Company Valuation: Asiamet Resources Limited

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 109.7 71.04 29.65 21.95 28.66 76.51
Change - -35.24% -58.27% -25.97% 30.57% 167%
Enterprise Value (EV) 1 108.8 62.14 24.52 17.81 26.41 73.1
Change - -42.88% -60.54% -27.36% 48.3% 176.78%
P/E -26.1x -11.6x -3.77x -4.27x -4.76x -14.5x
PBR -280x 9.52x 7.73x 8.04x 16.5x 27x
PEG - -1.1x -0.3x 0.1x 0.4x 0.6x
Capitalization / Revenue - - - - - -
EV / Revenue - - - - - -
EV / EBITDA -51.5x -10.9x -3.57x -3.49x -4.89x -46.8x
EV / EBIT -50.5x -10.8x -3.55x -3.48x -4.88x -46.5x
EV / FCF -386x -17.9x -6.39x -5.72x -7.88x -283x
FCF Yield -0.26% -5.58% -15.7% -17.5% -12.7% -0.35%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.002855 -0.003161 -0.0036 -0.002311 -0.002038 -0.001552
Distribution rate - - - - - -
Net sales - - - - - -
EBITDA 1 -2.114 -5.724 -6.877 -5.101 -5.399 -1.562
EBIT 1 -2.155 -5.762 -6.909 -5.115 -5.409 -1.572
Net income 1 -4.04 -5.878 -6.931 -5.179 -5.418 -4.82
Net Debt 1 -0.901 -8.901 -5.126 -4.136 -2.243 -3.405
Reference price 2 0.0744 0.0366 0.0136 0.0099 0.0097 0.0225
Nbr of stocks (in thousands) 1,474,268 1,943,218 2,187,065 2,223,191 2,953,442 3,393,816
Announcement Date 5/24/21 5/4/22 4/27/23 5/9/24 5/30/25 5/26/26
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 69.63M
18x3.7x6.59x3.84% 204B
10.85x2.67x5.72x5.4% 155B
13.45x3.94x6.55x3.48% 89.15B
12.03x0.41x5.79x3.26% 81.44B
22.75x6.11x14.18x-.--% 59.23B
25.61x2.72x6.98x1.37% 49.01B
14.37x2.73x5.66x0.7% 26.99B
10.32x3.52x5.23x5.44% 24.21B
12.35x4.35x7.64x4.43% 22.74B
Average 15.53x 3.35x 7.15x 3.1% 71.22B
Weighted average by Cap. 15.53x 3.24x 6.91x 3.53%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. ARS Stock
  4. Valuation Asiamet Resources Limited