ENERGY METALS LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.087 AUD | -11.22% |
|
-13.00% | -27.50% |
| Feb. 19 | Energy Metals Limited Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 2023 | Energy Metals Limited Appoints Ehsan Agahi to Board of Directors | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 20.97 | 18.24 | 29.36 | 56.61 | 27.26 | 25.16 |
| Enterprise Value (EV) 1 | 2.704 | 1.039 | 13.06 | 41.37 | 13.21 | 11.96 |
| P/E ratio | -37.9 x | -41.4 x | -35.5 x | -69 x | -40.5 x | -65.3 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 2,529 x | 1,939 x | 4,019 x | 11,060 x | 4,285 x | 4,041 x |
| EV / Revenue | 326 x | 110 x | 1,788 x | 8,082 x | 2,077 x | 1,920 x |
| EV / EBITDA | -2.74 x | -1.22 x | -13.3 x | -47.9 x | -15.3 x | -13 x |
| EV / FCF | -2.22 x | -1.06 x | -17.4 x | -56.4 x | -12.7 x | -11.2 x |
| FCF Yield | -45.1% | -94.2% | -5.76% | -1.77% | -7.86% | -8.9% |
| Price to Book | 0.4 x | 0.35 x | 0.57 x | 1.12 x | 0.55 x | 0.51 x |
| Nbr of stocks (in thousands) | 209,683 | 209,683 | 209,683 | 209,683 | 209,683 | 209,683 |
| Reference price 2 | 0.1000 | 0.0870 | 0.1400 | 0.2700 | 0.1300 | 0.1200 |
| Announcement Date | 2/19/19 | 2/26/20 | 2/19/21 | 2/18/22 | 2/21/23 | 2/19/24 |
1AUD in Million2AUD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 0.008292 | 0.009409 | 0.007305 | 0.005119 | 0.006361 | 0.006227 |
| EBITDA 1 | -0.9872 | -0.8507 | -0.9807 | -0.864 | -0.8633 | -0.919 |
| EBIT 1 | -1.027 | -0.8816 | -1.057 | -0.8844 | -0.8813 | -0.9719 |
| Operating Margin | -12,380.54% | -9,369.64% | -14,466.61% | -17,277.38% | -13,854.03% | -15,608.14% |
| Earnings before Tax (EBT) 1 | -0.5528 | -0.4404 | -0.827 | -0.8206 | -0.6723 | -0.3855 |
| Net income 1 | -0.5528 | -0.4404 | -0.827 | -0.8206 | -0.6723 | -0.3855 |
| Net margin | -6,666.7% | -4,680.51% | -11,320.41% | -16,030.34% | -10,569.38% | -6,190.91% |
| EPS 2 | -0.002636 | -0.002100 | -0.003943 | -0.003913 | -0.003206 | -0.001838 |
| Free Cash Flow 1 | -1.219 | -0.9789 | -0.7522 | -0.7337 | -1.038 | -1.064 |
| FCF margin | -14,705.17% | -10,404.23% | -10,297.39% | -14,332.66% | -16,318.69% | -17,084.39% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 2/19/19 | 2/26/20 | 2/19/21 | 2/18/22 | 2/21/23 | 2/19/24 |
1AUD in Million2AUD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 18.3 | 17.2 | 16.3 | 15.2 | 14 | 13.2 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -1.22 | -0.98 | -0.75 | -0.73 | -1.04 | -1.06 |
| ROE (net income / shareholders' equity) | -1.04% | -0.84% | -1.59% | -1.61% | -1.34% | -0.77% |
| ROA (Net income/ Total Assets) | -1.21% | -1.04% | -1.26% | -1.08% | -1.09% | -1.21% |
| Assets 1 | 45.87 | 42.2 | 65.38 | 76.28 | 61.78 | 31.75 |
| Book Value Per Share 2 | 0.2500 | 0.2500 | 0.2500 | 0.2400 | 0.2400 | 0.2400 |
| Cash Flow per Share 2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capex 1 | 0.7 | 0.55 | 0.34 | 0.25 | 0.35 | 0.38 |
| Capex / Sales | 8,397.15% | 5,825.01% | 4,687.13% | 4,960.62% | 5,457.32% | 6,145.74% |
| Announcement Date | 2/19/19 | 2/26/20 | 2/19/21 | 2/18/22 | 2/21/23 | 2/19/24 |
1AUD in Million2AUD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -27.50% | 13.4M | |
| -1.84% | 10.64B | |
| +17.37% | 4.29B | |
| +19.40% | 1.81B | |
| -22.63% | 879M | |
| +17.08% | 808M | |
| +31.19% | 781M | |
| +48.65% | 766M | |
| 0.00% | 661M | |
| +4.88% | 504M |
- Stock Market
- Equities
- EME Stock
- Financials Energy Metals Limited
