Financials Tietto Minerals Limited

Equities

TIE

AU000000TIE8

Gold

Market Closed - Australian S.E. Other stock markets 02:10:44 2024-04-26 am EDT			5-day change	1st Jan Change
0.675 ^AUD	0.00%		+4.65%	+10.66%

Apr. 26	China's Zhaojin Mining ups stake in takeover target Tietto Minerals	RE
Apr. 18	Tietto Minerals Produces 37,000 Gold Ounces in March Quarter	MT

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	78.4	170	305.7	761.1	689.2	762.7	-	-
Enterprise Value (EV) ¹	73.53	170	305.7	761.1	689.2	762.7	762.7	762.7
P/E ratio	-	-9.33 x	-11 x	-43.5 x	153 x	7.5 x	5.63 x	-
Yield	-	-	-	-	-	-	-	-
Capitalization / Revenue	1,151 x	870 x	1,007 x	-	2.7 x	1.71 x	1.56 x	-
EV / Revenue	1,151 x	870 x	1,007 x	-	2.7 x	1.71 x	1.56 x	-
EV / EBITDA	-7.94 x	-14 x	-16.5 x	-	-	3.78 x	2.99 x	1.64 x
EV / FCF	-	-17.2 x	-13.8 x	-	-	4.38 x	12.3 x	1.76 x
FCF Yield	-	-5.8%	-7.25%	-	-	22.8%	8.13%	56.8%
Price to Book	-	11.1 x	4.63 x	-	-	2.11 x	1.53 x	-
Nbr of stocks (in thousands)	301,534	453,310	617,517	1,079,527	1,129,890	1,129,890	-	-
Reference price ²	0.2600	0.3750	0.4950	0.7050	0.6100	0.6750	0.6750	0.6750
Announcement Date	9/25/19	9/29/20	9/30/21	4/3/23	3/28/24	-	-	-

¹AUD in Million²AUD

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	0.0681	0.1955	0.3035	-	255.7	446.7	490.1	-
EBITDA ¹	-9.868	-12.16	-18.53	-	-	202	255	466
EBIT	-9.88	-	-	-	-	-	-	-
Operating Margin	-14,501.34%	-	-	-	-	-	-	-
Earnings before Tax (EBT)	-	-	-	-	-	-	-	-
Net income ¹	-9.899	-12.5	-19.59	-16.74	4.531	130	168	314
Net margin	-14,530.21%	-6,391.68%	-6,455.67%	-	1.77%	29.1%	34.28%	-
EPS ²	-	-0.0402	-0.0451	-0.0162	0.004000	0.0900	0.1200	-
Free Cash Flow ¹	-	-9.857	-22.17	-	-	174	62	433
FCF margin	-	-5,042.27%	-7,305.48%	-	-	38.95%	12.65%	-
FCF Conversion (EBITDA)	-	-	-	-	-	86.14%	24.31%	92.92%
FCF Conversion (Net income)	-	-	-	-	-	133.85%	36.9%	137.9%
Dividend per Share	-	-	-	-	-	-	-	-
Announcement Date	9/25/19	9/29/20	9/30/21	4/3/23	3/28/24	-	-	-

¹AUD in Million²AUD

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2022 S1
Net sales ¹	0.00065
EBITDA	-
EBIT ¹	-21.41
Operating Margin	-3,293,238.46%
Earnings before Tax (EBT)	-
Net income ¹	-21.1
Net margin	-3,246,387.69%
EPS ²	-0.0444
Dividend per Share	-
Announcement Date	3/16/22

¹AUD in Million²AUD

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt	-	-	-	-	-	-	-	-
Net Cash position	4.87	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-	-
Free Cash Flow ¹	-	-9.86	-22.2	-	-	174	62	433
ROE (net income / shareholders' equity)	-	-104%	-40.2%	-	-	27%	26%	-
ROA (Net income/ Total Assets)	-	-	-	-	-	-	-	-
Assets ¹	-	-	-	-	-	-	-	-
Book Value Per Share ²	-	0.0300	0.1100	-	-	0.3200	0.4400	-
Cash Flow per Share	-0.0200	-0.0300	-0.0400	-	-	-	-	-
Capex ¹	0.04	-	2.86	-	-	20.9	185	-
Capex / Sales	60.37%	-	943.57%	-	-	4.68%	37.77%	-
Announcement Date	9/25/19	9/29/20	9/30/21	4/3/23	3/28/24	-	-	-

¹AUD in Million²AUD

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for Tietto Minerals Limited

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

0.675 AUD

Average target price

0.9 AUD

Spread / Average Target

+33.33%

Consensus

EPS Revisions

Estimates Revisions

Annual profits - Rate of surprise

Company calendar

Sector Gold Mining

	1st Jan change	Capi.
TIETTO MINERALS LIMITED	+10.66%	497M
NEWMONT CORPORATION	+3.24%	49.27B
AGNICO EAGLE MINES LIMITED	+19.45%	32.63B
BARRICK GOLD CORPORATION	-2.42%	29.96B
WHEATON PRECIOUS METALS CORP.	+12.88%	24.43B
NORTHERN STAR RESOURCES LIMITED	+10.62%	11.31B
ANGLOGOLD ASHANTI PLC	+27.61%	9.95B
POLYUS	-.--%	8.61B
KINROSS GOLD CORPORATION	+14.84%	8.27B
ROYAL GOLD, INC.	+2.99%	8.19B

Gold Mining