Financials Middle Island Resources Limited

Equities

MDI

AU000000MDI5

Gold

Market Closed - Australian S.E. 02:10:44 2024-04-26 am EDT 5-day change 1st Jan Change
0.016 AUD -15.79% Intraday chart for Middle Island Resources Limited -15.79% 0.00%

Valuation

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Capitalization 1 12.56 4.187 40.66 13.47 16.53 2.816
Enterprise Value (EV) 1 10.16 3.275 35.56 9.973 11.55 0.0391
P/E ratio -7.54 x -1.29 x -8.24 x -1.91 x 4.06 x -0.53 x
Yield - - - - - -
Capitalization / Revenue 58.3 x 112 x 2,755 x - 143 x 87.6 x
EV / Revenue 47.1 x 87.4 x 2,410 x - 100 x 1.22 x
EV / EBITDA -4.77 x -1.49 x -10.7 x -1.59 x -5.74 x -0.02 x
EV / FCF -4.46 x -2.08 x -32.1 x -2.27 x -6.66 x -0.03 x
FCF Yield -22.4% -48% -3.12% -44% -15% -3,408%
Price to Book 2.84 x 1.3 x 6.17 x 2.44 x 1.8 x 0.73 x
Nbr of stocks (in thousands) 30,344 45,515 93,035 122,418 122,418 122,418
Reference price 2 0.4140 0.0920 0.4370 0.1100 0.1350 0.0230
Announcement Date 9/28/18 9/26/19 9/30/20 9/30/21 10/2/22 9/29/23
1AUD in Million2AUD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: Juni 2018 2019 2020 2021 2022 2023
Net sales 1 0.2156 0.0375 0.0148 - 0.1153 0.0321
EBITDA 1 -2.129 -2.198 -3.332 -6.274 -2.012 -2.343
EBIT 1 -2.133 -2.208 -3.341 -6.28 -2.016 -2.376
Operating Margin -989.39% -5,889.4% -22,644.74% - -1,747.95% -7,393.91%
Earnings before Tax (EBT) 1 -1.54 -2.654 -3.175 -6.821 -5.191 -5.296
Net income 1 -1.54 -2.654 -3.175 -6.821 4.067 -5.296
Net margin -714.28% -7,079.69% -21,514.89% - 3,526.67% -16,478.71%
EPS 2 -0.0549 -0.0715 -0.0531 -0.0576 0.0332 -0.0433
Free Cash Flow 1 -2.28 -1.572 -1.109 -4.389 -1.733 -1.331
FCF margin -1,057.53% -4,192.96% -7,514.98% - -1,503.02% -4,141.95%
FCF Conversion (EBITDA) - - - - - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 9/28/18 9/26/19 9/30/20 9/30/21 10/2/22 9/29/23
1AUD in Million2AUD
Estimates

Balance Sheet Analysis

Fiscal Period: June 2018 2019 2020 2021 2022 2023
Net Debt 1 - - - - - -
Net Cash position 1 2.4 0.91 5.1 3.49 4.98 2.78
Leverage (Debt/EBITDA) - - - - - -
Free Cash Flow 1 -2.28 -1.57 -1.11 -4.39 -1.73 -1.33
ROE (net income / shareholders' equity) -36% -69.6% -64.8% -113% -70.7% -81.3%
ROA (Net income/ Total Assets) -22.3% -26% -31% -48.5% -15.1% -22.4%
Assets 1 6.917 10.22 10.24 14.07 -26.86 23.69
Book Value Per Share 2 0.1500 0.0700 0.0700 0.0500 0.0700 0.0300
Cash Flow per Share 2 0.0500 0.0100 0.0500 0.0300 0.0400 0.0200
Capex 1 0.51 0.03 0.02 0.1 0.09 -
Capex / Sales 236.17% 69.45% 113.53% - 75.24% -
Announcement Date 9/28/18 9/26/19 9/30/20 9/30/21 10/2/22 9/29/23
1AUD in Million2AUD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Equities
  3. MDI Stock
  4. Financials Middle Island Resources Limited