Pantoro Future Growth

Future criteria checks 4/6

Pantoro is forecast to grow earnings and revenue by 53.6% and 17.7% per annum respectively. EPS is expected to grow by 56.8% per annum. Return on equity is forecast to be 13% in 3 years.

Key information

53.6%

Earnings growth rate

56.8%

EPS growth rate

Metals and Mining earnings growth	28.9%
Revenue growth rate	17.7%
Future return on equity	13.0%
Analyst coverage	Low
Last updated	09 Dec 2024

Recent future growth updates

No updates

Recent updates

Earnings and Revenue Growth Forecasts

DB:RKN - Analysts future estimates and past financials data (AUD Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
6/30/2027	415	111	132	172	3
6/30/2026	400	116	138	202	4
6/30/2025	360	110	91	174	4
6/30/2024	229	-49	-41	-1	N/A
3/31/2024	188	-47	-61	-22	N/A
12/31/2023	147	-45	-81	-43	N/A
9/30/2023	123	-60	-81	-30	N/A
6/30/2023	99	-75	-81	-17	N/A
3/31/2023	88	-65	-82	-9	N/A
12/31/2022	77	-56	-84	-1	N/A
9/30/2022	75	-33	-67	9	N/A
6/30/2022	74	-11	-49	20	N/A
3/31/2022	79	-3	-38	26	N/A
12/31/2021	85	4	-28	32	N/A
9/30/2021	86	8	-22	33	N/A
6/30/2021	88	12	-16	34	N/A
3/31/2021	88	9	-12	33	N/A
12/31/2020	88	5	-9	33	N/A
9/30/2020	85	-12	-13	26	N/A
6/30/2020	82	-29	-18	19	N/A
3/31/2020	80	-27	-16	19	N/A
12/31/2019	77	-25	-15	18	N/A
9/30/2019	77	-12	-11	18	N/A
6/30/2019	77	1	-7	19	N/A
3/31/2019	79	3	-7	21	N/A
12/31/2018	82	5	-7	23	N/A
9/30/2018	84	9	-3	28	N/A
6/30/2018	87	14	1	32	N/A
3/31/2018	86	13	N/A	29	N/A
12/31/2017	85	12	N/A	26	N/A
9/30/2017	74	-2	N/A	23	N/A
6/30/2017	64	-16	N/A	20	N/A
3/31/2017	51	-19	N/A	15	N/A
12/31/2016	39	-22	N/A	11	N/A
9/30/2016	29	-14	N/A	7	N/A
6/30/2016	20	-5	N/A	3	N/A
3/31/2016	12	-5	N/A	1	N/A
12/31/2015	5	-5	N/A	-1	N/A
9/30/2015	2	-4	N/A	-1	N/A
6/30/2015	N/A	-4	N/A	-1	N/A
3/31/2015	0	-7	N/A	-1	N/A
12/31/2014	0	-11	N/A	-1	N/A
9/30/2014	0	-12	N/A	-1	N/A
6/30/2014	0	-13	N/A	-1	N/A
3/31/2014	0	-8	N/A	-1	N/A
12/31/2013	1	-4	N/A	-1	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: RKN is forecast to become profitable over the next 3 years, which is considered faster growth than the savings rate (1%).

Earnings vs Market: RKN is forecast to become profitable over the next 3 years, which is considered above average market growth.

High Growth Earnings: RKN is expected to become profitable in the next 3 years.

Revenue vs Market: RKN's revenue (17.7% per year) is forecast to grow faster than the German market (5.7% per year).

High Growth Revenue: RKN's revenue (17.7% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: RKN's Return on Equity is forecast to be low in 3 years time (13%).

Discover growth companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2024/12/24 04:12
End of Day Share Price	2024/12/23 00:00
Earnings	2024/06/30
Annual Earnings	2024/06/30

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Pantoro Limited is covered by 5 analysts. 4 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

Analyst	Institution
David Coates	Bell Potter
Tim McCormack	Canaccord Genuity
Paul Hissey	MA Moelis Australia Securities Pty Ltd

Pantoro Future Growth

Future criteria checks 4/6

Key information

Recent future growth updates

Recent updates

Pantoro Limited Announces Colin McIntyre to Retire from the Board

Full year 2024 earnings released: AU$0.009 loss per share (vs AU$0.037 loss in FY 2023)

Pantoro Limited has filed a Follow-on Equity Offering in the amount of AUD 100 million.

Pantoro Limited has completed a Follow-on Equity Offering in the amount of AUD 88.303825 million.

Independent Non-Executive Director recently sold €53k worth of stock

Pantoro Limited, Annual General Meeting, May 29, 2024

First half 2024 earnings released: AU$0.003 loss per share (vs AU$0.028 loss in 1H 2023)

Independent Non-Executive Director recently sold €211k worth of stock

New major risk - Financial position

Independent Non-Executive Director recently sold €93k worth of stock

New major risk - Financial position

New minor risk - Market cap size

Full year 2023 earnings released: AU$0.037 loss per share (vs AU$0.007 loss in FY 2022)

New minor risk - Financial data availability

Pantoro Limited, Annual General Meeting, Nov 06, 2023

Pantoro Limited has completed a Follow-on Equity Offering in the amount of AUD 30 million.

Pantoro Limited has completed a Follow-on Equity Offering in the amount of AUD 30 million.

