Valuation Grange Resources Limited

Stocks

Delayed Australian S.E. 01:41:47 2026-09-01 EDT			5-day change	1st Jan Change
0.1300 ^AUD	-3.70%		0.00%	-54.39%

08-31	Grange Resources Limited Reports Earnings Results for the Half Year Ended June 30, 2026	CI
07-29	Grange Resources Flags Potential Non-Cash Impairment of Up to AU$600 Million; Shares Hit Six-Year Low	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	341.4	873.8	978	538.2	254.6	329.8
Change	-	155.93%	11.92%	-44.97%	-52.69%	29.55%
Enterprise Value (EV) ¹	154.9	427.8	876	257.8	-42.11	54.87
Change	-	176.08%	104.79%	-70.57%	-116.34%	230.29%
P/E	1.67x	2.71x	5.69x	3.59x	4.37x	7.11x
PBR	0.48x	1x	1.08x	0.52x	0.24x	0.3x
PEG	-	0x	-0.1x	-0.3x	-0.1x	-0.3x
Capitalization / Revenue	0.65x	1.12x	1.64x	0.88x	0.49x	0.69x
EV / Revenue	0.29x	0.55x	1.47x	0.42x	-0.08x	0.11x
EV / EBITDA	0.61x	0.92x	3.35x	0.95x	-0.35x	0.52x
EV / EBIT	0.69x	0.98x	3.83x	1.26x	-0.73x	1.08x
EV / FCF	1.62x	1.02x	-5.2x	2.59x	-0.36x	1.22x
FCF Yield	61.7%	98.1%	-19.2%	38.6%	-280%	82.1%
Dividend per Share ²	0.03	0.12	0.04	0.02	-	-
Rate of return	10.2%	15.9%	4.73%	4.3%	-	-
EPS ²	0.1764	0.2784	0.1484	0.1296	0.0504	0.0401
Distribution rate	17%	43.1%	27%	15.4%	-	-
Net sales ¹	526.3	781.7	594.6	614.7	520.8	477.9
EBITDA ¹	252.4	462.7	261.8	270.8	119.3	106.4
EBIT ¹	223.8	436	228.6	204.7	57.93	50.88
Net income ¹	204.2	322.3	171.7	150.1	58.55	46.6
Net Debt ¹	-186.5	-446	-101.9	-280.4	-296.7	-275
Reference price ²	0.2950	0.7550	0.8450	0.4650	0.2200	0.2850
Nbr of stocks (in thousands)	1,157,339	1,157,339	1,157,339	1,157,339	1,157,339	1,157,339
Announcement Date	2/25/21	2/25/22	2/24/23	2/28/24	2/28/25	2/26/26

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.($)
GRANGE RESOURCES LIMITED	-	-	-	-	112M
NUCOR CORPORATION	13.59x	1.5x	7.81x	0.9%	56.64B
ARCELORMITTAL	16.85x	0.95x	7.71x	0.84%	56.14B
STEEL DYNAMICS, INC.	13.82x	1.51x	8.91x	0.91%	33.34B
TATA STEEL LIMITED	13.17x	1.17x	7.08x	2.28%	24.14B
CARPENTER TECHNOLOGY CORPORATION	35.53x	6.8x	23.14x	0.17%	23.61B
NIPPON STEEL CORPORATION	12.54x	0.77x	7.15x	3.6%	21.91B
POSCO HOLDINGS INC.	12.25x	0.56x	5.42x	2.94%	18.69B
SSAB AB	13.9x	0.93x	7x	2.75%	10.79B
LLOYDS METALS AND ENERGY LIMITED	13.29x	3.98x	10.38x	0.06%	10.6B
Average	16.10x	2.02x	9.40x	1.6%	25.6B
Weighted average by Cap.	16.13x	1.79x	9.12x	1.37%