XASXRRL
Market cap1.24bUSD
Dec 23, Last price
2.63AUD
1D
0.00%
1Q
31.50%
Jan 2017
-11.45%
Name
Regis Resources Ltd
Chart & Performance
Profile
Regis Resources Limited, together with its subsidiaries, engages in the exploration, evaluation, and development of gold projects in Australia. It owns 100% interests in the Duketon gold project located in the North Eastern Goldfields of Western Australia; and the McPhillamys gold project situated in the Central Western region of New South Wales, as well as holds 30% interest in Tropicana Gold Project. Regis Resources Limited was incorporated in 1986 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 | 1,262,814 11.39% | 1,133,732 11.62% | 1,015,698 24.04% | |||||||
Cost of revenue | 1,202,224 | 1,151,538 | 975,577 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 60,590 | (17,806) | 40,121 | |||||||
NOPBT Margin | 4.80% | 3.95% | ||||||||
Operating Taxes | (79,701) | (9,270) | 5,668 | |||||||
Tax Rate | 14.13% | |||||||||
NOPAT | 140,291 | (8,536) | 34,453 | |||||||
Net income | (186,017) 664.46% | (24,333) -276.65% | 13,775 -90.58% | |||||||
Dividends | (15,101) | (21,580) | ||||||||
Dividend yield | 1.09% | 2.20% | ||||||||
Proceeds from repurchase of equity | (15,478) | |||||||||
BB yield | 1.58% | |||||||||
Debt | ||||||||||
Debt current | 313,289 | 317,962 | 28,202 | |||||||
Long-term debt | 124,463 | 131,166 | 322,528 | |||||||
Deferred revenue | 26,645 | |||||||||
Other long-term liabilities | 171,808 | 426,873 | 119,687 | |||||||
Net debt | 159,816 | 243,952 | 143,193 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 474,574 | 454,936 | 346,994 | |||||||
CAPEX | (273,824) | (435,570) | (321,922) | |||||||
Cash from investing activities | (273,735) | (411,848) | (321,922) | |||||||
Cash from financing activities | (127,788) | (45,557) | (60,345) | |||||||
FCF | (136,040) | (126,240) | 26,171 | |||||||
Balance | ||||||||||
Cash | 277,936 | 205,176 | 207,537 | |||||||
Long term investments | (1) | (1) | ||||||||
Excess cash | 214,795 | 148,489 | 156,752 | |||||||
Stockholders' equity | 1,355,919 | 1,539,841 | 1,577,299 | |||||||
Invested Capital | 1,679,359 | 1,924,733 | 1,890,964 | |||||||
ROIC | 7.79% | 1.85% | ||||||||
ROCE | 3.02% | 1.76% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 755,297 | 754,840 | 755,724 | |||||||
Price | 1.76 -3.83% | 1.83 40.77% | 1.30 -44.92% | |||||||
Market cap | 1,329,323 -3.77% | 1,381,357 40.60% | 982,441 -25.05% | |||||||
EV | 1,489,139 | 1,625,309 | 1,125,634 | |||||||
EBITDA | 607,575 | 379,992 | 338,025 | |||||||
EV/EBITDA | 2.45 | 4.28 | 3.33 | |||||||
Interest | 24,941 | 18,153 | 9,749 | |||||||
Interest/NOPBT | 41.16% | 24.30% |