LEGACY IRON ORE LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.017 AUD | 0.00% |
|
+6.25% | 0.00% |
| Apr. 15 | Drilling Begins on Hawthorn Resources' Mt Bevan Joint Venture Tenement with Legacy, Hancock | MT |
| Apr. 15 | Other Minerals JV Commences Drilling on Mt Ida Fault | MT |
Valuation
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 7.341 | 4.405 | 12.49 | 89.67 | 121.7 | 96.1 |
| Enterprise Value (EV) 1 | 3.497 | 2.965 | 3.412 | 79.4 | 114.2 | 86.44 |
| P/E ratio | -8.32 x | -5.4 x | -5.48 x | -127 x | -95.5 x | 50 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 53.7 x | 75.2 x | 145 x | 279 x | - | 1,922 x |
| EV / Revenue | 25.6 x | 50.6 x | 39.6 x | 247 x | - | 1,729 x |
| EV / EBITDA | -4.42 x | -3.99 x | -4.19 x | -134 x | -127 x | -57 x |
| EV / FCF | -2.79 x | -2.04 x | -2.55 x | -32.9 x | -38.8 x | -35.4 x |
| FCF Yield | -35.9% | -48.9% | -39.2% | -3.04% | -2.57% | -2.82% |
| Price to Book | 0.54 x | 0.34 x | 0.57 x | 3.75 x | 5.22 x | 3.8 x |
| Nbr of stocks (in thousands) | 1,468,264 | 1,468,264 | 6,247,239 | 6,404,739 | 6,406,826 | 6,406,826 |
| Reference price 2 | 0.005000 | 0.003000 | 0.002000 | 0.0140 | 0.0190 | 0.0150 |
| Announcement Date | 5/21/18 | 6/25/19 | 6/9/20 | 6/28/21 | 6/29/22 | 5/23/23 |
1AUD in Million2AUD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 0.1367 | 0.0586 | 0.0862 | 0.3211 | - | 0.05 |
| EBITDA 1 | -0.7906 | -0.7423 | -0.8136 | -0.5911 | -0.9006 | -1.517 |
| EBIT 1 | -0.8245 | -0.7512 | -0.8173 | -0.6006 | -0.9408 | -1.54 |
| Operating Margin | -602.96% | -1,282.87% | -947.65% | -187.02% | - | -3,079.11% |
| Earnings before Tax (EBT) 1 | -0.8825 | -0.8165 | -0.8955 | -0.6931 | -1.009 | 2.007 |
| Net income 1 | -0.8825 | -0.8165 | -0.8955 | -0.6931 | -1.009 | 2.007 |
| Net margin | -645.39% | -1,394.44% | -1,038.28% | -215.85% | - | 4,014% |
| EPS 2 | -0.000601 | -0.000556 | -0.000365 | -0.000110 | -0.000199 | 0.000300 |
| Free Cash Flow 1 | -1.255 | -1.451 | -1.338 | -2.411 | -2.941 | -2.441 |
| FCF margin | -917.78% | -2,477.39% | -1,551.56% | -750.66% | - | -4,881.19% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 5/21/18 | 6/25/19 | 6/9/20 | 6/28/21 | 6/29/22 | 5/23/23 |
1AUD in Million2AUD
Estimates
Balance Sheet Analysis
| Fiscal Period: March | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 3.84 | 1.44 | 9.08 | 10.3 | 7.49 | 9.66 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -1.25 | -1.45 | -1.34 | -2.41 | -2.94 | -2.44 |
| ROE (net income / shareholders' equity) | -6.32% | -6.14% | -5.14% | -3.03% | -4.28% | 8.25% |
| ROA (Net income/ Total Assets) | -3.65% | -3.49% | -2.89% | -1.62% | -2.46% | -3.91% |
| Assets 1 | 24.19 | 23.39 | 30.95 | 42.89 | 41.03 | -51.33 |
| Book Value Per Share 2 | 0.0100 | 0.0100 | 0 | 0 | 0 | 0 |
| Cash Flow per Share 2 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capex 1 | 0.82 | 1.04 | 0.8 | 2.15 | 2.41 | 1.43 |
| Capex / Sales | 597.07% | 1,783.48% | 925.7% | 671.04% | - | 2,855.04% |
| Announcement Date | 5/21/18 | 6/25/19 | 6/9/20 | 6/28/21 | 6/29/22 | 5/23/23 |
1AUD in Million2AUD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| 0.00% | 85.78M | |
| -15.87% | 141B | |
| -6.42% | 116B | |
| -3.62% | 69.66B | |
| +11.70% | 48.64B | |
| +36.68% | 40.34B | |
| +20.84% | 25.12B | |
| +48.29% | 21.87B | |
| +60.76% | 18.28B | |
| +47.94% | 17.34B |
- Stock Market
- Equities
- LCY Stock
- Financials Legacy Iron Ore Limited
