Stock NST NORTHERN STAR RESOURCES LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials Northern Star Resources Limited

Equities

NST

AU000000NST8

Gold

Market Closed - Australian S.E.
Other stock markets
 02:10:23 2024-07-12 am EDT 		5-day change 1st Jan Change
13.86 AUD +4.29% Intraday chart for Northern Star Resources Limited +8.11% +1.54%
Jul. 02 Northern Star Resources Limited Appoints Michael Filan Ashforth as Director CI
Jun. 27 Australian shares drop over 1% as sticky inflation raises rate hike worries RE

Valuation

Fiscal Period: Juni 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 7,451 9,888 11,381 7,969 13,895 15,916 - -
Enterprise Value (EV) 1 7,233 10,022 11,497 7,910 13,533 16,081 15,498 14,679
P/E ratio 48.5 x 35.9 x 8.56 x 18.6 x 24 x 24.5 x 13.4 x 12.8 x
Yield 1.16% 1.27% 1.74% 3.14% 2.19% 2.51% 3.29% 3.47%
Capitalization / Revenue 5.32 x 5.02 x 4.12 x 2.13 x 3.36 x 3.23 x 2.63 x 2.5 x
EV / Revenue 5.16 x 5.08 x 4.16 x 2.12 x 3.28 x 3.27 x 2.56 x 2.3 x
EV / EBITDA 15.1 x 13.4 x 9.92 x 5.21 x 8.8 x 7.57 x 5.16 x 4.53 x
EV / FCF -26.9 x -10.4 x 14 x 11 x 43.8 x 30.3 x 13.8 x 10.5 x
FCF Yield -3.72% -9.58% 7.13% 9.08% 2.28% 3.3% 7.26% 9.54%
Price to Book 6.68 x 4.61 x 1.43 x 0.97 x 1.64 x 1.81 x 1.67 x 1.54 x
Nbr of stocks (in thousands) 639,593 740,151 1,163,687 1,165,126 1,150,246 1,148,318 - -
Reference price 2 11.65 13.36 9.780 6.840 12.08 13.86 13.86 13.86
Announcement Date 8/26/19 8/18/20 8/24/21 8/28/22 8/23/23 - - -
1AUD in Million2AUD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,401 1,972 2,760 3,735 4,131 4,923 6,051 6,375
EBITDA 1 479.7 745.4 1,159 1,517 1,537 2,124 3,001 3,244
EBIT 1 232.3 390.6 499.2 662.5 478 997.7 1,759 1,831
Operating Margin 16.58% 19.81% 18.08% 17.74% 11.57% 20.27% 29.08% 28.73%
Earnings before Tax (EBT) 1 214.8 344.6 1,584 610.1 844.8 943.6 1,574 1,703
Net income 1 154.7 258.3 1,032 429.8 585 642.7 1,138 1,250
Net margin 11.04% 13.1% 37.4% 11.51% 14.16% 13.06% 18.8% 19.61%
EPS 2 0.2400 0.3720 1.143 0.3680 0.5030 0.5666 1.035 1.084
Free Cash Flow 1 -268.9 -959.9 819.7 717.9 308.9 530.4 1,126 1,401
FCF margin -19.19% -48.68% 29.69% 19.22% 7.48% 10.77% 18.61% 21.97%
FCF Conversion (EBITDA) - - 70.71% 47.31% 20.1% 24.98% 37.51% 43.17%
FCF Conversion (Net income) - - 79.39% 167.03% 52.8% 82.53% 98.94% 112.02%
Dividend per Share 2 0.1350 0.1700 0.1700 0.2150 0.2650 0.3480 0.4555 0.4815
Announcement Date 8/26/19 8/18/20 8/24/21 8/28/22 8/23/23 - - -
1AUD in Million2AUD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2020 S1 2020 S2 2021 S1 2021 S2 2022 S1 2022 S2 2023 S1 2023 S2 2024 S1 2024 S2 2025 S1 2025 S2 2026 S1 2026 S2
Net sales 1 827 1,145 1,111 1,649 1,807 1,928 1,949 2,182 2,248 2,728 2,958 3,116 3,364 -
EBITDA 1 322.3 423.1 472.2 687 699 818.3 632.7 - 889 1,224 1,353 1,509 - -
EBIT 1 - - 281.3 217.9 410 252.5 97.1 380.9 338.7 644.9 825.3 944 1,317 -
Operating Margin - - 25.32% 13.21% 22.69% 13.09% 4.98% 17.45% 15.07% 23.64% 27.9% 30.29% 39.13% -
Earnings before Tax (EBT) 1 - - 270.7 1,313 398 212.1 70 - 288.6 637 674 738 - -
Net income 1 - - 184.5 848 261 168.8 47.7 - 198.5 442 471 516 - -
Net margin - - 16.61% 51.41% 14.44% 8.75% 2.45% - 8.83% 16.21% 15.92% 16.56% - -
EPS 2 - - 0.2480 0.8950 0.2230 0.1450 0.0410 - 0.1710 0.4705 0.4090 0.4480 - -
Dividend per Share 2 0.0750 - 0.0950 0.0950 0.1000 0.1150 - 0.1550 0.1500 0.1800 0.1700 0.1900 0.2100 0.2100
Announcement Date 2/10/20 8/18/20 2/9/21 8/24/21 2/9/22 8/28/22 2/19/23 8/23/23 2/21/24 - - - - -
1AUD in Million2AUD
Estimates

