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 SECURITIES EXCHANGE LIMITED  >  Northern Star Resources Limited    NST   AU000000NST8

NORTHERN STAR RESOURCES LIMITED

(NST)
  Report  
End-of-day quote. End-of-day quote AUSTRALIAN SECURITIES EXCHANGE LIMITED - 11/12
9 AUD   --.--%
11/11EAR : CHANGE IN SUBSTANTIAL HOLDING (Amended)
PU
11/11EAR : Change in substantial holding
PU
11/01Torian Resources Ltd - September 2019 Quarterly Activities Report
AQ
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
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 1 784 2 046 2 117
EBITDA 461 443 480 815 1 000 1 029
Operating profit (EBIT) 316 285 232 538 726 732
Pre-Tax Profit (EBT) 269 278 215 542 730 719
Net income 215 194 155 383 519 523
P/E ratio 13,5x 23,0x 48,5x 15,1x 11,2x 10,9x
EPS ( AUD ) 0,35 0,32 0,24 0,63 0,85 0,88
Dividend per Share ( AUD ) 0,09 0,10 0,14 0,17 0,20 0,21
Yield 1,89% 1,31% 1,16% 1,78% 2,08% 2,20%
Reference price ( AUD ) 4,750 7,260 11,650 9,520 9,520 9,520
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 - - - - - -
Finance 392 426 218 402 850 1 345
Operating income (EBITDA) 461 443 480 815 1 000 1 029
Leverage
(Debt/EBITDA)
- - - - - -
Capital Expenditure 175 196 287 283 192 182
Free Cash Flow (FCF) 183 157 -269 340 560 655
Book Value Per Share (BVPS) ( AUD ) 1,02 1,34 1,74 2,18 2,81 3,49
Cash Flow per Share ( AUD ) 0,59 0,57 0,59 0,94 1,09 1,08
Announcement Date 08/21/2017
10:13pm
08/22/2018
10:13pm
08/26/2019
10:09pm
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2020e 2021e
Capitalization 6 256 M AUD -
Entreprise Value (EV) 5 854 M AUD 5 406 M AUD
Valuation 2020e 2021e
P/E ratio (Price / EPS) 15,1x 11,2x
Capitalization / Revenue 3,51x 3,06x
EV / Revenue 3,28x 2,86x
EV / EBITDA 7,18x 5,85x
Yield (DPS / Price) 1,78% 2,08%
Price to book (Price / BVPS) 4,36x 3,39x
Profitability 2020e 2021e
Operating Margin (EBIT / Sales) 30,2% 35,5%
Operating Leverage (Delta EBIT / Delta Sales) 4,82x 2,37x
Net Margin (Net Profit / Revenue) 21,5% 25,3%
ROA (Net Profit / Asset) 22,2% 25,0%
ROE (Net Profit / Equities) 29,0% 30,1%
Rate of Dividend 26,9% 23,2%
Balance Sheet Analysis 2020e 2021e
CAPEX / Sales   15,9% 9,39%
Cash Flow / Sales 34,1% 34,6%
Capital Intensity (Assets / Sales) 0,97x 1,01x
Financial Leverage (Net Debt / EBITDA) - -
EPS & Dividend