XASXILU
Market cap1.33bUSD
Dec 23, Last price
4.99AUD
1D
4.18%
1Q
-21.79%
Jan 2017
-31.36%
Name
Iluka Resources Ltd
Chart & Performance
Profile
Iluka Resources Limited engages in the exploration, project development, mining, processing, marketing, and rehabilitation of mineral sands. The company operates through Jacinth-Ambrosia/Mid West, Cataby/South West, Sierra Rutile, and United States/Murray Basin segments. It produces zircon; titanium dioxide products of rutile and synthetic rutile; and ilmenite, as well as activated carbon and iron concentrate products. The company also engages in the exploration of rare earths elements, such as monazite and xenotime. Its products are used in technology, construction, medical, lifestyle and industrial applications. It has operations in Australia, China, rest of Asia, Europe, the Americas, and internationally. The company was formerly known as Westralian Sands Limited and changed its name to Iluka Resources Limited in May 1999. Iluka Resources Limited was incorporated in 1954 and is headquartered in Perth, Australia.
Valuation
Title AUD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 1,291,000 -19.88% | 1,611,300 22.43% | 1,316,100 32.94% | |||||||
Cost of revenue | 659,200 | 831,000 | 741,800 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 631,800 | 780,300 | 574,300 | |||||||
NOPBT Margin | 48.94% | 48.43% | 43.64% | |||||||
Operating Taxes | 128,900 | 212,800 | 134,600 | |||||||
Tax Rate | 20.40% | 27.27% | 23.44% | |||||||
NOPAT | 502,900 | 567,500 | 439,700 | |||||||
Net income | 342,600 -41.39% | 584,500 59.79% | 365,800 -84.83% | |||||||
Dividends | (97,000) | (146,800) | (55,400) | |||||||
Dividend yield | 3.42% | 3.64% | 1.29% | |||||||
Proceeds from repurchase of equity | (33,000) | 39,000 | ||||||||
BB yield | 0.82% | -0.91% | ||||||||
Debt | ||||||||||
Debt current | 10,600 | 8,900 | 8,700 | |||||||
Long-term debt | 179,500 | 53,600 | 54,400 | |||||||
Deferred revenue | 20,600 | |||||||||
Other long-term liabilities | 729,300 | 679,600 | 701,800 | |||||||
Net debt | (636,100) | (928,700) | (687,400) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 89,600 | 637,200 | 369,700 | |||||||
CAPEX | (281,400) | (152,600) | (53,600) | |||||||
Cash from investing activities | (240,800) | (172,500) | (51,700) | |||||||
Cash from financing activities | (5,400) | (134,100) | (112,900) | |||||||
FCF | 34,500 | 452,800 | 381,400 | |||||||
Balance | ||||||||||
Cash | 364,900 | 521,700 | 294,800 | |||||||
Long term investments | 461,300 | 469,500 | 455,700 | |||||||
Excess cash | 761,650 | 910,635 | 684,695 | |||||||
Stockholders' equity | 2,159,200 | 1,897,700 | 1,601,800 | |||||||
Invested Capital | 2,289,850 | 1,590,965 | 1,619,105 | |||||||
ROIC | 25.92% | 35.36% | 27.40% | |||||||
ROCE | 20.70% | 28.91% | 23.27% | |||||||
EV | ||||||||||
Common stock shares outstanding | 429,323 | 423,244 | 424,302 | |||||||
Price | 6.60 -30.75% | 9.53 -5.64% | 10.10 55.62% | |||||||
Market cap | 2,833,534 -29.75% | 4,033,516 -5.88% | 4,285,453 55.50% | |||||||
EV | 2,198,134 | 3,104,816 | 3,599,453 | |||||||
EBITDA | 631,800 | 940,800 | 688,600 | |||||||
EV/EBITDA | 3.48 | 3.30 | 5.23 | |||||||
Interest | 7,800 | 6,000 | 6,300 | |||||||
Interest/NOPBT | 1.23% | 0.77% | 1.10% |