Company Valuation: Resource Minerals International Ltd

Data adjusted to current consolidation scope
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Market Cap 1 1.778 4.237 60.64 22.61 14.35 8.813
Change - 138.33% 1,331.21% -62.72% -36.51% -38.59%
Enterprise Value (EV) 1 6.576 9.031 59.56 21.86 14.28 9.097
Change - 37.34% 559.49% -63.29% -34.68% -36.3%
P/E -4.18x -5.45x 17.5x -1.9x -4.07x -5x
PBR -0.31x -0.72x 98x 4.77x 1.67x 0.99x
PEG - -0.1x -0x 0x 0.1x 0.1x
Capitalization / Revenue 17,258x - - - - -
EV / Revenue 63,842x - - - - -
EV / EBITDA -16.1x -9.36x -32.6x -4.51x -4.91x -6.79x
EV / EBIT -15.5x -9.27x -32.5x -2.07x -4.56x -6.69x
EV / FCF -78.1x -13.3x -40.8x 5.82x -2.84x -8.79x
FCF Yield -1.28% -7.54% -2.45% 17.2% -35.2% -11.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.001435 -0.002385 0.008289 -0.0226 -0.005399 -0.0024
Distribution rate - - - - - -
Net sales 1 0.000103 - - - - -
EBITDA 1 -0.4095 -0.9645 -1.825 -4.846 -2.908 -1.339
EBIT 1 -0.4237 -0.9739 -1.834 -10.55 -3.132 -1.36
Net income 1 -0.4253 -0.7337 2.961 -11.22 -3.117 -1.566
Net Debt 1 4.798 4.794 -1.078 -0.7405 -0.0699 0.2834
Reference price 2 0.0060 0.0130 0.1450 0.0430 0.0220 0.0120
Nbr of stocks (in thousands) 296,267 325,894 418,173 525,707 652,348 734,453
Announcement Date 9/30/20 9/30/21 10/2/22 9/29/23 9/30/24 9/26/25
1AUD in Million2AUD
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 117M
28.85x10.93x13.31x0.32% 3.54B
16.8x1.66x5x-.--% 3.23B
4.66x1.52x4.26x6.09% 3.04B
12.11x2.09x5.98x1.59% 2.94B
9.81x1.64x6.25x1.93% 2.66B
8.48x1.56x3.19x5.4% 834M
-24.5x - - - 255M
5.8x - - - 200M
Average 7.75x 3.23x 6.33x 2.56% 1.87B
Weighted average by Cap. 14.03x 3.72x 6.96x 2.09%

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. RMI Stock
  4. Valuation Resource Minerals International Ltd