XASXCYL
Market cap361mUSD
Dec 23, Last price
2.56AUD
1D
0.00%
1Q
-9.54%
Jan 2017
427.84%
IPO
866.04%
Name
Catalyst Metals Ltd
Chart & Performance
Profile
Catalyst Metals Limited explores for and evaluates mineral properties in Australia. The company also produces gold. It holds interests in the Four Eagles, Tandarra, Drummartin, Golden Camel, Macorna Bore, Raydarra, Boort, and Sebastian projects located in Whitelaw Gold Belt, Victoria, as well as the Henty gold mine located in Tasmaina. The company was incorporated in 2006 and is based in Subiaco, Australia.
Valuation
Title AUD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | 2016‑06 | 2015‑06 | |
Income | ||||||||||
Revenues | 317,014 395.77% | 63,944 0.97% | 63,330 122.14% | |||||||
Cost of revenue | 273,518 | 79,901 | 64,057 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 43,496 | (15,957) | (726) | |||||||
NOPBT Margin | 13.72% | |||||||||
Operating Taxes | 1,779 | 14,254 | (154) | |||||||
Tax Rate | 4.09% | |||||||||
NOPAT | 41,717 | (30,211) | (572) | |||||||
Net income | 23,558 -251.02% | (15,599) -845.83% | 2,091 123.75% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 18,844 | (718) | ||||||||
BB yield | -11.15% | 0.27% | ||||||||
Debt | ||||||||||
Debt current | 15,959 | 25,321 | 2,149 | |||||||
Long-term debt | 23,018 | 16,992 | 248 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 36,489 | 35,805 | 4,439 | |||||||
Net debt | (59) | 13,474 | (15,882) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 70,706 | 7,859 | 6,991 | |||||||
CAPEX | (22,422) | (25,206) | (15,593) | |||||||
Cash from investing activities | (37,727) | (16,889) | (20,798) | |||||||
Cash from financing activities | (30,842) | 19,578 | 1,530 | |||||||
FCF | (106,785) | (114,192) | (1,055) | |||||||
Balance | ||||||||||
Cash | 39,036 | 28,791 | 18,243 | |||||||
Long term investments | 48 | 36 | ||||||||
Excess cash | 23,185 | 25,642 | 15,113 | |||||||
Stockholders' equity | 201,980 | 171,773 | 57,720 | |||||||
Invested Capital | 241,597 | 215,753 | 49,319 | |||||||
ROIC | 18.24% | |||||||||
ROCE | 16.32% | |||||||||
EV | ||||||||||
Common stock shares outstanding | 224,722 | 219,409 | 219,409 | |||||||
Price | 1.13 46.75% | 0.77 -36.10% | 1.21 -38.21% | |||||||
Market cap | 253,936 50.31% | 168,945 -36.10% | 264,387 -38.21% | |||||||
EV | 253,877 | 182,419 | 248,505 | |||||||
EBITDA | 43,496 | (1,535) | 9,617 | |||||||
EV/EBITDA | 5.84 | 25.84 | ||||||||
Interest | 5,906 | 563 | ||||||||
Interest/NOPBT | 13.58% |