Valuation Xtract Resources Plc

Equities

Market Closed - London S.E. Other stock markets 10:05:29 13/03/2026 pm IST			5-day change	1st Jan Change
1.100 ^GBX	0.00%		-8.33%	+37.50%

06/03	EARNINGS AND TRADING: CAB Payments rebuffs Helios bid approach	AN
05/03	Xtract Resources Plc Moves Towards Production on Antimony Licences	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Capitalization ¹	4.275	11.01	46.06	16.7	8.35	4.282
Change	-	157.59%	318.23%	-63.74%	-50%	-48.72%
Enterprise Value (EV) ¹	3.914	10.09	40.67	16.56	7.77	2.112
Change	-	157.87%	302.92%	-59.29%	-53.07%	-72.82%
P/E ratio	-3.25x	-8.88x	-13.6x	-8.86x	13.2x	-4.97x
PBR	0.4x	0.92x	2.23x	0.85x	0.42x	0.23x
PEG	-	0.3x	-0x	0.2x	-0x	0x
Capitalization / Revenue	3.16x	6.38x	66.6x	7.91x	-	-
EV / Revenue	2.9x	5.85x	58.8x	7.85x	-	-
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	-5.14x	-21.8x	-14.2x	-10x	-39.4x	-1.5x
EV / FCF	-6.71x	16.4x	-8.46x	-2.97x	-0.73x	1.3x
FCF Yield	-14.9%	6.11%	-11.8%	-33.6%	-138%	76.9%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.003	-0.001999	-0.003999	-0.0022	0.000741	-0.001006
Distribution rate	-	-	-	-	-	-
Net sales ¹	1.351	1.725	0.692	2.11	-	-
EBITDA	-	-	-2.851	-1.642	0.015	-1.194
EBIT ¹	-0.761	-0.462	-2.862	-1.656	-0.197	-1.406
Net income ¹	-1.09	-0.914	-3.132	-1.829	0.635	-0.862
Net Debt ¹	-0.361	-0.919	-5.389	-0.142	-0.58	-2.17
Reference price ²	0.0098	0.0178	0.0545	0.0195	0.0098	0.0050
Nbr of stocks (in thousands)	4,38,508	6,20,465	8,45,144	8,56,375	8,56,375	8,56,375
Announcement Date	08/06/20	28/06/21	01/07/22	30/06/23	28/06/24	27/06/25

¹GBP in Million²GBP

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.($)
XTRACT RESOURCES PLC	-	-	-	-	1.75Cr
BHP GROUP LIMITED	13.75x	3.43x	6.09x	4.06%	18TCr
RIO TINTO PLC	11.41x	2.77x	5.96x	5.07%	16TCr
GRUPO MÉXICO, S.A.B. DE C.V.	18.44x	4.66x	8.49x	2.8%	8.4TCr
GLENCORE PLC	15.84x	0.46x	6.51x	2.61%	8.31TCr
SAUDI ARABIAN MINING COMPANY (MAADEN)	21.1x	6.85x	15.7x	0.04%	7.13TCr
ANGLO AMERICAN PLC	24.93x	2.63x	6.98x	2.68%	4.65TCr
FRESNILLO PLC	30.93x	7.86x	13.23x	2.14%	3.57TCr
VEDANTA LIMITED	13.9x	2.07x	6.36x	5.05%	3.04TCr
HINDUSTAN ZINC LIMITED	18.71x	6.27x	11.52x	3.83%	2.67TCr
Average	18.78x	4.11x	8.98x	3.14%	7.16TCr
Weighted average by Cap.	16.54x	3.64x	7.98x	3.41%