Explore 3 Stock Ideas & Industry Insights Download Free Report

18889881171
Shopping Cart 0
countryflagUS
Login

Grange Resources Ltd

Basic Materials AU GRR

0.155AUD
0.00(0%)

Last update at 2026-06-05T06:10:00Z

Day Range

0.150.16
LowHigh

52 Week Range

0.150.30
LowHigh

Fundamentals

  • Previous Close 0.15
  • Market Cap179.39M
  • Volume2196974
  • P/E Ratio3.88
  • Dividend Yield-%
  • EBITDA106.41M
  • Revenue TTM477.85M
  • Revenue Per Share TTM0.41
  • Gross Profit TTM 64.78M
  • Diluted EPS TTM0.04

Source: TradingView
The charts and visual representations are sourced from TradingView through embedded widgets. For any issues with chart display, please visit the TradingView website

Analyst Recommendations

Financials

Income Statement

Balance Sheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Income before tax 67.14M 81.00M 215.09M 248.83M 460.89M
Minority interest - - - - 0.65M
Net income 46.60M 58.55M 150.10M 171.74M 322.26M
Selling general administrative - 5.67M 5.05M 3.43M 2.95M
Selling and marketing expenses - 3.81M 15.57M - -
Gross profit 59.41M 61.32M 199.51M 285.99M 462.69M
Reconciled depreciation - 48.56M 55.47M 25.46M 18.30M
Ebit 52.16M 81.22M 219.06M 251.24M 459.64M
Ebitda 171.75M 243.74M 274.53M 276.70M 477.94M
Depreciation and amortization 119.59M 162.52M 55.47M 25.46M 18.30M
Non operating income net other - - - - -
Operating income 52.16M 60.90M 194.54M 251.24M 459.64M
Other operating expenses 425.69M 459.75M 420.20M 359.59M 353.76M
Interest expense 0.20M 0.21M 1.07M 2.40M 0.91M
Tax provision - 22.45M 64.99M 77.09M 139.28M
Interest income - 17.34M 14.64M 9.73M 22.76M
Net interest income - 14.02M 10.52M 6.29M 4.33M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 20.54M 22.45M 64.99M 77.09M 139.28M
Total revenue 477.85M 520.80M 614.74M 594.55M 781.66M
Total operating expenses 7.25M 9.33M 4.97M 51.03M 34.79M
Cost of revenue 418.44M 459.49M 415.23M 308.56M 318.97M
Total other income expense net 14.97M 20.10M 20.55M -2.41200M 1.25M
Discontinued operations - - - - -
Net income from continuing ops - 58.55M 150.10M 171.74M 321.62M
Net income applicable to common shares - 58.55M 150.10M 171.74M 322.26M
Preferred stock and other adjustments - - - - -
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Total assets 1443.26M 1301.32M 1289.38M 1098.22M 1120.23M
Intangible assets - - - - -
Earning assets - - - - -
Other current assets 4.51M 15.41M 4.12M 1.25M 1.71M
Total liab 335.10M 240.06M 258.05M 194.09M 249.02M
Total stockholder equity 1108.15M 1061.26M 1031.33M 904.13M 871.22M
Deferred long term liab - - - - -
Other current liab 28.83M 28.85M 35.03M 44.73M 106.51M
Common stock 331.51M 331.51M 331.51M 331.51M 331.51M
Capital stock - - 331.51M 331.51M 331.51M
Retained earnings 778.00M 731.40M 701.79M 574.83M 541.98M
Other liab - - - 97.88M 88.44M
Good will - - - - -
Other assets - - - 8.99M 51.33M
Cash 94.55M 71.45M 109.71M 108.41M 443.89M
Cash and equivalents - - - - -
Total current liabilities 64.88M 68.14M 77.38M 94.01M 160.05M
Current deferred revenue 2.99M - 2.66M - -
Net debt -94.28800M -70.12600M -107.49100M -101.92900M -426.43500M
Short term debt 0.09M 1.27M 1.44M 4.28M 16.92M
Short long term debt - - - - -
Short long term debt total 0.26M 1.32M 2.21M 6.48M 17.45M
Other stockholder equity - -0.00000M - -2.22000M -2.27300M
Property plant equipment - - - 565.73M 418.10M
Total current assets 576.22M 539.93M 539.16M 521.91M 650.81M
Long term investments - - - - -
Net tangible assets - - - 904.13M 871.22M
Short term investments 180.60M 226.60M 172.90M 192.18M 19.59M
Net receivables 48.97M 0.75M 72.62M 57.17M 23.62M
Long term debt - - - - 0.00000M
Inventory 247.60M 225.72M 179.82M 162.90M 162.00M
Accounts payable 32.96M 38.03M 38.25M 45.00M 36.61M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -1.36300M -1.65700M -1.97700M -2.22000M -2.27300M
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 355.15M 11.56M 292.74M 10.57M 7.98M
Deferred long term asset charges - - - - -
Non current assets total 867.03M 761.39M 750.21M 576.31M 469.43M
Capital lease obligations - - 2.21M 6.48M 17.45M
Long term debt total - - - 2.20M 0.54M
Breakdown 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Type yearly yearly yearly yearly yearly
Date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
Investments - -253.37600M -241.90000M -396.24400M 0.50M
Change to liabilities - - - 74.48M 17.86M
Total cashflows from investing activities -109.51700M -253.37600M -241.90000M -396.24400M -79.56600M
Net borrowings - - - -6.67000M -3.22200M
Total cash from financing activities -1.79200M -30.72900M -25.18700M -145.55100M -165.25000M
Change to operating activities - - - -0.54000M 1.42M
Net income 46.60M 58.55M 150.10M 171.74M 322.26M
Change in cash 23.10M -38.25700M 1.29M -335.47900M 260.50M
Begin period cash flow 71.45M 109.71M 108.41M 443.89M 183.38M
End period cash flow 94.55M 71.45M 109.71M 108.41M 443.89M
Total cash from operating activities 132.51M 239.92M 267.11M 197.20M 498.16M
Issuance of capital stock - - - - -
Depreciation 119.59M 162.60M 125.67M 25.46M 18.30M
Other cashflows from investing activities -0.51000M -53.58900M 0.01M -171.66500M -38.94100M
Dividends paid - -28.93400M -23.14700M -138.88100M -162.02800M
Change to inventory -21.87900M -45.90200M -16.91200M -0.90300M -39.66400M
Change to account receivables -32.76600M 61.01M -16.19100M -34.34700M 58.86M
Sale purchase of stock - - - - -
Other cashflows from financing activities -1.79200M -1.79500M -2.04000M -6.67000M -3.22200M
Change to netincome - - - -12.14500M -25.28000M
Capital expenditures 154.43M 199.79M 258.19M 224.58M 80.07M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -30.24100M 25.05M -12.09600M 30.15M 6.44M
Stock based compensation - - - - -
Other non cash items -3.43600M -6.27800M 3.43M -197.19800M -340.56000M
Free cash flow -21.91500M 40.13M 8.92M -27.38100M 418.09M

