BUXTON RESOURCES LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.115 AUD | -11.54% |
|
+9.52% | -32.35% |
| Apr. 29 | Buxton Resources to Resume Drilling at Graphite Bull Project | MT |
| Mar. 19 | Buxton Resources Begins Heritage Surveys at Graphite Bull Project | MT |
Valuation
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 18.29 | 14.29 | 9.66 | 18.37 | 10.06 | 28.26 |
| Enterprise Value (EV) 1 | 16.08 | 9.555 | 5.747 | 15.56 | 7.96 | 24.11 |
| P/E ratio | -5.6 x | -5.09 x | -8.45 x | -15.2 x | -6.11 x | -9.03 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 110 x | 19.7 x | 6.03 x | 161 x | 266 x | 11.8 x |
| EV / Revenue | 96.4 x | 13.2 x | 3.59 x | 136 x | 211 x | 10.1 x |
| EV / EBITDA | -4.9 x | -3.61 x | -5.32 x | -13.2 x | -5.16 x | -8.55 x |
| EV / FCF | -7.79 x | -8.97 x | -11.5 x | -23.4 x | -7.89 x | -52.4 x |
| FCF Yield | -12.8% | -11.1% | -8.72% | -4.27% | -12.7% | -1.91% |
| Price to Book | 6.35 x | 2.53 x | 2.04 x | 5.2 x | 3.44 x | 6.95 x |
| Nbr of stocks (in thousands) | 110,851 | 136,055 | 136,055 | 136,055 | 145,829 | 171,279 |
| Reference price 2 | 0.1650 | 0.1050 | 0.0710 | 0.1350 | 0.0690 | 0.1650 |
| Announcement Date | 9/30/18 | 9/27/19 | 9/30/20 | 9/28/21 | 9/28/22 | 9/28/23 |
1AUD in Million2AUD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 0.1667 | 0.7259 | 1.601 | 0.1141 | 0.0378 | 2.395 |
| EBITDA 1 | -3.284 | -2.643 | -1.081 | -1.176 | -1.544 | -2.819 |
| EBIT 1 | -3.305 | -2.669 | -1.19 | -1.215 | -1.547 | -2.841 |
| Operating Margin | -1,982.58% | -367.65% | -74.35% | -1,065.21% | -4,095.89% | -118.62% |
| Earnings before Tax (EBT) 1 | -3.259 | -2.609 | -1.14 | -1.203 | -1.552 | -2.826 |
| Net income 1 | -3.259 | -2.609 | -1.14 | -1.203 | -1.552 | -2.826 |
| Net margin | -1,954.65% | -359.37% | -71.18% | -1,054.48% | -4,108.77% | -118.01% |
| EPS 2 | -0.0295 | -0.0206 | -0.008400 | -0.008899 | -0.0113 | -0.0183 |
| Free Cash Flow 1 | -2.065 | -1.065 | -0.5011 | -0.6651 | -1.009 | -0.4598 |
| FCF margin | -1,238.66% | -146.67% | -31.3% | -583.11% | -2,670.23% | -19.2% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 9/30/18 | 9/27/19 | 9/30/20 | 9/28/21 | 9/28/22 | 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 | 2.21 | 4.73 | 3.91 | 2.81 | 2.1 | 4.15 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -2.06 | -1.06 | -0.5 | -0.67 | -1.01 | -0.46 |
| ROE (net income / shareholders' equity) | -74.3% | -61.1% | -21.9% | -29.1% | -48.1% | -80.9% |
| ROA (Net income/ Total Assets) | -45.6% | -38% | -14.1% | -18.1% | -29.3% | -43.1% |
| Assets 1 | 7.141 | 6.867 | 8.088 | 6.634 | 5.297 | 6.552 |
| Book Value Per Share 2 | 0.0300 | 0.0400 | 0.0300 | 0.0300 | 0.0200 | 0.0200 |
| Cash Flow per Share 2 | 0.0200 | 0.0300 | 0.0300 | 0.0200 | 0.0100 | 0.0200 |
| Capex 1 | 0 | 0.05 | 0.04 | - | 0.07 | 0.08 |
| Capex / Sales | 1.32% | 7.55% | 2.37% | - | 197.19% | 3.3% |
| Announcement Date | 9/30/18 | 9/27/19 | 9/30/20 | 9/28/21 | 9/28/22 | 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. | |
|---|---|---|
| -32.35% | 13.18M | |
| -6.42% | 118B | |
| -3.62% | 69.4B | |
| +2.47% | 48.96B | |
| +11.62% | 48.1B | |
| +36.68% | 41B | |
| +20.39% | 25.59B | |
| +48.29% | 23.89B | |
| +60.76% | 18.51B | |
| +48.33% | 17.69B |
- Stock Market
- Equities
- BUX Stock
- Financials Buxton Resources Limited
