AUKING MINING LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.019 AUD | 0.00% |
|
+5.56% | -59.57% |
| Apr. 19 | AuKing Mining Secures Short-Term Loan Facility with Evolution Capital; Shares Up 4% | MT |
| Apr. 16 | Auking Mining to Start Drilling at Sandiego Deposit | MT |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 1.865 | 1.865 | 1.865 | 9.788 | 11.31 | 10.83 |
| Enterprise Value (EV) 1 | 2.832 | 3.65 | 4.268 | 7.288 | 9.657 | 10.43 |
| P/E ratio | -1.49 x | -1.63 x | -1.31 x | -2.77 x | -3.93 x | -0.73 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | - | - | - | - | - |
| EV / Revenue | - | - | - | - | - | - |
| EV / EBITDA | -2.47 x | -3.89 x | -4.09 x | -4.72 x | -4.36 x | -0.9 x |
| EV / FCF | -4.37 x | -8.32 x | -89.8 x | -1.18 x | -1.69 x | -1.55 x |
| FCF Yield | -22.9% | -12% | -1.11% | -84.6% | -59.3% | -64.6% |
| Price to Book | -1.75 x | -0.84 x | -0.54 x | 1.38 x | 1.15 x | 1.2 x |
| Nbr of stocks (in thousands) | 4,663 | 4,663 | 4,663 | 75,290 | 117,844 | 230,354 |
| Reference price 2 | 0.4000 | 0.4000 | 0.4000 | 0.1300 | 0.0960 | 0.0470 |
| Announcement Date | 3/27/19 | 4/5/20 | 3/24/21 | 2/7/22 | 2/15/23 | 3/28/24 |
1AUD in Million2AUD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales | - | - | - | - | - | - |
| EBITDA 1 | -1.144 | -0.9393 | -1.043 | -1.546 | -2.217 | -11.54 |
| EBIT 1 | -1.15 | -0.9412 | -1.044 | -1.559 | -2.256 | -11.63 |
| Operating Margin | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | -1.248 | -1.143 | -1.427 | -1.763 | -2.345 | -12.66 |
| Net income 1 | -1.248 | -1.143 | -1.427 | -1.763 | -2.345 | -12.66 |
| Net margin | - | - | - | - | - | - |
| EPS 2 | -0.2677 | -0.2450 | -0.3060 | -0.0469 | -0.0244 | -0.0640 |
| Free Cash Flow 1 | -0.6476 | -0.4386 | -0.0475 | -6.167 | -5.722 | -6.741 |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 3/27/19 | 4/5/20 | 3/24/21 | 2/7/22 | 2/15/23 | 3/28/24 |
1AUD in Million2AUD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 0.97 | 1.78 | 2.4 | - | - | - |
| Net Cash position 1 | - | - | - | 2.5 | 1.66 | 0.4 |
| Leverage (Debt/EBITDA) | -0.8449 x | -1.9 x | -2.305 x | - | - | - |
| Free Cash Flow 1 | -0.65 | -0.44 | -0.05 | -6.17 | -5.72 | -6.74 |
| ROE (net income / shareholders' equity) | 281% | 69.7% | 50.3% | -97.1% | -27.7% | -134% |
| ROA (Net income/ Total Assets) | -198% | -373% | -533% | -24.8% | -15.7% | -74% |
| Assets 1 | 0.631 | 0.3065 | 0.2676 | 7.107 | 14.98 | 17.12 |
| Book Value Per Share 2 | -0.2300 | -0.4700 | -0.7400 | 0.0900 | 0.0800 | 0.0400 |
| Cash Flow per Share 2 | 0.0200 | 0.0200 | 0 | 0.0300 | 0.0100 | 0 |
| Capex 1 | 0 | - | - | 4.54 | 4.44 | 0.77 |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 3/27/19 | 4/5/20 | 3/24/21 | 2/7/22 | 2/15/23 | 3/28/24 |
1AUD in Million2AUD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -59.57% | 2.98M | |
| -8.27% | 156B | |
| -0.36% | 126B | |
| +3.73% | 77.25B | |
| +21.03% | 53.52B | |
| +5.66% | 51B | |
| +36.05% | 41.44B | |
| +142.99% | 37.65B | |
| +30.10% | 27.72B | |
| +88.36% | 21.92B |
- Stock Market
- Equities
- AKN Stock
- Financials AuKing Mining Limited