|
Market Closed -
Australian S.E.
04:10:18 01/09/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 3.900 AUD | +1.83% |
|
-2.74% | -6.25% |
| 25/08 | Ramelius Resources Delivers Mineral Resource Growth | MT |
| 24/08 | Macquarie Downgrades Ramelius Resources to Neutral from Outperform; Price Target is AU$4 | 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 | 7,367 | - | - |
| Change | - | -45.31% | 65.52% | 75.7% | 33.09% | 152.25% | - | - |
| Enterprise Value (EV) 1 | 1,177 | 606.8 | 1,027 | 1,781 | 2,201 | 6,814 | 6,837 | 6,669 |
| Change | - | -48.45% | 69.16% | 73.47% | 23.63% | 209.52% | 0.34% | -2.45% |
| P/E | 11x | 60x | 18.1x | 10x | 6.19x | 45.8x | 17.7x | 10.8x |
| PBR | 2.17x | 1.05x | 1.33x | 1.66x | 1.54x | 1.9x | 1.79x | 1.62x |
| PEG | - | -0.7x | 0x | 0x | 0x | -0.5x | 0x | 0.2x |
| Capitalization / Revenue | 2.18x | 1.25x | 1.98x | 2.49x | 2.43x | 5.32x | 5.43x | 3.87x |
| EV / Revenue | 1.86x | 1x | 1.63x | 2.02x | 1.83x | 6.63x | 5.04x | 3.5x |
| EV / EBITDA | 3.45x | 2.07x | 3.72x | 3.85x | 2.68x | 10.3x | 7.91x | 5.25x |
| EV / EBIT | 6.63x | 5.53x | 9.18x | 6.36x | 3.34x | 24.1x | 12.4x | 7.48x |
| EV / FCF | 9.63x | -18.2x | 7.3x | 5.37x | 3.61x | 22.4x | 19.5x | 10.1x |
| FCF Yield | 10.4% | -5.51% | 13.7% | 18.6% | 27.7% | 4.46% | 5.12% | 9.86% |
| Dividend per Share 2 | 0.045 | 0.01 | 0.02 | 0.05 | 0.08 | 0.0506 | 0.0402 | 0.0714 |
| Rate of return | 2.65% | 1.15% | 1.59% | 2.6% | 3.17% | 1.3% | 1.03% | 1.83% |
| EPS 2 | 0.1545 | 0.0145 | 0.0695 | 0.1917 | 0.4068 | 0.0638 | 0.2204 | 0.3624 |
| Distribution rate | 29.1% | 69% | 28.8% | 26.1% | 19.7% | 60.7% | 18.2% | 19.7% |
| Net sales 1 | 634.3 | 603.9 | 631.3 | 882.6 | 1,203 | 1,033 | 1,358 | 1,903 |
| EBITDA 1 | 341 | 292.8 | 276.3 | 462.2 | 822.2 | 536.2 | 864.1 | 1,271 |
| EBIT 1 | 177.5 | 109.8 | 111.8 | 279.9 | 658.2 | 207.9 | 550.3 | 891.1 |
| Net income 1 | 126.8 | 12.4 | 61.56 | 216.6 | 474.2 | 118.8 | 417.1 | 683.3 |
| Net Debt 1 | -202.5 | -147.8 | -222.5 | -413.8 | -719.3 | -553.6 | -530.1 | -697.9 |
| Reference price 2 | 1.695 | 0.870 | 1.260 | 1.920 | 2.520 | 3.900 | 3.900 | 3.900 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 45.96x | 6.5x | 10.09x | 1.32% | 5.18B | |
| 14.15x | 5.48x | 7.81x | 1.75% | 51.9B | |
| 32.07x | 19.24x | 20.82x | 0.67% | 50.72B | |
| 10.05x | 3.42x | 4.84x | 5.19% | 40.92B | |
| 16.85x | 5.16x | 8.82x | 2.62% | 21.64B | |
| 12.64x | - | - | 4.72% | 18.47B | |
| 4.74x | 1.55x | 2.87x | 4.7% | 12.15B | |
| 18.48x | 13.72x | 16.09x | 0.7% | 6.93B | |
| 9.1x | 1.93x | 3.84x | 1.43% | 4.29B | |
| Average | 18.23x | 7.13x | 9.40x | 2.57% | 23.58B | |
| Weighted average by Cap. | 18.07x | 8.61x | 10.66x | 2.62% |
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
