BLAZE MINERALS LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.005 AUD | 0.00% |
|
+11.11% | -37.50% |
| Mar. 14 | Blaze Minerals Limited Reports Earnings Results for the Half Year Ended December 31, 2023 | CI |
| Mar. 13 | Rumble Resources Completes Acquisition of Blaze Minerals’ Tenements | MT |
Valuation
| Fiscal Period: Juni | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 8.499 | 4.2 | 3.99 | 11.29 | 6.435 | 10.52 |
| Enterprise Value (EV) 1 | 5.182 | 1.835 | 2.793 | 8.638 | 4.653 | 9.266 |
| P/E ratio | -2.91 x | -5.84 x | -5.28 x | -3.85 x | -3.91 x | -7.93 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | - | - | 112,875,030,000 x | 1,096,090,615 x | 887,840,786 x |
| EV / Revenue | - | - | - | 86,376,530,000 x | 792,463,635 x | 781,773,878 x |
| EV / EBITDA | -2.98 x | -3.22 x | -6.2 x | -3.68 x | -4.45 x | -12.4 x |
| EV / FCF | 17.5 x | -2.31 x | -3.34 x | -5.65 x | -5.96 x | -9.6 x |
| FCF Yield | 5.73% | -43.3% | -29.9% | -17.7% | -16.8% | -10.4% |
| Price to Book | 1.42 x | 0.76 x | 0.84 x | 1.71 x | 1.01 x | 1.58 x |
| Nbr of stocks (in thousands) | 207,287 | 210,000 | 210,000 | 322,500 | 357,508 | 457,508 |
| Reference price 2 | 0.0410 | 0.0200 | 0.0190 | 0.0350 | 0.0180 | 0.0230 |
| Announcement Date | 9/30/18 | 9/24/19 | 9/30/20 | 9/22/21 | 9/20/22 | 9/28/23 |
1AUD in Million2AUD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales | - | - | - | 0.0001 | 0.005871 | 0.0119 |
| EBITDA 1 | -1.741 | -0.5706 | -0.4507 | -2.346 | -1.045 | -0.7472 |
| EBIT 1 | -1.786 | -0.5836 | -0.6818 | -2.354 | -1.522 | -1.004 |
| Operating Margin | - | - | - | -2,353,685% | -25,919.52% | -8,473.46% |
| Earnings before Tax (EBT) 1 | -2.306 | -0.7106 | -0.7562 | -2.428 | -1.61 | -1.067 |
| Net income 1 | -2.162 | -0.7106 | -0.7562 | -2.428 | -1.61 | -1.067 |
| Net margin | - | - | - | -2,428,354% | -27,424.46% | -9,001.78% |
| EPS 2 | -0.0141 | -0.003423 | -0.003600 | -0.009099 | -0.004600 | -0.002899 |
| Free Cash Flow 1 | 0.2966 | -0.7946 | -0.8352 | -1.53 | -0.7807 | -0.9653 |
| FCF margin | - | - | - | -1,529,802% | -13,298.19% | -8,144.36% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 9/30/18 | 9/24/19 | 9/30/20 | 9/22/21 | 9/20/22 | 9/28/23 |
1AUD in Million2AUD
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 3.32 | 2.37 | 1.2 | 2.65 | 1.78 | 1.26 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | 0.3 | -0.79 | -0.84 | -1.53 | -0.78 | -0.97 |
| ROE (net income / shareholders' equity) | -58.5% | -12.4% | -14.7% | -42.7% | -24.8% | -16.4% |
| ROA (Net income/ Total Assets) | -29.3% | -6.08% | -8.03% | -25.6% | -14.5% | -9.48% |
| Assets 1 | 7.389 | 11.69 | 9.412 | 9.482 | 11.11 | 11.25 |
| Book Value Per Share 2 | 0.0300 | 0.0300 | 0.0200 | 0.0200 | 0.0200 | 0.0100 |
| Cash Flow per Share 2 | 0.0200 | 0.0100 | 0.0100 | 0.0100 | 0 | 0 |
| Capex 1 | 0.16 | 0.51 | 0.42 | 0.42 | 0.52 | 0.67 |
| Capex / Sales | - | - | - | 424,111% | 8,821.36% | 5,640.9% |
| Announcement Date | 9/30/18 | 9/24/19 | 9/30/20 | 9/22/21 | 9/20/22 | 9/28/23 |
1AUD in Million2AUD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -37.50% | 2.08M | |
| +14.85% | 23.69B | |
| +8.72% | 14.6B | |
| +31.73% | 8.79B | |
| +32.07% | 5.29B | |
| -4.30% | 5.1B | |
| -5.81% | 4.9B | |
| +26.30% | 3.27B | |
| +19.71% | 2.31B | |
| -12.61% | 2.23B |
- Stock Market
- Equities
- BLZ Stock
- Financials Blaze Minerals Limited
