investorscraft@gmail.com

Intrinsic ValuePYX Resources Limited (PYX.L)

Previous Close£0.47
Intrinsic Value
Upside potential
Previous Close
£0.47

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

PYX Resources Limited operates in the industrial materials sector, specializing in the exploration and development of mineral sands deposits, primarily zircon and titanium dioxide, along with by-products like rutile, leucoxene, and ilmenite. The company's core revenue model is driven by the extraction and sale of these high-value minerals, which are critical inputs for ceramics, paints, and industrial applications. PYX Resources holds strategic assets in Indonesia, including the Mandiri and Tisma deposits, positioning it in a resource-rich region with competitive advantages in mineral sands production. The company serves global markets, distributing its products across the Americas, Asia, and Europe, leveraging demand from industries reliant on durable materials. Despite its niche focus, PYX faces competition from larger diversified mining firms, requiring efficient operations and cost management to maintain profitability. Its market position is underpinned by the quality of its deposits and the growing demand for zircon in high-tech applications, though its small scale relative to industry leaders presents both challenges and opportunities for targeted growth.

Revenue Profitability And Efficiency

PYX Resources reported revenue of £11.04 million for the period, reflecting its operational scale in mineral sands. However, the company posted a net loss of £1.25 million, indicating challenges in achieving profitability. Operating cash flow was negative at £1.06 million, compounded by capital expenditures of £1.4 million, highlighting ongoing investment needs. The diluted EPS of -£0.0027 further underscores current inefficiencies in translating revenue into earnings.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flow suggest limited near-term earnings power, with capital expenditures exceeding operating cash flow. This dynamic indicates reliance on external funding or reserves to sustain operations and growth initiatives. The modest total debt of £19,000 provides some financial flexibility, but the lack of positive earnings raises questions about long-term capital efficiency and return on invested capital.

Balance Sheet And Financial Health

PYX Resources maintains a relatively strong liquidity position with £5.01 million in cash and equivalents, offering a buffer against operational losses. The minimal debt burden (£19,000) suggests low financial leverage, reducing near-term solvency risks. However, the negative operating cash flow and net income warrant close monitoring of working capital and funding requirements to sustain exploration and development activities.

Growth Trends And Dividend Policy

The company's growth trajectory is tied to its ability to scale production and optimize costs in its Indonesian mineral sands operations. With no dividend payments, PYX prioritizes reinvestment into resource development, though its current financial performance may limit aggressive expansion. Market demand for zircon and titanium dioxide could drive future growth, but execution risks remain given its unprofitability and cash flow constraints.

Valuation And Market Expectations

PYX Resources' market capitalization of £6.95 million reflects its small-cap status and speculative appeal. The negative beta (-0.261) suggests low correlation with broader market movements, possibly due to its niche focus. Investors likely weigh its asset potential against operational challenges, with valuation hinging on future profitability improvements and commodity price trends.

Strategic Advantages And Outlook

PYX Resources benefits from strategic mineral sands assets in Indonesia, a region with growing industrial demand. Its focus on high-purity zircon and titanium dioxide aligns with global supply needs, but operational execution and cost management are critical to capitalizing on this positioning. The outlook remains cautious, dependent on achieving sustainable cash flow and scaling production efficiently amid competitive and macroeconomic pressures.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount