Valuation Elementos Limited

Equities

Market Closed - Australian S.E. Other stock markets 07:10:06 14/05/2026 BST			5-day change	1st Jan Change
0.4300 ^AUD	+1.18%		+13.16%	+36.51%

03-11	Elementos Limited Reports Earnings Results for the Half Year Ended December 31, 2025	CI
02-17	Elementos Secures Nearly AU$30 Million Strategic Placement With L1 Capital; Shares Up 14%	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025
Capitalization ¹	12.74	65.64	71.74	32.13	25.32	29.44
Change	-	415.17%	9.29%	-55.21%	-21.21%	16.29%
Enterprise Value (EV) ¹	14.88	61.67	65.53	28.69	25.88	26.14
Change	-	314.43%	6.26%	-56.22%	-9.81%	1.01%
P/E ratio	-6.34x	-33.9x	-30x	-13.4x	-19.8x	-10.1x
PBR	1.82x	4.5x	3.58x	1.47x	1.27x	1.05x
PEG	-	0.9x	-3.78x	1.49x	0.4x	-0.2x
Capitalization / Revenue	-	-	-	642,642,280x	-	279,299,440x
EV / Revenue	-	-	-	-	-	-
EV / EBITDA	-9.88x	-42.9x	-30x	-13.6x	-22.7x	-12.5x
EV / EBIT	-9.83x	-42.6x	-29.4x	-13.3x	-21.5x	-12.1x
EV / FCF	-14.2x	-28.9x	-12.8x	-5.5x	-6.67x	-6.5x
FCF Yield	-7.04%	-3.47%	-7.79%	-18.2%	-15%	-15.4%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.0197	-0.0125	-0.0135	-0.0123	-0.006555	-0.009935
Distribution rate	-	-	-	-	-	-
Net sales	-	-	-	0.05	-	0.1054
EBITDA ¹	-1.506	-1.439	-2.181	-2.104	-1.14	-2.095
EBIT ¹	-1.513	-1.447	-2.226	-2.155	-1.201	-2.156
Net income ¹	-1.581	-1.612	-2.231	-2.225	-1.277	-2.287
Net Debt ¹	2.138	-3.976	-6.212	-3.443	0.5593	-3.305
Reference price ²	0.1250	0.4250	0.4050	0.1650	0.1300	0.1000
Nbr of stocks (in thousands)	101,933	154,450	177,129	194,740	194,740	294,410
Announcement Date	28/09/20	29/09/21	29/09/22	25/09/23	20/09/24	30/09/25

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ELEMENTOS LIMITED	-	-	-	-	134M
PT TIMAH TBK	12.33x	1.56x	7.22x	-	1.56B
ALPHAMIN RESOURCES CORPORATION	5.48x	1.35x	2.13x	-	1.4B
Average	8.91x	1.45x	4.68x		1.03B
Weighted average by Cap.	9.10x	1.46x	4.82x