 1.33x | 1.66x | 1.54x | 1.41x | 1.28x | 1.11x |
| PEG | - | -0.7x | 0x | 0x | 0x | -0.4x | 0x | 0.1x |
| Capitalization / Revenue | 2.18x | 1.25x | 1.98x | 2.49x | 2.43x | 5.3x | 4.06x | 2.81x |
| EV / Revenue | 1.86x | 1x | 1.63x | 2.02x | 1.83x | 4.79x | 3.59x | 2.33x |
| EV / EBITDA | 3.45x | 2.07x | 3.72x | 3.85x | 2.68x | 7.33x | 5.24x | 3.31x |
| EV / EBIT | 6.63x | 5.53x | 9.18x | 6.36x | 3.34x | 15x | 7.31x | 4.52x |
| EV / FCF | 9.63x | -18.2x | 7.3x | 5.37x | 3.61x | 21.3x | 9.73x | 5.15x |
| FCF Yield | 10.4% | -5.51% | 13.7% | 18.6% | 27.7% | 4.68% | 10.3% | 19.4% |
| Dividend per Share 2 | 0.045 | 0.01 | 0.02 | 0.05 | 0.08 | 0.0513 | 0.0579 | 0.0862 |
| Rate of return | 2.65% | 1.15% | 1.59% | 2.6% | 3.17% | 1.72% | 1.94% | 2.88% |
| EPS 2 | 0.1545 | 0.0145 | 0.0695 | 0.1917 | 0.4068 | 0.0904 | 0.2908 | 0.437 |
| Distribution rate | 29.1% | 69% | 28.8% | 26.1% | 19.7% | 56.8% | 19.9% | 19.7% |
| Net sales 1 | 634.3 | 603.9 | 631.3 | 882.6 | 1,203 | 1,067 | 1,393 | 2,014 |
| EBITDA 1 | 341 | 292.8 | 276.3 | 462.2 | 822.2 | 696.6 | 953.4 | 1,414 |
| EBIT 1 | 177.5 | 109.8 | 111.8 | 279.9 | 658.2 | 340.5 | 683 | 1,037 |
| Net income 1 | 126.8 | 12.4 | 61.56 | 216.6 | 474.2 | 187.4 | 586 | 861.1 |
| Net Debt 1 | -202.5 | -147.8 | -222.5 | -413.8 | -719.3 | -547.9 | -659.1 | -969 |
| Reference price 2 | 1.695 | 0.870 | 1.260 | 1.920 | 2.520 | 2.990 | 2.990 | 2.990 |
| Nbr of stocks (in thousands) | 8,14,017 | 8,67,385 | 9,91,298 | 11,42,970 | 11,58,992 | 18,91,390 | - | - |
| Announcement Date | 25/08/21 | 28/08/22 | 27/08/23 | 25/08/24 | 24/08/25 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 33.06x | 4.79x | 7.33x | 1.72% | 395.8Cr | |
| 24.64x | 14.44x | 15.39x | 0.87% | 3.92TCr | |
| 6.03x | 2.32x | 3.28x | 6.86% | 2.93TCr | |
| 14.39x | 4.18x | 7.29x | 3.61% | 1.61TCr | |
| 9.39x | - | - | 7.01% | 1.44TCr | |
| 5x | 1.54x | 3.05x | 5.44% | 945.95Cr | |
| 17.14x | 11.48x | 13.87x | 0.84% | 566.52Cr | |
| 6.86x | 0.53x | 4.3x | 8.08% | 404.5Cr | |
| 18.75x | 3.18x | 12.88x | -.--% | 345.92Cr | |
| Average | 15.03x | 5.31x | 8.43x | 3.82% | 1.4TCr | |
| Weighted average by Cap. | 14.95x | 7.31x | 9.13x | 3.9% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- RMS Stock
- Valuation Ramelius Resources Limited
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
