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 0.074409 0.036560 0.013555 0.009872 0.009702 0.022544
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.($)
16.47x3.89x7.05x3.58% 215B
11.05x2.75x5.99x5.32% 160B
14.77x4.24x7x3.22% 97.7B
11.64x0.37x5.97x3.53% 85.53B
25.37x6.24x16.25x-.--% 62.7B
55.1x3.12x7.66x2.32% 56.49B
15.44x3.14x6.19x0.59% 31.78B
12.21x3.88x5.98x5.09% 26.51B
12.65x4.56x8.01x3.93% 24.88B
Average 19.41x 3.58x 7.79x 3.07% 84.48B
Weighted average by Cap. 17.85x 3.43x 7.46x 3.45%

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. KMGLF Stock
  5. Valuation Asiamet Resources Limited