Peer Comparison

Sector: Basic Materials Industry: Steel

Company Change (AUD) Price (AUD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
GRR
Grange Resources Ltd		 - -% 0.15 3.88 5.19 0.38 0.17 0.44 1.82
BSL
Bluescope Steel Ltd		 0.51 1.56% 33.19 56.34 14.37 0.86 1.29 0.84 11.11
SGM
Sims Ltd		 -0.39 1.40% 27.50 - 15.20 0.70 2.20 0.80 21.09
CIA
Champion Iron Ltd		 -0.09 2.07% 4.25 13.56 12.33 1.37 1.62 1.85 6.44
BCI
BCI Minerals Ltd		 -0.005 1.43% 0.34 - 243.90 269.01 1.37 8.58 62.11

Reports Covered

Stock Research & News

View All

Profile

Grange Resources Limited owns and operates integrated iron ore mining and pellet production business in Australia, China, South Korea, Indonesia, and internationally. The company is involved in the mining, processing, sale of iron ore, exploration, evaluation, and development of mineral resources. It owns interest in the Savage River project located in 100km southwest of the city of Burnie; the Pellet Plant project situated in Port Latta located to the 70Km northwest of Burnie; and the Southdown magnetite project located 90km from Albany Western Australia Great Southern region. Grange Resources Limited was incorporated in 1985 and is based in Burnie, Australia.

Grange Resources Ltd

34A Alexander Street, Burnie, TAS, Australia, 7320

Key Executives

Name Title Year Born
Mr. Honglin Zhao CEO, MD & Exec. Director 1953
Mr. Steven Thanh Phan Chief Financial Officer NA
Mr. Ben Maynard BSc(Hons), Grad Dip Comp Chief Operating Officer NA
Mr. Philip Gao Chief Commercial Mang. NA
Mr. Piers Richard Lewis AGIA, B.Com., BComm, C.A., CA Company Sec. NA
Mr. Honglin Zhao CEO, MD & Executive Director 1953
Mr. Chongtao Xu Executive Director NA
Mr. Piers Richard Lewis AGIA, B.Com., BComm, C.A. Company Secretary NA
Mr. Chongtao Xu Executive Director NA
Mr. Honglin Zhao CEO, MD & Executive Director 1953

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on an ‘as is’ basis, using their API. We cannot guarantee the completeness or validity of the information and data provided on this page, as well as via the API. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general information purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine is not liable for any errors or omissions in the information provided or for any actions taken in reliance on it. You should seek advice from a financial adviser, stockbroker or other professional adviser (including taxation and legal advice) as necessary before acting on this information.