EMPIRE METALS LIMITED |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 7 GBX | +1.45% |
|
+2.19% | -24.73% |
| Apr. 26 | Empire Metals Scraps Planned Acquisition of Stavely Project in Australia | MT |
| Apr. 26 | Empire Metals decides not to purchase Stavely project in Australia | AN |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 20.77 | 7 | 2.207 | 11.96 | 3.872 | 7.051 |
| Enterprise Value (EV) 1 | 18.2 | 6.475 | 2.156 | 9.668 | 1.662 | 5.583 |
| P/E ratio | -8.12 x | -0.8 x | -3.09 x | -13.9 x | -6.47 x | -5.66 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | 32,823,839 x | 19,801,269 x | 9,931,866,279 x | - | - |
| EV / Revenue | - | 30,360,453 x | 19,345,129 x | 8,030,173,588 x | - | - |
| EV / EBITDA | -9.6 x | -6.52 x | -4.85 x | -12.2 x | -0.87 x | -6.51 x |
| EV / FCF | -5.92 x | 18.3 x | -4.88 x | -6.83 x | -2.4 x | -3.2 x |
| FCF Yield | -16.9% | 5.45% | -20.5% | -14.7% | -41.7% | -31.3% |
| Price to Book | 2.21 x | 15.3 x | 15.2 x | 3.53 x | 0.94 x | 1.48 x |
| Nbr of stocks (in thousands) | 114,574 | 114,757 | 133,757 | 314,683 | 336,712 | 427,324 |
| Reference price 2 | 0.1812 | 0.0610 | 0.0165 | 0.0380 | 0.0115 | 0.0165 |
| Announcement Date | 6/30/18 | 6/28/19 | 6/30/20 | 4/19/21 | 6/24/22 | 6/19/23 |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales | - | 0.2133 | 0.1115 | 0.001204 | - | - |
| EBITDA 1 | -1.896 | -0.9926 | -0.4448 | -0.7942 | -1.911 | -0.8576 |
| EBIT 1 | -1.931 | -4.141 | -0.461 | -0.8034 | -1.912 | -0.9725 |
| Operating Margin | - | -1,941.92% | -413.61% | -66,727.91% | - | - |
| Earnings before Tax (EBT) 1 | -2.382 | -8.786 | -0.6756 | -0.9538 | -2.33 | -1.161 |
| Net income 1 | -2.261 | -8.774 | -0.6756 | -0.573 | -0.5893 | -1.163 |
| Net margin | - | -4,114.14% | -606.15% | -47,590.45% | - | - |
| EPS 2 | -0.0223 | -0.0765 | -0.005346 | -0.002735 | -0.001777 | -0.002917 |
| Free Cash Flow 1 | -3.072 | 0.3529 | -0.442 | -1.416 | -0.6927 | -1.746 |
| FCF margin | - | 165.45% | -396.61% | -117,647.67% | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 6/30/18 | 6/28/19 | 6/30/20 | 4/19/21 | 6/24/22 | 6/19/23 |
1GBP in Million2GBP
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 2.57 | 0.53 | 0.05 | 2.29 | 2.21 | 1.47 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -3.07 | 0.35 | -0.44 | -1.42 | -0.69 | -1.75 |
| ROE (net income / shareholders' equity) | -20.1% | -129% | -224% | -54.1% | -62.3% | -26.2% |
| ROA (Net income/ Total Assets) | -9.89% | -36.2% | -61.5% | -27.1% | -31% | -13.3% |
| Assets 1 | 22.85 | 24.22 | 1.099 | 2.115 | 1.903 | 8.729 |
| Book Value Per Share 2 | 0.0800 | 0 | 0 | 0.0100 | 0.0100 | 0.0100 |
| Cash Flow per Share 2 | 0.0200 | 0 | 0 | 0.0100 | 0.0100 | 0 |
| Capex 1 | 0.07 | 0 | - | - | - | 0 |
| Capex / Sales | - | 1.32% | - | - | - | - |
| Announcement Date | 6/30/18 | 6/28/19 | 6/30/20 | 4/19/21 | 6/24/22 | 6/19/23 |
1GBP in Million2GBP
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
0.069
Average target price
-
| 1st Jan change | Capi. | |
|---|---|---|
| -24.73% | 51.83M | |
| -13.95% | 146B | |
| -5.31% | 120B | |
| -2.45% | 71.33B | |
| +2.16% | 48.8B | |
| +10.78% | 48.78B | |
| +35.49% | 40.77B | |
| +23.39% | 26.19B | |
| +48.27% | 22.57B | |
| +56.60% | 17.62B |
- Stock Market
- Equities
- NMG Stock
- Financials Empire Metals Limited