Valuation Ramelius Resources Limited

Stocks

Market Closed - Australian S.E. 04:19:59 18/09/26 pm AEST			5-day change	1st Jan Change
3.580 ^AUD	+3.17%		-4.28%	-13.94%

15/09	NRW Holdings Secures AU$313 Million in New Contracts, Supporting Fiscal 2027 Growth Outlook, Euroz Hartleys Says	MT
14/09	NRW Holdings Secures Ramelius Resources Expansion Contract, Optional Works Award for Highway Project	MT

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	6,763	-	-
Change	-	-45.31%	65.52%	75.7%	33.09%	131.55%	-	-
Enterprise Value (EV) ¹	1,177	606.8	1,027	1,781	2,201	4,971	6,221	6,032
Change	-	-48.45%	69.16%	73.47%	23.63%	125.79%	0.19%	-3.04%
P/E	11x	60x	18.1x	10x	6.19x	45.8x	16.4x	9.86x
PBR	2.17x	1.05x	1.33x	1.66x	1.54x	1.4x	1.63x	1.47x
PEG	-	-0.7x	0x	0x	0x	-0.5x	0x	0.1x
Capitalization / Revenue	2.18x	1.25x	1.98x	2.49x	2.43x	5.32x	4.99x	3.51x
EV / Revenue	1.86x	1x	1.63x	2.02x	1.83x	4.81x	4.59x	3.13x
EV / EBITDA	3.45x	2.07x	3.72x	3.85x	2.68x	9.27x	7.33x	4.75x
EV / EBIT	6.63x	5.53x	9.18x	6.36x	3.34x	23.9x	12x	6.72x
EV / FCF	9.63x	-18.2x	7.3x	5.37x	3.61x	21.6x	17.8x	9.17x
FCF Yield	10.4%	-5.51%	13.7%	18.6%	27.7%	4.62%	5.63%	10.9%
Dividend per Share ²	0.045	0.01	0.02	0.05	0.08	0.06	0.0394	0.0703
Rate of return	2.65%	1.15%	1.59%	2.6%	3.17%	2.05%	1.1%	1.96%
EPS ²	0.1545	0.0145	0.0695	0.1917	0.4068	0.0638	0.2177	0.363
Distribution rate	29.1%	69%	28.8%	26.1%	19.7%	94%	18.1%	19.4%
Net sales ¹	634.3	603.9	631.3	882.6	1,203	1,033	1,355	1,925
EBITDA ¹	341	292.8	276.3	462.2	822.2	536.2	848.3	1,270
EBIT ¹	177.5	109.8	111.8	279.9	658.2	207.9	518.8	898
Net income ¹	126.8	12.4	61.56	216.6	474.2	118.8	429.8	680.1
Net Debt ¹	-202.5	-147.8	-222.5	-413.8	-719.3	-528.9	-541.9	-730.8
Reference price ²	1.695	0.870	1.260	1.920	2.520	3.580	3.580	3.580
Nbr of stocks (in thousands)	814,017	867,385	991,298	1,142,970	1,158,992	1,889,051	-	-
Announcement Date	25/8/21	28/8/22	27/8/23	25/8/24	24/8/25	20/8/26	-	-

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.($)
RAMELIUS RESOURCES LIMITED	42.96x	6.04x	9.38x	1.41%	4.81B
ZIJIN GOLD INTERNATIONAL COMPANY LIMITED	16.83x	5.71x	8.12x	1.67%	54.27B
FRANCO-NEVADA CORPORATION	32.51x	19.58x	21.24x	0.66%	51.47B
GOLD FIELDS LIMITED	9.85x	3.19x	4.66x	5.09%	37.64B
EVOLUTION MINING LIMITED	15.41x	4.72x	8.07x	2.79%	19.78B
ZHONGJIN GOLD CORP.,LTD	11.87x	-	-	5.03%	17.4B
HARMONY GOLD MINING COMPANY LIMITED	5.95x	1.69x	3.17x	4.67%	12.26B
TRIPLE FLAG PRECIOUS METALS CORP.	17.3x	13.56x	16.08x	0.71%	6.81B
PT ANTAM (PERSERO) TBK	7.24x	0.61x	4.85x	7.49%	4.52B
Average	17.77x	6.89x	9.44x	3.28%	23.22B
Weighted average by Cap.	18.66x	8.75x	10.88x	2.69%