XASXEVN
Market cap6.00bUSD
Dec 20, Last price
4.82AUD
1D
0.00%
1Q
9.55%
Jan 2017
127.36%
Name
Evolution Mining Ltd
Chart & Performance
Profile
Evolution Mining Limited engages in the exploration, mine development, mine operations, and sale of gold and gold-copper concentrates in Australia and Canada. It also explores for copper and silver deposits. As of June 30, 2022, the company operated five gold mines, such as Cowal in New South Wales; Ernest Henry and Mt Rawdon in Queensland; Mungari in Western Australia; and Red Lake in Ontario. It also holds a 100% interest in the Kundana Operations; a 51% interest in the East Kundana Joint Venture; a 100% interest in the certain tenements comprising the Carbine project; and a 75% interest in the West Kundana Joint Venture. The company was formerly known as Catalpa Resources Limited and changed its name to Evolution Mining Limited in November 2011. Evolution Mining Limited was incorporated in 1998 and is based in Sydney, 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 | 3,215,832 44.41% | 2,226,931 7.85% | 2,064,928 10.78% | |||||||
Cost of revenue | 2,377,790 | 1,867,811 | 1,627,098 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 838,042 | 359,120 | 437,830 | |||||||
NOPBT Margin | 26.06% | 16.13% | 21.20% | |||||||
Operating Taxes | 197,523 | 70,294 | 94,424 | |||||||
Tax Rate | 23.57% | 19.57% | 21.57% | |||||||
NOPAT | 640,519 | 288,826 | 343,406 | |||||||
Net income | 422,269 158.26% | 163,508 -49.43% | 323,324 -6.35% | |||||||
Dividends | (76,453) | (91,730) | (146,628) | |||||||
Dividend yield | 1.14% | 1.55% | 3.37% | |||||||
Proceeds from repurchase of equity | 546,495 | (1,162,900) | ||||||||
BB yield | -8.12% | 26.75% | ||||||||
Debt | ||||||||||
Debt current | 126,527 | 363,796 | 180,069 | |||||||
Long-term debt | 1,988,011 | 1,492,779 | 1,679,725 | |||||||
Deferred revenue | 548,124 | 35,310 | 9,097 | |||||||
Other long-term liabilities | 604,236 | 538,002 | 560,403 | |||||||
Net debt | 1,671,607 | 1,661,628 | 1,113,314 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,281,431 | 735,280 | 776,683 | |||||||
CAPEX | (481,239) | (838,675) | (669,103) | |||||||
Cash from investing activities | (1,507,877) | (1,031,978) | (1,828,032) | |||||||
Cash from financing activities | 586,646 | (226,282) | 1,468,070 | |||||||
FCF | (107,768) | 2,915,948 | (1,566,437) | |||||||
Balance | ||||||||||
Cash | 403,303 | 46,146 | 572,427 | |||||||
Long term investments | 39,628 | 148,801 | 174,053 | |||||||
Excess cash | 282,139 | 83,600 | 643,234 | |||||||
Stockholders' equity | 4,142,196 | 3,294,876 | 3,253,976 | |||||||
Invested Capital | 7,031,491 | 5,570,543 | 5,030,939 | |||||||
ROIC | 10.17% | 5.45% | 8.12% | |||||||
ROCE | 10.52% | 5.79% | 7.36% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,924,066 | 1,839,754 | 1,826,840 | |||||||
Price | 3.50 8.70% | 3.22 35.29% | 2.38 -47.11% | |||||||
Market cap | 6,734,231 13.68% | 5,924,007 36.25% | 4,347,880 -43.64% | |||||||
EV | 8,405,838 | 7,585,635 | 5,461,194 | |||||||
EBITDA | 838,042 | 892,196 | 908,185 | |||||||
EV/EBITDA | 10.03 | 8.50 | 6.01 | |||||||
Interest | 142,034 | 80,484 | 46,751 | |||||||
Interest/NOPBT | 16.95% | 22.41% | 10.68% |