
Sector: Gold mining
AU_RRL
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/RRL.AX
Monetary columns are in M USD, 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 USD | Operating profitM USD | D&AM USD | EBITDAM USD | Net profitM USD | Operating CFM USD | Capex + M&AM USD | AssetsM USD | EquityM USD | ROE (annualized) | Net debtM USD | Source |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2025-12-31 | H1 2026 (6M) | OK | 702.7 y/y 37.4% | 290.6 y/y 229.0% | 104.1 y/y -28.5% | 394.7 y/y 68.7% | 208.4 y/y 258.1% | 412.8 | -227.4 | 1804.8 y/y 29.0% | 1270.3 y/y 41.8% | 35.9% | -758.7 | Link |
| 2025-06-30 | H2 2025 (6M) | OK | 535.3 y/y 14.6% | 151.4 y/y 283.0% | 105.9 y/y -1.4% | 257.2 y/y 944.2% | 103.4 y/y 267.8% | 292.6 | -170.7 | 1486.4 y/y 4.8% | 1054.2 y/y 16.8% | 16.6% | -386.3 | — |
| 2024-12-31 | H1 2025 (6M) | OK | 511.5 y/y 39.0% | 88.3 y/y — | 145.6 y/y 19.2% | 234.0 y/y 116.8% | 58.2 y/y — | 228.8 | -105.2 | 1399.0 y/y -9.0% | 895.8 y/y -9.0% | 12.9% | -216.1 | Link |
| 2024-06-30 | H2 2024 (6M) | OK | 467.3 y/y — | -82.7 y/y — | 107.4 y/y — | 24.6 y/y — | -61.6 y/y — | 229.7 | -113.8 | 1418.0 y/y -9.8% | 902.7 y/y -11.5% | -13.0% | 17.2 | — |
| 2023-12-31 | H1 2024 (6M) | OK | 368.0 y/y — | -14.2 y/y — | 122.2 y/y — | 107.9 y/y — | -61.4 y/y — | 84.2 | -160.0 | 1536.5 y/y — | 984.7 y/y — | -12.3% | 241.2 | Link |
| 2023-06-30 | FY 2023 (12M) | OK | 767.4 y/y — | -11.4 y/y — | 260.8 y/y — | 249.4 y/y — | -16.5 y/y — | 308.0 | -435.6 | 1572.2 y/y — | 1020.4 y/y — | — | 93.9 | — |
Quarterly values (AUD mln)
Year-over-year change
FCF (AUD mln)
Net debt / cash (AUD mln)
| year | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| cash flow / profit | 25.19x | — | — | 3.23x |
| accruals, % of assets | -14.3% | -20.2% | -31.0% | -24.9% |
Current 4 608spot vs LTM +23%
Target market cap from conservative EBITDA and the historical EV/EBITDA
Upside: +5.0%
Main driver: Gold +34% vs LTM; revenue ×1.23 vs costs ×1.04; EBITDA 1 040→1 099; at 5.5× EV/EBITDA → +5%.
Product prices — moves vs the LTM average
| Commodity | Share | Spot | LTM | 3-yr | vs LTM, $ | vs LTM, AUD | 3y vs LTM |
|---|---|---|---|---|---|---|---|
| Gold (rev) | +100% | 4 608.19 | 3 443.92 | 3 255.54 | +34% | +23% | -5% |
How it is calculated — revenue → costs → EBITDA → target market cap
| 1 · Reported baseline (LTM) | |
| LTM revenue | 1 958 |
| LTM EBITDA | 1 040 |
| LTM cash costs (revenue − EBITDA) | 918 |
| 2 · Revenue projection | |
| Revenue multiplier — spot | ×1.229 (+23%) |
| = Spot revenue | 2 407 |
| Revenue multiplier — 3y price | ×0.868 (-13%) |
| = 3-year-price revenue | 1 701 |
| 3 · Costs projection | |
| Cost multiplier — spot | ×1.040 (+4%) |
| = Spot cash costs | 955 |
| Cost multiplier — 3y price | ×1.040 (+4%) |
| = 3-year-price cash costs | 955 |
| 4 · EBITDA projection (revenue − costs) | |
| = Spot EBITDA | 1 452 |
| = 3-year-price EBITDA | 746 |
| Conservative EBITDA = min(spot, avg) | 1 099 |
| 5 · Valuation → target market cap | |
| Historical EV/EBITDA (75th pct) | 5.5x |
| Target EV = EV/EBITDA × conservative EBITDA | 6 062 |
| Net debt | -759 |
| Target market cap = EV − net debt | 6 821 |
| Current market cap | 6 496 |
Upside = target market cap ÷ current − 1 = +5.0%
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 | 1 134 | 1 013 | +11.9% | 373 | -11 | — |
| 2024 FY | 1 263 | 1 288 | -2.0% | 200 | 496 | -59.6% |
| 2025 FY | 1 647 | 1 712 | -3.8% | 784 | 607 | +29.3% |
Projected EV/EBITDA 3.8x · target 75th pct (3y) 19.6x · LTM avg 5.8x
| Date | Per share | Details | Status | Source |
|---|---|---|---|---|
| 2026-03-11 | 0.15 AUD | Ex-dividend: 0.15 AUD per share | Paid | Yahoo Finance (ex-div) |
| 2025-09-10 | 0.05 AUD | Ex-dividend: 0.05 AUD per share | Paid | Yahoo Finance (ex-div) |
| 2022-10-11 | 0.02 AUD | Ex-dividend: 0.02 AUD per share | Paid | Yahoo Finance (ex-div) |
| 2021-09-13 | 0.03 AUD | Ex-dividend: 0.03 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 Regis Resources (RRL) — from primary filings.
Regis Resources Limited is an Australian gold mining company that explores, develops, and operates gold projects in Western Australia and New South Wales.
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