Valuation JUPR MINE Australian S.E.

Stocks

End-of-day quote Australian S.E.			5-day change	1st Jan Change
- ^AUD	-.--%		-.--%	-

09-11	North American Construction Group Names Brad Rogers as President, CEO	MT
09-11	North American Construction Names Brad Rogers Chief Executive	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	568.1	382	382	617.4	392.2	481.6	-	-
Change	-	-32.76%	0%	61.62%	-36.47%	22.8%	-	-
Enterprise Value (EV) ¹	507.5	342.8	382	598.7	378.8	521.5	454	446.7
Change	-	-32.44%	11.42%	56.74%	-36.74%	37.69%	-3.26%	-1.63%
P/E	-	-	24.4x	-	-	-	-	-
PBR	1.24x	0.88x	-	1.14x	0.69x	0.92x	0.8x	0.78x
PEG	-	-	-	-	-	-	-	-
Capitalization / Revenue	-	-	134,468,888x	-	-	-	-	-
EV / Revenue	-	-	-	-	-	-	-	-
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	7.58x	5.97x	-	14.6x	8.75x	12.9x	11x	11.5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.03	0.015	-	0.022	0.015	0.013	0.0165	0.0156
Rate of return	10.3%	7.69%	-	6.98%	7.5%	4.81%	6.73%	6.35%
EPS ²	-	-	0.008	-	-	-	-	-
Distribution rate	-	-	-	-	-	-	-	-
Net sales	-	-	2.841	-	-	-	-	-
EBITDA	-	-	-	41.2	-	-	-	-
EBIT ¹	66.91	57.38	-	41.08	43.31	40.3	41.17	38.86
Net income	-	-	-	-	-	-	-	-
Net Debt ¹	-60.62	-39.16	-	-18.66	-13.46	-9.274	-27.59	-34.97
Reference price ²	0.2900	0.1950	0.1950	0.3150	0.2000	0.2450	0.2450	0.2450
Nbr of stocks (in thousands)	1,958,991	1,958,991	1,958,991	1,960,005	1,961,042	1,965,851	-	-
Announcement Date	21/04/21	28/04/22	29/08/23	29/08/24	28/08/25	27/08/26	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SOUTHERN COPPER CORPORATION	25.26x	9.76x	14.96x	2.05%	165B
FREEPORT-MCMORAN INC.	24.1x	3.59x	8.54x	0.83%	103B
CMOC GROUP LIMITED	11.63x	1.35x	5.58x	3.05%	53.49B
JX ADVANCED METALS CORPORATION	19.27x	3.62x	12.35x	0.91%	21.65B
CHINA TUNGSTEN AND HIGHTECH MATERIALS CO.,LTD	34.37x	-	-	1.18%	21B
JIANGXI COPPER COMPANY LIMITED	7.1x	0.29x	7.99x	5.99%	19.58B
KOREA ZINC COMPANY, LTD.	19.74x	1.15x	9.92x	2.22%	16.5B
SUMITOMO METAL MINING CO., LTD.	10.92x	1.52x	10.51x	3.01%	16.44B
Average	19.05x	3.04x	9.98x	2.41%	52.08B
Weighted average by Cap.	21.73x	5.52x	11.14x	2%