Valuation Stanmore Resources Limited

Stocks

Delayed Australian S.E. 21:36:39 2026-09-21 EDT			5-day change	1st Jan Change
2.705 ^AUD	-0.18%		-5.09%	+16.59%

09-04	Stanmore Resources Limited agreed to acquire Moranbah South Joint Venture from Exxaro Resources Limited for approximately $110 million.	CI
09-04	Australian Shares Flat; Core Lithium to Sell Northern Territory Operation Lithium Fines Stockpile to Glencore	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	279.9	2,659	3,615	2,713	2,091	2,443	-	-
Change	-	850.08%	35.93%	-24.94%	-22.92%	16.81%	-	-
Enterprise Value (EV) ¹	279.9	3,300	4,120	2,743	2,133	2,400	2,247	2,229
Change	-	1,079.19%	24.85%	-33.43%	-22.23%	12.51%	-6.38%	-0.82%
P/E	26.5x	-	5.02x	9.05x	-31.5x	-391x	23.2x	25.9x
PBR	-	1.18x	1.34x	0.95x	0.86x	1.09x	1.11x	1.12x
PEG	-	-	-	-0.2x	0x	4.3x	-0x	-2.4x
Capitalization / Revenue	-	0.66x	0.84x	0.69x	0.78x	0.83x	0.83x	0.9x
EV / Revenue	-	0.82x	0.96x	0.7x	0.8x	0.82x	0.77x	0.82x
EV / EBITDA	-	1.53x	2.46x	2.5x	3.92x	3.81x	3.08x	3.28x
EV / EBIT	-	1.81x	3.42x	5.21x	-93.1x	30.2x	13.7x	19.1x
EV / FCF	-	2.09x	8.95x	7.35x	5.57x	5.68x	5.07x	6.97x
FCF Yield	-	47.9%	11.2%	13.6%	17.9%	17.6%	19.7%	14.3%
Dividend per Share ²	-	-	0.1281	0.1741	-	0.1182	0.1808	0.1034
Rate of return	-	-	3.19%	5.78%	-	4.36%	6.67%	3.81%
EPS ²	0.039	-	0.7989	0.3325	-0.0735	-0.00693	0.1169	0.1045
Distribution rate	-	-	16%	52.4%	-	-1,705%	155%	98.9%
Net sales ¹	-	4,008	4,280	3,914	2,667	2,941	2,932	2,721
EBITDA ¹	-	2,162	1,677	1,098	543.9	630.3	729.1	679.1
EBIT ¹	-	1,827	1,205	527	-22.91	79.58	164.4	116.9
Net income ¹	10.41	-	719.7	300.4	-66.75	-6.802	105.4	94.28
Net Debt ¹	-	641.2	505.9	29.96	42.2	-42.5	-195.6	-214
Reference price ²	1.035	2.950	4.010	3.010	2.320	2.710	2.710	2.710
Nbr of stocks (in thousands)	270,417	901,392	901,392	901,392	901,392	901,392	-	-
Announcement Date	2/16/22	2/26/23	2/25/24	2/23/25	2/23/26	-	-	-

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.($)
STANMORE RESOURCES LIMITED	-386.72x	0.81x	3.77x	4.41%	1.72B
CHINA SHENHUA ENERGY COMPANY LIMITED	12.9x	2.07x	6.9x	5.8%	145B
SHAANXI COAL INDUSTRY COMPANY LIMITED	11.11x	1.25x	4.35x	4.91%	36.45B
COAL INDIA LIMITED	7.48x	1.15x	4.49x	6.77%	26.33B
CHINA COAL ENERGY COMPANY LIMITED	6.82x	0.94x	3.92x	5.03%	24.42B
YANKUANG ENERGY GROUP COMPANY LIMITED	6.87x	1.49x	5.1x	7.84%	23.74B
SHANXI LU'AN ENVIRONMENTAL ENERGY DEVELOPMENT CO., LTD.	13.72x	1.19x	4.58x	-	6.78B
Average	-46.83x	1.27x	4.73x	5.79%	37.84B
Weighted average by Cap.	8.45x	1.68x	5.79x	5.88%