CHRYSOS CORP. LIMITED (C79)
Share Price Analysis and Chart

Enter the company code or Name for stock analysis:

C79 - CHRYSOS CORP. LIMITED

FNArena Sector : Mining Sector Contracting

Year End: June

GICS Industry Group : Commercial & Professional Services

Debt/EBITDA: -0.46

Index: ALL-ORDS

LAST PRICE	CHANGE +/-	CHANGE %	VOLUME
$7.90 01 Dec 2025	-0.200 OPEN $7.84	-2.47% HIGH $8.08	568,524 LOW $7.77

LAST PRICE

CHANGE +/-

CHANGE %

VOLUME

$7.90

01 Dec
2025

-0.200

OPEN

$7.84

-2.47%

HIGH

$8.08

568,524

LOW

$7.77

TARGET

$9.05

14.6% upside

OTHER COMPANIES IN THE SAME SECTOR
ALQ . ANG . ARI . CDA . DNL . DOW . EHL . GNG . IMD . IPG . LBL . LYL . MAD . MAH . MIN . MLG . MND . MSV . MYE . NWH . ORI . PRN . RAN . RCR . RUL . SGH . SRG . SXE . XRF .

FNARENA'S MARKET CONSENSUS FORECASTS

Title	FY24 Actual	FY25 Actual	FY26 Forecast	FY27 Forecast
EPS (cps)	xxx	- 7.1	3.8	xxx
DPS (cps)	xxx	0.0	0.0	xxx
EPS Growth	xxx	N/A	N/A	xxx
DPS Growth	xxx	N/A	N/A	xxx
PE Ratio	xxx	N/A	202.4	xxx
Dividend Yield	xxx	N/A	0.0%	xxx
Div Pay Ratio(%)	xxx	N/A	N/A	xxx

Dividend yield today if purchased 3 years ago: 0.00%

HISTORICAL DATA ARE ALL IN AUD

Copyright © 2025 FactSet UK Limited. All rights reserved

Title	2020	2021	2022	2023	2024	2025
EPS Basic	xxx	xxx	xxx	xxx	xxx	-7.1
DPS All	xxx	xxx	xxx	xxx	xxx	0.0
Sales/Revenue	xxx	xxx	xxx	xxx	xxx	0.1 M
Book Value Per Share	xxx	xxx	xxx	xxx	xxx	170.5
Net Operating Cash Flow	xxx	xxx	xxx	xxx	xxx	6.9 M
Net Profit Margin	xxx	xxx	xxx	xxx	xxx	-6,740.16 %

EPS Basic

DPS All

Sales/Revenue

Book Value Per Share

Net Operating Cash Flow

Net Profit Margin

Title	2020	2021	2022	2023	2024	2025
Return on Capital Employed	xxx	xxx	xxx	xxx	xxx	-4.15 %
Return on Invested Capital	xxx	xxx	xxx	xxx	xxx	-3.93 %
Return on Assets	xxx	xxx	xxx	xxx	xxx	-3.24 %
Return on Equity	xxx	xxx	xxx	xxx	xxx	-4.15 %
Return on Total Capital	xxx	xxx	xxx	xxx	xxx	-30.86 %
Free Cash Flow ex dividends	xxx	xxx	xxx	xxx	xxx	-59.2 M

Return on Capital Employed

Return on Invested Capital

Return on Assets

Return on Equity

Return on Total Capital

Free Cash Flow ex dividends

Title	2020	2021	2022	2023	2024	2025
Short-Term Debt	xxx	xxx	xxx	xxx	xxx	3 M
Long Term Debt	xxx	xxx	xxx	xxx	xxx	20 M
Total Debt	xxx	xxx	xxx	xxx	xxx	23 M
Goodwill - Gross	xxx	xxx	xxx	xxx	xxx	-
Cash & Equivalents - Generic	xxx	xxx	xxx	xxx	xxx	22 M
Price To Book Value	xxx	xxx	xxx	xxx	xxx	2.76

Short-Term Debt

Long Term Debt

Total Debt

Goodwill - Gross

Cash & Equivalents - Generic

Price To Book Value

Title	2020	2021	2022	2023	2024	2025
Capex	xxx	xxx	xxx	xxx	xxx	68.7 M
Capex % of Sales	xxx	xxx	xxx	xxx	xxx	56,329.51 %
Cost of Goods Sold	xxx	xxx	xxx	xxx	xxx	55 M
Selling, General & Admin. Exp & Other	xxx	xxx	xxx	xxx	xxx	11 M
Research & Development	xxx	xxx	xxx	xxx	xxx	-
Investments - Total	xxx	xxx	xxx	xxx	xxx	0 M

