GREENWING RESOURCES LTD |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.076 AUD | +7.04% |
|
+10.14% | -43.70% |
| 03-12 | Greenwing Resources Ltd Reports Earnings Results for the Half Year Ended December 31, 2023 | CI |
| 02-09 | Greenwing Resources Advances Drilling at San Jorge Project | MT |
Valuation
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 71.22 | 22.48 | 6.963 | 21.92 | 24.65 | 34.48 |
| Enterprise Value (EV) 1 | 66.64 | 22.45 | 10.84 | 25.67 | 26.73 | 30.73 |
| P/E ratio | -13.1 x | -2.79 x | -0.45 x | -3.15 x | -5.35 x | -6.93 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 1,837 x | 16.9 x | 4.9 x | 1,145 x | - | - |
| EV / Revenue | 1,719 x | 16.9 x | 7.62 x | 1,341 x | - | - |
| EV / EBITDA | -15.2 x | -3.4 x | -0.96 x | -17.4 x | -9.9 x | -9.99 x |
| EV / FCF | -8.63 x | -4.46 x | -1.47 x | -8.03 x | -7 x | 11.3 x |
| FCF Yield | -11.6% | -22.4% | -68.1% | -12.5% | -14.3% | 8.84% |
| Price to Book | 4.25 x | 1.69 x | 2.78 x | 5.29 x | 2.59 x | 2.69 x |
| Nbr of stocks (in thousands) | 49,119 | 56,197 | 69,634 | 87,696 | 123,247 | 149,910 |
| Reference price 2 | 1.450 | 0.4000 | 0.1000 | 0.2500 | 0.2000 | 0.2300 |
| Announcement Date | 31/08/18 | 25/09/19 | 30/10/20 | 29/09/21 | 30/09/22 | 28/09/23 |
1AUD in Million2AUD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 0.0388 | 1.328 | 1.422 | 0.0191 | - | - |
| EBITDA 1 | -4.374 | -6.606 | -11.34 | -1.471 | -2.699 | -3.076 |
| EBIT 1 | -4.665 | -7.376 | -12.1 | -1.473 | -2.699 | -3.076 |
| Operating Margin | -12,032.4% | -555.32% | -850.83% | -7,693.31% | - | - |
| Earnings before Tax (EBT) 1 | -4.385 | -6.913 | -12.21 | -6.184 | -4.023 | -4.347 |
| Net income 1 | -4.448 | -7.551 | -12.63 | -6.277 | -4.195 | -4.517 |
| Net margin | -11,473.25% | -568.45% | -887.85% | -32,790.45% | - | - |
| EPS 2 | -0.1107 | -0.1431 | -0.2247 | -0.0793 | -0.0374 | -0.0332 |
| Free Cash Flow 1 | -7.719 | -5.038 | -7.381 | -3.197 | -3.817 | 2.715 |
| FCF margin | -19,909.65% | -379.26% | -518.93% | -16,698.12% | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 31/08/18 | 25/09/19 | 30/10/20 | 29/09/21 | 30/09/22 | 28/09/23 |
1AUD in Million2AUD
Estimates
Balance Sheet Analysis
| Fiscal Period: June | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 3.88 | 3.75 | 2.08 | - |
| Net Cash position 1 | 4.59 | 0.03 | - | - | - | 3.75 |
| Leverage (Debt/EBITDA) | - | - | -0.3421 x | -2.545 x | -0.7698 x | - |
| Free Cash Flow 1 | -7.72 | -5.04 | -7.38 | -3.2 | -3.82 | 2.72 |
| ROE (net income / shareholders' equity) | -35.7% | -46.1% | -155% | -186% | -58.9% | -38.9% |
| ROA (Net income/ Total Assets) | -19.9% | -25.4% | -53.5% | -9% | -13.5% | -9.53% |
| Assets 1 | 22.33 | 29.78 | 23.62 | 69.75 | 31.19 | 47.4 |
| Book Value Per Share 2 | 0.3400 | 0.2400 | 0.0400 | 0.0500 | 0.0800 | 0.0900 |
| Cash Flow per Share 2 | 0.0900 | 0.0300 | 0.0200 | 0.0100 | 0.0200 | 0.0500 |
| Capex 1 | 4.01 | 1.52 | 1.02 | 0.91 | 2.27 | 1.27 |
| Capex / Sales | 10,338.46% | 114.06% | 71.64% | 4,741.51% | - | - |
| Announcement Date | 31/08/18 | 25/09/19 | 30/10/20 | 29/09/21 | 30/09/22 | 28/09/23 |
1AUD in Million2AUD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -43.70% | 8.98M | |
| -14.40% | 143B | |
| -6.66% | 117B | |
| -0.55% | 71.07B | |
| +6.69% | 50.97B | |
| +13.30% | 48.38B | |
| +34.12% | 39.93B | |
| +22.92% | 26.1B | |
| +32.58% | 21.36B | |
| +58.44% | 18.57B |
- Stock Market
- Equities
- GW1 Stock
- Financials Greenwing Resources Ltd
