Landore Resources Limited

1.60pAs of Sun 8 Nov 2026, 12:00 UTC

LSE:LNDMaterials

Ctry United Kingdom

PE (Fwd) •••

TSR 10Y CAGR (31.11%)

Div yield —

ROE (202.17%)

Other Precious Metals

Beta (5Y) (0.31)

PE TTM —

TSR TTM (62.79%)

Mkt cap £5.957M

ROIC (168.99%)

SE Grade™

—

Value

Quality

Moat

Consensus

Reference

1.81p

13.16%

(58.99%)

Hold 5|0|5|7|4

TTM

FYE 31 Dec GBP

FY2016

FY2017

FY2018

FY2019

FY2020

FY2021

FY2022

FY2023

FY2024

FY2025

FY2026E

Trend

5Y

10Y

Peers

1.193

Revenue£M

1.152

1.168

1.234

1.253

1.294

1.340

1.371

1.420

1.477

1.547

1.300

3.64%

3.43%

50

15.89

Revenue growth%

4.76

2.34

0.40

0.40

2.22

2.80

3.27

0.66

1.22

0.40

18.68

1.22

1.72

24

6.33

Gross margin%

34.32

35.72

35.60

34.18

36.27

38.81

37.67

39.71

36.95

34.55

7.46

37.67

35.99

62

27.43

Operating margin%

26.69

24.18

22.05

20.39

18.98

21.31

20.94

22.00

22.75

20.67

17.41

21.31

21.65

48

5.13

Net margin%

11.43

11.53

13.78

11.84

9.42

9.67

11.49

10.53

9.61

10.88

3.87

10.53

11.15

13

36.32

P/E ratio (avg)x

21.81

22.28

21.63

22.78

24.14

25.95

26.62

24.61

24.56

21.26

21.10

24.61

23.46

69

12.75

EV/EBITx

34.04

35.47

39.45

44.23

42.78

45.51

48.14

53.11

50.74

56.96

34.38

50.74

44.87

60

24.71

FCF yield (avg)%

24.75

27.62

28.65

28.26

28.42

26.88

27.59

24.88

23.59

23.89

3.57

24.88

27.24

28

29.34

FCF margin%

27.51

25.27

24.83

25.12

24.25

25.51

23.18

25.89

25.83

25.20

19.51

25.51

25.23

14

0.793

FCF / Net incomex

1.903

1.942

1.946

2.059

2.148

1.934

2.088

2.090

1.944

2.048

1.183

2.048

1.997

67

13.49

ROIC%

11.90

9.23

7.18

7.75

9.42

8.18

6.53

3.89

5.20

8.18

26.20

6.53

7.97

69

27.08

Return on equity%

7.72

4.96

5.70

6.18

6.85

4.21

2.84

3.28

1.52

2.56

26.64

2.84

4.58

23

17.49

Return on assets%

11.64

9.09

11.88

14.06

14.49

17.20

14.82

14.24

13.01

11.35

9.28

14.24

13.54

85

—

EPS£

—

—

—

—

—

—

—

—

—

—

—

(0.03%)

(0.34%)

—

12.96

EPS growth%

25.95

28.82

26.43

26.52

24.54

22.62

24.47

22.91

23.85

25.54

9.99

23.85

25.04

50

—

Bookvalue per sh£

—

—

—

—

—

—

—

—

—

—

—

3.35%

4.32%

—

—

FCF per share£

—

—

—

—

—

—

—

—

—

—

—

4.63%

6.50%

—

—

Dividend per sh£

—

—

—

—

—

—

—

—

—

—

—

6.66%

1.91%

—

11.52

Div yield (avg)%

18.20

18.94

19.57

19.75

19.48

16.49

14.92

14.69

12.90

14.65

4.70

14.69

17.34

66

11.38

Payout ratio%

6.99

5.21

5.08

3.70

6.18

5.18

7.51

5.73

3.37

3.78

12.42

5.18

5.20

68

363.4

Shares (diluted)M

499.1

484.9

554.9

612.3

674.8

776.5

829.0

969.5

974.1

922.9

383.3

6.46%

7.30%

33

27.00

Buyback yield%

19.68

20.02

19.87

21.26

21.54

21.48

23.92

23.15

25.38

25.40

5.85

23.92

21.51

21

0.912

D/E ratiox

0.465

0.487

0.547

0.648

0.637

0.638

0.652

0.780

0.840

0.899

1.530

0.780

0.643

55

0.360

Enterprise value£M

0.947

1.050

1.122

1.241

1.399

1.448

1.473

1.597

1.746

1.854

0.966

5.79%

5.86%

44

0.573

LT debt£M

1.078

0.941

1.022

1.004

0.919

0.801

0.869

0.816

0.843

0.780

0.325

(3.23%)

(3.69%)

44

Peers (US$8.015M)

Cap (US$)

PE

Ferro-Alloy Resources…

33.54M

—

Alma Metals Limited

12.67M

—

Arcadia Minerals…

3.546M

—

Highcliff Metals Corp.

7.854M

—

Capital

TTM

5Y

10Y

Leveragex

0.274

0.214

0.240

EBIT/Intx

0.974

0.292

0.276

Own earn%

41.27

17.46

3.72

Sh yield%

38.52

38.27

38.90

Owners

Insiders/Inst%

11.35

35.07

Short interest%

4.55

SBC / revenue%

0.29

Record

10Y

Profitable years

10/10

Revenue growth years

10/10

EPS growth years

10/10

Dividend streakyrs

15

Op margin range%

19–27

$1 testx

—

Incr. ROIC%

2

Growth vs revenue

Latest

Trend

10Y CAGR

Rel growth

Revenue

£1.547M

3.43%

1.00×

Cost of revenue

£0.852M

3.70%

1.03×

Operating expenses

£0.311M

3.35%

0.99×