Goldstone Resources Limited

0.45pAs of Sun 8 Nov 2026, 12:00 UTC

LSE:GRLMaterials

Ctry United Kingdom

PE (Fwd) •••

TSR 10Y CAGR (12.80%)

Div yield —

ROE (33.27%)

Gold

Beta (5Y) 0.63

PE TTM —

TSR TTM 12.50%

Mkt cap £7.548M

ROIC 15.01%

SE Grade™

Value

Quality

Moat

Consensus

Reference

0.463p

2.98%

(69.48%)

Hold 12|2|8|12|12

TTM

FYE 31 Dec USD

FY2016

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026E

Trend

5Y

10Y

Peers

1.394

Revenue$M

1.344

1.421

1.489

1.576

1.643

1.723

1.825

1.941

2.082

2.231

1.438

6.32%

6.01%

24

14.49

Revenue growth%

14.30

13.86

14.94

15.28

15.60

15.41

13.24

11.64

13.17

14.61

7.01

13.24

14.45

30

4.87

Gross margin%

5.76

6.49

5.36

6.80

8.26

6.66

5.47

4.29

6.51

8.45

20.96

6.51

6.50

60

6.35

Operating margin%

23.77

22.14

19.76

21.30

22.01

24.17

24.23

23.42

21.46

19.61

2.51

23.42

22.07

26

29.04

Net margin%

9.24

7.87

10.20

10.06

12.95

15.64

16.71

14.35

13.85

15.00

26.74

15.00

13.40

54

9.254

P/E ratio (avg)x

24.64

25.60

23.67

25.08

22.48

20.07

19.03

17.64

19.35

18.67

14.73

19.03

21.27

54

19.90

EV/EBITx

13.24

13.73

14.06

15.11

14.27

14.90

15.29

16.34

17.14

16.05

12.68

16.05

15.00

17

6.58

FCF yield (avg)%

7.96

8.74

5.81

7.63

6.59

8.44

7.15

6.29

3.72

5.18

5.03

6.29

6.87

17

16.41

FCF margin%

21.70

21.14

19.11

17.03

19.49

17.96

19.60

19.05

17.52

18.43

15.97

18.43

19.08

6

0.537

FCF / Net incomex

0.806

0.866

0.939

1.041

1.057

1.141

1.254

1.301

1.229

1.353

1.724

1.254

1.099

54

15.10

ROIC%

29.40

27.16

24.59

25.45

25.51

24.05

23.94

26.33

23.95

23.26

13.61

23.95

25.02

79

4.77

Return on equity%

13.42

14.14

11.57

14.06

14.66

17.09

14.62

14.50

15.21

12.79

8.94

14.62

14.32

53

20.54

Return on assets%

2.05

0.81

0.40

2.36

4.38

4.29

5.23

2.95

1.67

1.13

27.05

2.95

2.20

70

—

EPS$

—

—

—

—

—

—

—

—

—

—

—

2.76%

4.77%

—

24.17

EPS growth%

28.88

30.38

27.69

29.86

29.18

27.73

27.68

28.07

25.38

27.34

27.34

27.68

27.90

33

—

Bookvalue per sh$

—

—

—

—

—

—

—

—

—

—

—

(0.18%)

(1.96%)

—

—

FCF per share$

—

—

—

—

—

—

—

—

—

—

—

2.82%

4.16%

—

—

Dividend per sh$

—

—

—

—

—

—

—

—

—

—

—

8.87%

9.87%

—

7.23

Div yield (avg)%

15.64

16.97

15.27

16.88

16.93

18.47

21.11

22.38

20.39

18.81

26.27

20.39

17.72

73

21.18

Payout ratio%

4.60

3.20

0.57

1.78

0.40

0.40

0.40

2.46

4.53

3.96

24.16

2.46

2.12

9

1.667

Shares (diluted)B

1.236

1.257

1.296

1.353

1.227

1.255

1.335

1.475

1.528

1.621

1.639

5.72%

1.55%

36

23.92

Buyback yield%

9.07

7.71

8.47

7.15

5.87

7.59

8.21

8.43

9.96

8.77

17.26

8.43

8.32

43

1.310

D/E ratiox

0.184

0.216

0.217

0.243

0.279

0.291

0.288

0.295

0.290

0.328

0.966

0.291

0.283

69

2.469

Enterprise value$M

0.732

0.794

0.727

0.729

0.692

0.713

0.741

0.726

0.691

0.637

0.248

(1.66%)

(1.58%)

64

2.529

LT debt$M

4.244

4.821

4.601

4.992

5.568

6.220

6.798

7.143

7.505

8.290

0.845

8.28%

7.99%

64

Peers (US$9.028M)

Cap (US$)

PE

Royal Road Minerals…

44.03M

—

Meantime Resources PLC

18.97M

—

Minera IRL Limited

2.998M

—

Gold Springs Resource…

9.020M

—

Capital

TTM

5Y

10Y

Leveragex

4.492

(0.644)

(0.602)

EBIT/Intx

1.490

0.391

0.391

Own earn%

25.40

133.37

110.02

Sh yield%

31.14

29.31

25.38

Owners

Insiders/Inst%

5.08

32.80

Short interest%

5.58

SBC / revenue%

1.25

Record

10Y

Profitable years

10/10

Revenue growth years

10/10

EPS growth years

10/10

Dividend streakyrs

19

Op margin range%

20–24

$1 testx

−0.2

Incr. ROIC%

9

Growth vs revenue

Latest

Trend

10Y CAGR

Rel growth

Revenue

$2.231M

6.01%

1.00×

Cost of revenue

$1.562M

6.01%

1.00×

Operating expenses

$0.326M

5.58%

0.96×