XASXJMS
Market cap170mUSD
Dec 27, Last price
0.14AUD
1D
0.00%
1Q
-24.32%
IPO
-66.27%
Name
Jupiter Mines Ltd
Chart & Performance
P/E
7.06
P/S
34.02
EPS
0.02
Div Yield, %
7.14%
Shrs. gr., 5y
0.05%
Rev. gr., 5y
-9.26%
Revenues
8m
-5.31%
Net income
39m
-49.17%
CFO
11m
-85.91%
Dividend
Sep 05, 20240.0025 AUD/sh
Earnings
Feb 26, 2025
Profile
Jupiter Mines Limited engages in the development and operation of mineral resource properties. It primarily explores for manganese deposits. The company's flagship project is the Tshipi Manganese mine located in South Africa. Jupiter Mines Limited was incorporated in 2003 and is based in Perth, Australia.
Valuation
Title AUD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2024‑06 | 2023‑02 | 2022‑02 | 2021‑02 | 2020‑02 | 2019‑02 | 2018‑02 | 2017‑08 | 2017‑02 | 2016‑02 | 2015‑02 | |
| Income | |||||||||||
Revenues | 8,070 -5.31% | 8,522 16.70% | 7,303 -10.97% | ||||||||
Cost of revenue | 5,281 | 10,440 | 8,251 | ||||||||
Unusual Expense (Income) | |||||||||||
NOPBT | 2,788 | (1,917) | (948) | ||||||||
NOPBT Margin | 34.55% | ||||||||||
Operating Taxes | 3,310 | 13,267 | 3,499 | ||||||||
Tax Rate | 118.72% | ||||||||||
NOPAT | (522) | (15,185) | (4,447) | ||||||||
Net income | 38,874 -49.17% | 76,471 41.67% | 53,978 -20.06% | ||||||||
Dividends | (19,595) | (23,508) | (48,975) | ||||||||
Dividend yield | 3.17% | 5.11% | 11.13% | ||||||||
Proceeds from repurchase of equity | |||||||||||
BB yield | |||||||||||
| Debt | |||||||||||
Debt current | 99 | 83 | |||||||||
Long-term debt | 697 | 926 | 52 | ||||||||
Deferred revenue | (72,879) | ||||||||||
Other long-term liabilities | |||||||||||
Net debt | (552,611) | (531,606) | (486,892) | ||||||||
| Cash flow | |||||||||||
Cash from operating activities | 10,778 | 76,471 | 3 | ||||||||
CAPEX | (9) | (78) | (1) | ||||||||
Cash from investing activities | 12,632 | 51,136 | 26,609 | ||||||||
Cash from financing activities | (19,675) | (39,337) | (48,975) | ||||||||
FCF | (4,041) | (12,121) | 12,821 | ||||||||
| Balance | |||||||||||
Cash | 19,058 | 49,487 | 39,158 | ||||||||
Long term investments | 534,349 | 483,128 | 447,786 | ||||||||
Excess cash | 553,004 | 532,188 | 486,579 | ||||||||
Stockholders' equity | 543,346 | 471,905 | 435,321 | ||||||||
Invested Capital | 398 | 504 | |||||||||
ROIC | |||||||||||
ROCE | 0.50% | ||||||||||
| EV | |||||||||||
Common stock shares outstanding | 1,960,335 | 1,958,991 | 1,955,716 | ||||||||
Price | 0.32 34.04% | 0.24 4.44% | 0.23 -34.25% | ||||||||
Market cap | 617,506 34.13% | 460,363 4.62% | 440,036 -34.36% | ||||||||
EV | 64,894 | (71,243) | (46,856) | ||||||||
EBITDA | 2,904 | (1,765) | (945) | ||||||||
EV/EBITDA | 22.35 | 40.36 | 49.59 | ||||||||
Interest | 41 | 18 | 93 | ||||||||
Interest/NOPBT | 1.46% | ||||||||||