Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Australian Stock Exchange  >  Northern Star Resources Limited    NST   AU000000NST8

NORTHERN STAR RESOURCES LIMITED

(NST)
  Report
SummaryQuotesNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M AUD Estimates in M AUD
Fiscal Period June 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Sales 884 964 1 401 2 010 2 762 2 796
EBITDA 461 443 480 866 1 416 1 417
Operating profit (EBIT) 316 285 232 536 1 047 1 019
Pre-Tax Profit (EBT) 269 278 215 545 986 985
Net income 215 194 155 400 714 727
P/E ratio 13,5x 23,0x 48,5x 19,7x 11,0x 10,9x
EPS ( AUD ) 0,35 0,32 0,24 0,53 0,95 0,95
Dividend per Share ( AUD ) 0,09 0,10 0,14 0,14 0,24 0,24
Yield 1,89% 1,31% 1,16% 1,36% 2,28% 2,28%
Reference price ( AUD ) 4,750 7,260 11,650 10,390 10,390 10,390
Announcement Date 08/21/2017
10:13pm
08/22/2018
10:13pm
08/26/2019
10:09pm
- - -
Finances - Leverage
Actuals in M AUD Estimates in M AUD
Fiscal Period June 2017 2018 2019 2020 (e) 2021 (e) 2022 (e)
Debt - - - 198 - -
Finance 392 426 218 - 498 1 132
Operating income (EBITDA) 461 443 480 866 1 416 1 417
Leverage
(Debt/EBITDA)
- - - 0,23x - -
Capital Expenditure 175 196 287 310 281 271
Free Cash Flow (FCF) 183 157 -269 425 759 754
Book Value Per Share (BVPS) ( AUD ) 1,02 1,34 1,74 2,97 3,74 4,62
Cash Flow per Share ( AUD ) 0,59 0,57 0,59 0,91 1,27 1,33
Announcement Date 08/21/2017
10:13pm
08/22/2018
10:13pm
08/26/2019
10:09pm
- - -
Balance Sheet Analysis
Financial data source
© 2020 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 7 689 M AUD -
Entreprise Value (EV) 7 887 M AUD 7 191 M AUD
Valuation 2020e 2021e
P/E ratio (Price / EPS) 19,7x 11,0x
Capitalization / Revenue 3,83x 2,78x
EV / Revenue 3,92x 2,86x
EV / EBITDA 9,11x 5,57x
Yield (DPS / Price) 1,36% 2,28%
Price to book (Price / BVPS) 3,50x 2,78x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 26,7% 37,9%
Operating Leverage (Delta EBIT / Delta Sales) 3,01x 2,55x
Net Margin (Net Profit / Revenue) 19,9% 25,9%
ROA (Net Profit / Asset) 11,7% 20,7%
ROE (Net Profit / Equities) 20,9% 30,0%
Rate of Dividend 26,9% 25,1%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   15,4% 10,2%
Cash Flow / Sales 33,6% 34,0%
Capital Intensity (Assets / Sales) 1,70x 1,25x
Financial Leverage (Net Debt / EBITDA) 0,23x -
EPS & Dividend