Log in
Log in
Or log in with
GoogleGoogle
Twitter Twitter
Facebook Facebook
Apple Apple     
Sign up
Or log in with
GoogleGoogle
Twitter Twitter
Facebook Facebook
Apple Apple     
  1. Homepage
  2. Equities
  3. Australia
  4. Australian Stock Exchange
  5. Northern Star Resources Limited
  6. Financials
    NST   AU000000NST8

NORTHERN STAR RESOURCES LIMITED

(NST)
  Report
Delayed Australian Stock Exchange  -  07:20:06 2023-01-31 pm EST
12.53 AUD   -0.16%
01/20Australian shares mark third straight weekly gain on resources boost
RE
01/19Morgan Stanley rates NST as Equal-weight
AQ
01/19Tanami Gold NL - DRILLING AT THE RIPCORD GOLD DEPOSIT YIELDS ENCOURAGING INTERCEPTS
AQ
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisionsFunds 
Valuation
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Capitalization1 9 88811 3817 96914 432--
Enterprise Value (EV)1 10 02211 4977 91014 50813 97113 160
P/E ratio 35,9x8,56x18,6x34,9x21,0x18,1x
Yield 1,27%1,74%3,14%2,23%2,60%2,67%
Capitalization / Revenue 5,02x4,12x2,13x3,42x3,09x3,01x
EV / Revenue 5,08x4,16x2,12x3,44x2,99x2,75x
EV / EBITDA 13,4x9,92x5,21x8,36x6,55x5,78x
Enterprise Value (EV) / FCF -10,4x14,0x11,0x26,2x13,5x10,9x
FCF Yield -9,58%7,13%9,08%3,82%7,42%9,16%
Price to Book 4,61x1,43x0,97x1,79x1,73x1,66x
Nbr of stocks (in thousands) 740 1511 163 6871 165 1261 149 945--
Reference price (AUD) 13,49,786,8412,612,612,6
Announcement Date 08/18/202008/24/202108/28/2022---
1 AUD in Million
Previous periodNext period
Estimates
Income Statement Evolution (Annual data)
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Net sales1 1 9722 7613 7354 2184 6654 790
EBITDA1 7451 1591 5171 7362 1332 275
Operating profit (EBIT)1 3914996635821 0481 246
Operating Margin 19,8%18,1%17,7%13,8%22,5%26,0%
Pre-Tax Profit (EBT)1 3451 5846105929051 054
Net income1 2581 033430408673770
Net margin 13,1%37,4%11,5%9,68%14,4%16,1%
EPS2 0,371,140,370,360,600,69
Free Cash Flow1 -9608207185541 0361 206
FCF margin -48,7%29,7%19,2%13,1%22,2%25,2%
FCF Conversion -129%70,7%47,3%31,9%48,6%53,0%
Dividend per Share2 0,170,170,220,280,330,34
Announcement Date 08/18/202008/24/202108/28/2022---
1 AUD in Million
2 AUD
Previous periodNext period
Estimates
Income Statement Evolution (Quarterly data)
Fiscal Period: June 2021 S2 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1
Net sales1 1 6491 8071 9281 9422 2982 454
EBITDA1 6876998187119291 019
Operating profit (EBIT)1 218410253186304385
Operating Margin 13,2%22,7%13,1%9,58%13,2%15,7%
Pre-Tax Profit (EBT)1 1 313398212186304386
Net income1 848261169130212270
Net margin 51,4%14,4%8,75%6,70%9,23%11,0%
EPS2 0,900,220,150,110,180,23
Dividend per Share2 0,100,100,120,100,130,15
Announcement Date 08/24/202102/09/202208/28/2022---
1 AUD in Million
2 AUD
Previous periodNext period
Estimates
Balance Sheet Analysis
Fiscal Period: June 2020 2021 2022 2023 2024 2025
Net Debt1 134116-76,3--
Net Cash position1 --59,6-4611 272
Leverage (Debt / EBITDA) 0,18x0,10x-0,04x0,04x-0,22x-0,56x
Free Cash Flow1 -9608207185541 0361 206
ROE (Net Profit / Equities) 15,9%20,4%5,31%4,89%7,78%8,61%
Shareholders' equity1 1 6295 0618 0978 3528 6438 941
ROA (Net Profit / Asset) 9,47%13,7%3,84%4,25%6,48%6,75%
Assets1 2 7287 53011 1909 60210 37611 409
Book Value Per Share2 2,906,867,057,037,257,56
Cash Flow per Share2 1,021,191,371,411,681,76
Capex1 3636931 0291 062883739
Capex / Sales 18,4%25,1%27,5%25,2%18,9%15,4%
Announcement Date 08/18/202008/24/202108/28/2022---
1 AUD in Million
2 AUD
Previous periodNext period
Estimates
Key data
Capitalization (AUD) 14 431 815 523
Capitalization (USD) 10 173 280 363
Net sales (AUD) 3 735 400 000
Net sales (USD) 2 633 159 453
Number of employees 3 383
Sales / Employee (AUD) 1 104 168
Sales / Employee (USD) 778 350
Free-Float 97,5%
Free-Float capitalization (AUD) 14 072 817 524
Free-Float capitalization (USD) 9 920 215 370
Avg. Exchange 20 sessions (AUD) 65 705 400
Avg. Exchange 20 sessions (USD) 46 317 073
Average Daily Capital Traded 0,46%
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA