
Sector: Gold mining
AU_EVN
Net debt (table and EV/EBITDA): |short-term borrowings| + |long-term borrowings| + |other financial liabilities| when extracted + |non-controlling interest| when extracted − |cash and equivalents|; amounts in millions of the reporting currency.
Shares: yahoo_fundamentals_timeseries/EVN.AX
Monetary columns are in M AUD, one decimal; scale (K/M/B/T) keeps values readable. For the period (default) shows P&L and cash flow for that row’s reporting window: quarterly amounts when the feed uses quarter-duration facts (typical US 10-Q revenue and income), quarterly cash flows after stripping YTD where only cumulative tags exist, and an implied Q4 on 31 Dec FY rows (P&L: FY minus Q1–Q3; operating / investing cash flow: FY 12m minus 9M YTD to 30 Sep when sourced from SEC builder evidence) so they match 10-Q scale. Some issuers still use cumulative YTD minus the prior row in the same calendar year. As reported shows values stored on each row (e.g. full-year on FY). Balance sheet is always as reported. Source JSON may use millions etc.; conversion uses amounts_unit per row.
| Date | Period | Status | RevenueM AUD | Operating profitM AUD | D&AM AUD | EBITDAM AUD | Net profitM AUD | Operating CFM AUD | Capex + M&AM AUD | AssetsM AUD | EquityM AUD | ROE (annualized) | Net debtM AUD | Source |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026-06-30 | H2 2026 (6M) | OK | 2764.4 y/y 19.2% | 1171.8 y/y 39.9% | 393.0 y/y 6.9% | 1564.8 y/y 29.8% | 708.5 y/y 26.3% | 1385.3 | -598.8 | 10546.2 y/y 9.4% | 5828.8 y/y 17.6% | 25.7% | 60.2 | Link |
| 2025-12-31 | H1 2026 (6M) | OK | 2794.3 y/y 37.5% | 1195.7 y/y 101.0% | 375.0 y/y 1105.1% | 1570.7 y/y 151.0% | 766.6 y/y 110.0% | 1251.3 | -605.6 | 10021.9 y/y 9.5% | 5633.0 y/y 27.2% | 29.0% | 462.3 | Link |
| 2025-06-30 | H2 2025 (6M) | OK | 2318.6 y/y 18.1% | 837.4 y/y 30.0% | 367.8 y/y -43.1% | 1205.1 y/y -6.6% | 561.1 y/y 72.4% | 1133.7 | -614.1 | 9637.2 y/y 9.3% | 4957.3 y/y 19.7% | 19.7% | 982.7 | Link |
| 2024-12-31 | H1 2025 (6M) | OK | 2032.8 y/y 51.7% | 594.8 y/y 121.3% | 31.1 y/y 66.1% | 625.9 y/y 117.7% | 365.1 y/y 276.9% | 832.9 | -562.3 | 9153.1 y/y 11.0% | 4429.1 y/y 15.1% | 17.0% | 1484.9 | Link |
| 2024-06-30 | H2 2024 (6M) | OK | 1963.8 y/y — | 644.2 y/y — | 646.3 y/y — | 1290.6 y/y — | 325.4 y/y — | 854.8 | -526.3 | 8818.8 y/y 30.6% | 4142.2 y/y 25.7% | 10.6% | 1520.3 | — |
| 2023-12-31 | H1 2024 (6M) | OK | 1340.2 y/y — | 268.8 y/y — | 18.7 y/y — | 287.5 y/y — | 96.9 y/y — | 426.7 | -392.0 | 8248.2 y/y — | 3847.5 y/y — | 5.4% | 1714.0 | Link |
| 2023-06-30 | FY 2023 (12M) | OK | 2285.9 y/y — | 397.0 y/y — | 522.8 y/y — | 919.8 y/y — | 163.5 y/y — | 735.3 | -838.7 | 6752.4 y/y — | 3294.9 y/y — | — | 1717.3 | — |
Quarterly values (AUD mln)
Year-over-year change
FCF (AUD mln)
Net debt / cash (AUD mln)
| year | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| cash flow / profit | 2.40x | 4.50x | 3.04x | 2.12x | 1.79x |
| accruals, % of assets | -6.8% | -8.5% | -9.7% | -10.8% | -11.0% |
Physical operating metrics — supplementary, not part of the financial statements
Gold (FY Jun-end; plus copper: FY26 66kt, FY25 76kt; Ore Reserves Dec-2025 also 1.3Mt Cu)
| Year | Reserves, koz |
|---|---|
| 2025 | 12 000 |
| Year | Production, koz | per day, koz |
|---|---|---|
| 2026 | 715 −4.7% | 1.96 |
| 2025 | 750.50 | 2.06 |
Evolution Mining June 2026 Quarterly Report (yourir.info 2A1684470): FY26 715koz Au + 66kt Cu, AISC $1,717/oz; Annual Mineral Resources and Ore Reserves Statement (Dec-2025, ASX 1 May 2026): Group Ore Reserves 12Moz Au + 1.3Mt Cu; Annual Report 2025: FY25 750,512oz Au + 76,261t Cu. FY27 guidance due 19 Aug 2026 with FY26 results.
Current 4 590spot vs LTM +1%
Target market cap from conservative EBITDA and the historical EV/EBITDA
Upside: -26.1%
Main driver: Gold +8% vs LTM; revenue ×1.01 vs costs ×1.04; EBITDA 3 136→2 318; at 9.6× EV/EBITDA → -26%.
