|
Delayed
Australian S.E.
12:40:40 09/11/26 pm AEDT
|
5-day change | 1st Jan Change | ||
| 3.815 AUD | +3.95% |
|
+13.43% | -8.65% |
| 12:08pm | Australian shares slip below 9,000 level as banks overshadow miners' gains | RE |
| 04/11 | Ramelius Resources Eyes Northern Star Resources' Gold Mine in Western Australia | MT |
Company Valuation: Ramelius Resources Limited
Data adjusted to current consolidation scope
| Fiscal Period: June | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 754.6 | 1,249 | 2,195 | 2,921 | 5,499 | 6,933 | - | - |
| Change | - | 65.52% | 75.7% | 33.09% | 88.3% | 26.06% | - | - |
| Enterprise Value (EV) 1 | 606.8 | 1,027 | 1,781 | 2,201 | 4,971 | 6,443 | 6,327 | 5,956 |
| Change | - | 69.16% | 73.47% | 23.63% | 125.79% | 29.63% | -1.81% | -5.85% |
| P/E | 60x | 18.1x | 10x | 6.19x | 45.8x | 19.2x | 11.1x | 8.3x |
| PBR | 1.05x | 1.33x | 1.66x | 1.54x | 1.4x | 1.66x | 1.49x | 1.33x |
| PEG | - | 0x | 0x | 0x | -0.5x | 0x | 0.2x | 0.2x |
| Capitalization / Revenue | 1.25x | 1.98x | 2.49x | 2.43x | 5.32x | 5.19x | 3.73x | 2.58x |
| EV / Revenue | 1x | 1.63x | 2.02x | 1.83x | 4.81x | 4.82x | 3.4x | 2.21x |
| EV / EBITDA | 2.07x | 3.72x | 3.85x | 2.68x | 9.27x | 7.58x | 5.15x | 3.69x |
| EV / EBIT | 5.53x | 9.18x | 6.36x | 3.34x | 23.9x | 14x | 7.6x | 5.55x |
| EV / FCF | -18.2x | 7.3x | 5.37x | 3.61x | 21.6x | 23.2x | 11.6x | 6.34x |
| FCF Yield | -5.51% | 13.7% | 18.6% | 27.7% | 4.62% | 4.3% | 8.64% | 15.8% |
| Dividend per Share 2 | 0.01 | 0.02 | 0.05 | 0.08 | 0.06 | 0.0344 | 0.0566 | 0.112 |
| Rate of return | 1.15% | 1.59% | 2.6% | 3.17% | 2.05% | 0.94% | 1.54% | 3.05% |
| EPS 2 | 0.0145 | 0.0695 | 0.1917 | 0.4068 | 0.0638 | 0.191 | 0.3292 | 0.4421 |
| Distribution rate | 69% | 28.8% | 26.1% | 19.7% | 94% | 18% | 17.2% | 25.3% |
| Net sales 1 | 603.9 | 631.3 | 882.6 | 1,203 | 1,033 | 1,337 | 1,860 | 2,692 |
| EBITDA 1 | 292.8 | 276.3 | 462.2 | 822.2 | 536.2 | 849.8 | 1,229 | 1,614 |
| EBIT 1 | 109.8 | 111.8 | 279.9 | 658.2 | 207.9 | 459.3 | 831.9 | 1,073 |
| Net income 1 | 12.4 | 61.56 | 216.6 | 474.2 | 118.8 | 368.4 | 617.4 | 827.7 |
| Net Debt 1 | -147.8 | -222.5 | -413.8 | -719.3 | -528.9 | -489.4 | -605.9 | -976.4 |
| Reference price 2 | 0.870 | 1.260 | 1.920 | 2.520 | 2.920 | 3.670 | 3.670 | 3.670 |
| Nbr of stocks (in thousands) | 867,385 | 991,298 | 1,142,970 | 1,158,992 | 1,883,376 | 1,889,051 | - | - |
| Announcement Date | 28/8/22 | 27/8/23 | 25/8/24 | 24/8/25 | 20/8/26 | - | - | - |
1AUD in Million2AUD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.22x | 4.82x | 7.58x | 0.94% | 4.77B | |
| 12.86x | 4.69x | 7.34x | 0.87% | 125B | |
| 9.7x | 1.69x | 5.61x | 3.46% | 109B | |
| 16.19x | 6.17x | 8.72x | 0.84% | 96.85B | |
| 11.69x | 3.05x | 4.71x | 2.17% | 66.78B | |
| 30.53x | 17.76x | 21.09x | 0.57% | 61.91B | |
| 32.87x | 19.98x | 21.53x | 0.69% | 49.29B | |
| 11.52x | 3.7x | 5.84x | 4.28% | 47.04B | |
| 15.1x | 4.93x | 7.11x | 2.03% | 46.59B | |
| 8.23x | 2.89x | 4.27x | 5.05% | 33.95B | |
| Average | 16.79x | 6.97x | 9.38x | 2.09% | 64.15B | |
| Weighted average by Cap. | 15.81x | 6.52x | 9.11x | 1.95% |
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
Select your edition
All financial news and data tailored to specific country editions
