XASXPLS
Market cap3.90bUSD
Dec 20, Last price
2.07AUD
1D
-2.82%
1Q
-25.81%
Jan 2017
314.00%
IPO
206.67%
Name
Pilbara Minerals Ltd
Chart & Performance
Profile
Pilbara Minerals Limited explores for, develops, and operates mineral resources in Australia. The company primarily holds a 100% interest in the Pilgangoora lithium-tantalum project located in the Pilbara region of Western Australia. The company was incorporated in 2005 and is based in West Perth, 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 | 1,254,118 -69.14% | 4,064,019 241.63% | 1,189,591 576.58% | |||||||
Cost of revenue | 857,866 | 853,144 | 421,628 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 396,252 | 3,210,875 | 767,963 | |||||||
NOPBT Margin | 31.60% | 79.01% | 64.56% | |||||||
Operating Taxes | 146,111 | 980,431 | 163,194 | |||||||
Tax Rate | 36.87% | 30.53% | 21.25% | |||||||
NOPAT | 250,141 | 2,230,444 | 604,769 | |||||||
Net income | 256,883 -89.26% | 2,391,135 325.60% | 561,825 -1,192.02% | |||||||
Dividends | (421,021) | (329,781) | ||||||||
Dividend yield | 4.51% | 2.23% | ||||||||
Proceeds from repurchase of equity | 718 | 1,152 | 3,564 | |||||||
BB yield | -0.01% | -0.01% | -0.05% | |||||||
Debt | ||||||||||
Debt current | 135,773 | 124,331 | 55,768 | |||||||
Long-term debt | 528,845 | 422,779 | 236,196 | |||||||
Deferred revenue | 75,161 | 31,969 | ||||||||
Other long-term liabilities | 57,150 | 45,749 | 49,179 | |||||||
Net debt | (1,034,472) | (3,008,692) | (379,322) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (481,040) | 3,425,756 | 634,723 | |||||||
CAPEX | (810,001) | (385,540) | (128,327) | |||||||
Cash from investing activities | (827,512) | (407,958) | (204,525) | |||||||
Cash from financing activities | (392,737) | (284,188) | 58,422 | |||||||
FCF | (551,914) | 1,871,133 | 364,435 | |||||||
Balance | ||||||||||
Cash | 1,626,476 | 3,338,553 | 591,739 | |||||||
Long term investments | 72,614 | 217,249 | 79,547 | |||||||
Excess cash | 1,636,384 | 3,352,601 | 611,806 | |||||||
Stockholders' equity | 3,244,169 | 3,390,022 | 1,292,026 | |||||||
Invested Capital | 2,220,678 | 555,119 | 931,215 | |||||||
ROIC | 18.02% | 300.13% | 74.05% | |||||||
ROCE | 9.87% | 79.69% | 47.80% | |||||||
EV | ||||||||||
Common stock shares outstanding | 3,038,940 | 3,029,545 | 3,041,053 | |||||||
Price | 3.07 -37.22% | 4.89 113.54% | 2.29 57.93% | |||||||
Market cap | 9,329,546 -37.02% | 14,814,475 112.73% | 6,964,011 86.76% | |||||||
EV | 8,295,074 | 11,805,783 | 6,584,689 | |||||||
EBITDA | 548,096 | 3,317,845 | 813,439 | |||||||
EV/EBITDA | 15.13 | 3.56 | 8.09 | |||||||
Interest | 91,537 | 28,998 | 13,235 | |||||||
Interest/NOPBT | 23.10% | 0.90% | 1.72% |