Product prices — moves vs the LTM average
| Commodity | Share | Spot | LTM | 3-yr | vs LTM, $ | vs LTM, AUD | 3y vs LTM |
|---|---|---|---|---|---|---|---|
| Gold (rev) | +82% | 4 590.14 | 4 242.24 | 3 252.95 | +8% | -1% | -23% |
| Copper (rev) | +15% | 14 642.23 | 12 225.59 | 10 910.11 | +20% | +10% | -11% |
How it is calculated — revenue → costs → EBITDA → target market cap
| 1 · Reported baseline (LTM) | |
| LTM revenue | 5 559 |
| LTM EBITDA | 3 136 |
| LTM cash costs (revenue − EBITDA) | 2 423 |
| 2 · Revenue projection | |
| Revenue multiplier — spot | ×1.010 (+1%) |
| = Spot revenue | 5 615 |
| Revenue multiplier — 3y price | ×0.731 (-27%) |
| = 3-year-price revenue | 4 061 |
| 3 · Costs projection | |
| Cost multiplier — spot | ×1.040 (+4%) |
| = Spot cash costs | 2 520 |
| Cost multiplier — 3y price | ×1.040 (+4%) |
| = 3-year-price cash costs | 2 520 |
| 4 · EBITDA projection (revenue − costs) | |
| = Spot EBITDA | 3 095 |
| = 3-year-price EBITDA | 1 541 |
| Conservative EBITDA = min(spot, avg) | 2 318 |
| 5 · Valuation → target market cap | |
| Historical EV/EBITDA (75th pct) | 9.6x |
| Target EV = EV/EBITDA × conservative EBITDA | 22 277 |
| Net debt | 60 |
| Target market cap = EV − net debt | 22 217 |
| Current market cap | 30 074 |
Upside = target market cap ÷ current − 1 = -26.1%
Life of mine: 17 yrs
Spot model vs reported — what the spot model projected (trailing-LTM base brought to the period × the period's commodity-price move) against the actual report, per reported period (quarter, half-year or full year — per the filer's calendar); amounts in USD mln. green = reported above projection, pink = below.
| Period | Act. rev | Model rev | Δ rev | Act. EBITDA | Model EBITDA | Δ EBITDA |
|---|---|---|---|---|---|---|
| 2023 FY | 2 286 | 2 018 | +13.3% | 845 | 842 | +0.3% |
| 2024 FY | 3 304 | 2 561 | +29.0% | 1 427 | 1 062 | +34.4% |
| 2025 FY | 4 351 | 4 330 | +0.5% | 1 779 | 2 378 | -25.2% |
| 2026 FY | 5 559 | 6 300 | -11.8% | 3 136 | 3 625 | -13.5% |
Projected EV/EBITDA 9.8x · target 75th pct (3y) 27.2x · LTM avg 10.5x
| Date | Per share | Details | Status | Source |
|---|---|---|---|---|
| 2026-03-02 | 0.2 AUD | Ex-dividend: 0.2 AUD per share | Paid | Yahoo Finance (ex-div) |
| 2025-09-03 | 0.13 AUD | Ex-dividend: 0.13 AUD per share | Paid | Yahoo Finance (ex-div) |
| 2025-03-03 | 0.07 AUD | Ex-dividend: 0.07 AUD per share | Paid | Yahoo Finance (ex-div) |
| 2024-08-29 | 0.05 AUD | Ex-dividend: 0.05 AUD per share | Paid | Yahoo Finance (ex-div) |
| 2024-02-26 | 0.02 AUD | Ex-dividend: 0.02 AUD per share | Paid | Yahoo Finance (ex-div) |
| 2023-08-30 | 0.02 AUD | Ex-dividend: 0.02 AUD per share | Paid | Yahoo Finance (ex-div) |
| 2023-02-27 | 0.02 AUD | Ex-dividend: 0.02 AUD per share | Paid | Yahoo Finance (ex-div) |
| 2022-08-30 | 0.03 AUD | Ex-dividend: 0.03 AUD per share | Paid | Yahoo Finance (ex-div) |
| 2022-02-27 | 0.03 AUD | Ex-dividend: 0.03 AUD per share | Paid | Yahoo Finance (ex-div) |
| 2021-08-30 | 0.05 AUD | Ex-dividend: 0.05 AUD per share | Paid | Yahoo Finance (ex-div) |
KASE: status follows wording in the news headline (paid vs intends to pay). Yahoo: amounts are cash dividends per share on ex-dividend dates (UTC calendar date). stockscope.uz (UZ): amounts are per share in UZS by publication date (not necessarily ex-div).
Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)
Financial results, valuation multiples (P/E, P/B, EV/EBITDA), profitability and dividend yield of Evolution Mining (EVN) — from primary filings.
Evolution Mining Limited explores, develops, and operates gold and gold-copper mines in Australia and Canada, and also sells gold and gold-copper concentrates.
See also: Australian Stocks (2026): Iron Ore, Lithium, Gold and LNG on the ASX by Valuation · Gold Mining Stocks: The Cheapest Gold Miners by Valuation (2026) · The Cheapest Stocks in the World (2026): What Value Investing Says About Buying Cheap · global valuation map