DEVEX RESOURCES LIMITED |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.2925 AUD | +2.63% |
|
-2.50% | +21.88% |
| Mar. 18 | DevEx Resources Limited(ASX:DEV) added to S&P/ASX Emerging Companies Index | CI |
| Mar. 15 | DevEx Resources Signs Farm-in Deal to Expand Murphy West Project | MT |
Valuation
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 5.516 | 8.914 | 21.42 | 112.4 | 69.12 | 109.4 |
| Enterprise Value (EV) 1 | 4.042 | 7.757 | 19.2 | 96.28 | 61.68 | 97.07 |
| P/E ratio | -2.36 x | -4.55 x | -5.62 x | -14.7 x | -5.8 x | -8.2 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | - | - | - | - | - |
| EV / Revenue | - | - | - | - | - | - |
| EV / EBITDA | -2.45 x | -4.3 x | -5.51 x | -14.1 x | -5.2 x | -7.27 x |
| EV / FCF | -4.17 x | -6.78 x | -11.4 x | -25 x | -12.3 x | -12.9 x |
| FCF Yield | -24% | -14.7% | -8.81% | -4% | -8.15% | -7.76% |
| Price to Book | 4.95 x | 6.62 x | 8.67 x | 6.69 x | 8.55 x | 8.78 x |
| Nbr of stocks (in thousands) | 91,940 | 133,051 | 190,363 | 307,834 | 314,184 | 370,779 |
| Reference price 2 | 0.0600 | 0.0670 | 0.1125 | 0.3650 | 0.2200 | 0.2950 |
| Announcement Date | 9/5/18 | 9/30/19 | 9/29/20 | 9/27/21 | 9/28/22 | 9/21/23 |
1AUD in Million2AUD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales | - | - | - | - | - | - |
| EBITDA 1 | -1.65 | -1.805 | -3.486 | -6.807 | -11.86 | -13.35 |
| EBIT 1 | -1.655 | -1.811 | -3.495 | -6.834 | -11.92 | -13.43 |
| Operating Margin | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | -1.625 | -1.613 | -3.474 | -6.585 | -11.91 | -12.94 |
| Net income 1 | -1.625 | -1.445 | -3.474 | -6.585 | -11.91 | -12.94 |
| Net margin | - | - | - | - | - | - |
| EPS 2 | -0.0254 | -0.0147 | -0.0200 | -0.0248 | -0.0379 | -0.0360 |
| Free Cash Flow 1 | -0.9697 | -1.144 | -1.691 | -3.854 | -5.027 | -7.531 |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 9/5/18 | 9/30/19 | 9/29/20 | 9/27/21 | 9/28/22 | 9/21/23 |
1AUD in Million2AUD
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 1.47 | 1.16 | 2.22 | 16.1 | 7.44 | 12.3 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -0.97 | -1.14 | -1.69 | -3.85 | -5.03 | -7.53 |
| ROE (net income / shareholders' equity) | -376% | -117% | -182% | -68.4% | -95.8% | -126% |
| ROA (Net income/ Total Assets) | -41.7% | -35.4% | -60.9% | -36.5% | -48.4% | -61.7% |
| Assets 1 | 3.894 | 4.082 | 5.703 | 18.05 | 24.6 | 20.98 |
| Book Value Per Share 2 | 0.0100 | 0.0100 | 0.0100 | 0.0500 | 0.0300 | 0.0300 |
| Cash Flow per Share 2 | 0.0200 | 0.0100 | 0.0100 | 0.0500 | 0.0300 | 0.0300 |
| Capex 1 | 0.01 | 0.02 | 0 | 0.19 | 0.09 | 0.12 |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 9/5/18 | 9/30/19 | 9/29/20 | 9/27/21 | 9/28/22 | 9/21/23 |
1AUD in Million2AUD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +21.88% | 82M | |
| -14.72% | 143B | |
| -6.66% | 117B | |
| -0.55% | 71.07B | |
| +5.25% | 50.28B | |
| +13.30% | 48.38B | |
| +34.12% | 39.93B | |
| +22.92% | 26.1B | |
| +32.78% | 21.36B | |
| +58.44% | 18.64B |
- Stock Market
- Equities
- DEV Stock
- Financials DevEx Resources Limited