Less than half of directors are independent

First half 2023 earnings released: AU$0.028 loss per share (vs AU$0 in 1H 2022)

Pantoro Limited (ASX:PNR) entered into a implementation deed to acquire Tulla Resources Plc (ASX:TUL) from Tulla Resources Group Pty Limited and others for approximately AUD 140 million.

Beacon Minerals Limited (ASX:BCN) acquired 19.82% stake in Maximus Resources Limited (ASX:MXR) from Pantoro Limited (ASX:PNR) for AUD0.042 per share.

Beacon Minerals Limited (ASX:BCN) agreed to acquire 19.82% stake in Maximus Resources Limited (ASX:MXR) from Pantoro Limited (ASX:PNR) for AUD0.042 per share.

Pantoro Limited has completed a Follow-on Equity Offering in the amount of AUD 28.5 million.

Pantoro Announces Lamboo PGE Drilling Identifies New High Grade Reef System with Nickel and Copper Sulphides

Pantoro Limited Provides Results as It Advances the Phase Two Exploration Drilling Program Targeting the High Grade Mainfield At the Norseman Gold Project

Pantoro Limited Announces First Gold Poured At the Norseman Gold Project

Pantoro Limited, Annual General Meeting, Nov 28, 2022

Full year 2022 earnings released: AU$0.007 loss per share (vs AU$0.009 profit in FY 2021)

Pantoro Limited Reports Initial Results from Norseman Lithium JV

An unknown buyer acquired an unknown minority stake in Pantoro Limited (ASX:PNR) from Tulla Resources Group Pty Limited.

Pantoro Limited Provides an Update of Project Construction and Mining Activities At the Norseman Project

Pantoro Limited Provides an Update of Project Construction and Mining Activities At the Norseman Project

Pantoro Limited Announces an Update to the Mineral Resource and Ore Reserve At the Green Lantern Deposit, Part of the Scotia Mining Centre At the Norseman Project

Pantoro Limited Announces Update to the Mineral Resource and Ore Reserve At the Green Lantern Deposit, Part of the Scotia Mining Centre At the Norseman Project

Pantoro Limited Announces Drilling Results from Green Lantern at the Norseman Project

Pantoro Limited to Advise That the Initial 2022 Step Out Drilling at the Lamboo

Independent Non-Executive Director recently bought €55k worth of stock

Pantoro Limited Provides an Update of Project Construction and Mining Activities At the Norseman Project

Pantoro Limited Provides an Update on the PGE Potential on Its Tenure in the Norseman Region

Pantoro Limited Announces 20,000 M Drill Programme Commences at Lamboo PGE Project

Pantoro Limited Announces an Update to the Mineral Resource Estimates and Ore Reserve At the Scotia Deposit

First half 2022 earnings: Revenues and EPS in line with analyst expectations

Pantoro Limited Announces the Results from the Drilling Completed Late Last Year Prior to the Wet Season

Pantoro Limited Announces Operations Update At Both Its Norseman and Halls Creek Projects

Pantoro Limited Announces Significant Lamboo PGE Strike Extension

Pantoro Limited Announces Lamboo PGE Drilling to Continue

Full year 2021 earnings released: EPS AU$0.009 (vs AU$0.025 loss in FY 2020)

Pantoro Limited Provide Its Annual Mineral Resource and Ore Reserve Statement

Pantoro Limited Announces Maiden Mineral Resource Estimate and Ore Reserve at the Green Lantern Deposit, Part of the Scotia Mining Centre at the Norseman Gold Project

Pantoro Limited Provides Results from its Initial Drilling Program Targeting the Historic Mainfield at the Norseman Gold Project

Pantoro Limited Announces Third New Discovery At the Scotia Mining Centre

Pantoro Limited Announces Further High-Grade Results from A Ten Hole Infill Drilling Program on the Sailfish Prospect on Lake Cowan At the Norseman Gold Project

Pantoro Limited Identifies High Grade Mineralisation at the Lord Percy Deposit

Pantoro Limited Announces Deep Drilling At Scotia Confirms High Grade Mineralisation

First half 2021 earnings released: EPS AU$0.006 (vs AU$0.022 loss in 1H 2020)

GR Engineering Services Limited Receives Letter of Intent from Pantoro Limited for the Engineering, Procurement and Construction of a New Processing Plant for its Norseman Gold Project

Pantoro Limited Provides Update on its Regional Exploration Activities at its 100% Owned Halls Creek Project, Located in the East Kimberley Region in Western Australia

Pantoro Limited Announces Further High Grade Results from the Sailfish Prospect

Pantoro Limited Announces the Presence and Continuity of Two Additional High Grade Lodes at the Wagtail Underground Mine at the Halls Creek Project

Pantoro Limited Announces Its Definitive Feasibility Study Confirms Attractive Economics and Mine Life for Phase One Norseman Restart

Full year earnings released - €0.025 loss per share

Pantoro Limited Announces Halls Creek Project Mineral Resource & Ore Reserve Update

Pantoro Limited announced that it has received AUD 50 million in funding

Pantoro Limited has completed a Follow-on Equity Offering in the amount of AUD 5.500072 million.

Pantoro Limited announced that it expects to receive AUD 50 million in funding

Earnings and Revenue Growth Forecasts

Analyst Future Growth Forecasts

Earnings per Share Growth Forecasts

Future Return on Equity

Discover growth companies

Company Analysis and Financial Data Status

Data Sources

Analysis Model and Snowflake

Industry and Sector Metrics

Analyst Sources