Balance Sheet Analysis

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - 134 116 - - 165 - -
Net Cash position 1 218 - - 59.6 362 - 417 1,237
Leverage (Debt/EBITDA) - 0.1795 x 0.1002 x - - 0.0777 x - -
Free Cash Flow 1 -269 -960 820 718 309 530 1,126 1,401
ROE (net income / shareholders' equity) 18.5% 15.9% 20.4% 5.31% 3.6% 7.55% 12.7% 12.8%
ROA (Net income/ Total Assets) 12.5% 9.47% 13.7% 3.84% 2.56% 5.33% 8.33% 8.82%
Assets 1 1,235 2,728 7,530 11,190 22,829 12,053 13,662 14,178
Book Value Per Share 2 1.740 2.900 6.860 7.050 7.380 7.650 8.290 8.980
Cash Flow per Share 2 0.5900 1.020 1.190 1.370 1.160 1.700 2.120 2.150
Capex 1 287 363 693 1,029 1,059 1,405 1,581 1,465
Capex / Sales 20.47% 18.39% 25.11% 27.54% 25.64% 28.54% 26.13% 22.98%
Announcement Date 8/26/19 8/18/20 8/24/21 8/28/22 8/23/23 - - -
1AUD in Million2AUD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Northern Star Resources Limited

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
17
Last Close Price
13.86 AUD
Average target price
15.54 AUD
Spread / Average Target
+12.15%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Gold Mining

1st Jan change Capi.
NORTHERN STAR RESOURCES LIMITED Stock Northern Star Resources Limited
+1.54% 10.81B
NEWMONT CORPORATION Stock Newmont Corporation
+14.81% 54.67B
AGNICO EAGLE MINES LIMITED Stock Agnico Eagle Mines Limited
+36.96% 37.5B
BARRICK GOLD CORPORATION Stock Barrick Gold Corporation
+5.47% 32.5B
WHEATON PRECIOUS METALS CORP. Stock Wheaton Precious Metals Corp.
+24.23% 27.06B
ANGLOGOLD ASHANTI PLC Stock AngloGold Ashanti plc
+55.97% 12.17B
KINROSS GOLD CORPORATION Stock Kinross Gold Corporation
+56.48% 11.33B
POLYUS Stock Polyus
-.--% 9.02B
ROYAL GOLD, INC. Stock Royal Gold, Inc.
+12.62% 8.95B
ALAMOS GOLD INC. Stock Alamos Gold Inc.
+34.79% 7.04B
Gold Mining
  1. Stock Market
  2. Equities
  3. NST Stock
  4. Financials Northern Star Resources Limited