Capex

Capex % of Sales

Cost of Goods Sold

Selling, General & Admin. Exp & Other

Research & Development

Investments - Total

EXPERT VIEWS
EXTRA COVERAGE

EXPERT VIEWS

Display All Commentary

Sentiment Indicator

1.0

No. Of Recommendations

BROKER	DATE	RATING	RECOMMENDATION	TARGET PRICE	% TO REACH TARGET	COMMENTARY
Shaw and Partners	xx/xx/xxxx	1	xxx, xxxx xxxx	$xx.xx	xx.xx%	Broker commentary and detailed analysis is available for Full Members Only. Login above or Get a Free Trial
Bell Potter	25/11/2025	1	Upgrade to Buy from Hold	$9.40	18.99%	Chrysos' update at the AGM showed revenue in FY26 to 31 October was up 54% y/y to $28.9m, beating Bell Potter's forecast. This was driven by AAC surging 274% y/y to $7.6m while MMAP was slightly down due to a temporary unit decommissioning. AAC now makes up a larger share of revenue (26.4% vs 15.3% in FY25), the broker highlights, as exploration activity lifts sample volumes. FY26 guidance was reiterated at $80-90m revenue and $20-27m EBITDA. Deployments sit at 41 with multiple new installs and leases secured, supporting continued rollout momentum. The broker lifted AAC forecast for FY26 and increased unit deployment estimate for 2H, resulting in a sharp rise to FY26 EPS estimate. Target rises to $9.40 from $6.70 on a lower WACC of 8.1% vs 9.2%, and earnings revisions. Rating upgraded to Buy from Hold. FORECAST Bell Potter forecasts a full year FY26 dividend of 0.00 cents and EPS of 3.70 cents. Bell Potter forecasts a full year FY27 dividend of 0.00 cents and EPS of 7.00 cents.
Ord Minnett	xx/xx/xxxx	0	xxxxxxxxx xx xxxxxxxx		xx.xx%	Broker commentary and detailed analysis is available for Full Members Only. Login above or Get a Free Trial

BROKER

DATE

RATING

RECOMMENDATION

TARGET PRICE

% TO REACH TARGET

COMMENTARY

Shaw and Partners

xx/xx/xxxx

xxx, xxxx xxxx

$xx.xx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial

Bell Potter

25/11/2025

Upgrade to Buy from Hold

$9.40

18.99%

Chrysos' update at the AGM showed revenue in FY26 to 31 October was up 54% y/y to $28.9m, beating Bell Potter's forecast. This was driven by AAC surging 274% y/y to $7.6m while MMAP was slightly down due to a temporary unit decommissioning.

AAC now makes up a larger share of revenue (26.4% vs 15.3% in FY25), the broker highlights, as exploration activity lifts sample volumes. FY26 guidance was reiterated at $80-90m revenue and $20-27m EBITDA.

Deployments sit at 41 with multiple new installs and leases secured, supporting continued rollout momentum. The broker lifted AAC forecast for FY26 and increased unit deployment estimate for 2H, resulting in a sharp rise to FY26 EPS estimate.

Target rises to $9.40 from $6.70 on a lower WACC of 8.1% vs 9.2%, and earnings revisions. Rating upgraded to Buy from Hold.

FORECAST
Bell Potter forecasts a full year FY26 dividend of 0.00 cents and EPS of 3.70 cents.
Bell Potter forecasts a full year FY27 dividend of 0.00 cents and EPS of 7.00 cents.

Ord Minnett

xx/xx/xxxx

xxxxxxxxx xx xxxxxxxx

xx.xx%

Broker commentary and detailed analysis is available for Full Members Only.
Login above or Get a Free Trial

Access Stockbroker Research History >

EXTRA COVERAGE

Display All Commentary

No. Of Recommendations

Please note: unlike Broker Call Report, BC Extra is not updated daily. The info you see might not be the latest. FNArena does its best to update ASAP.

BROKER	DATE	RATING	RECOMMENDATION	TARGET PRICE	% TO REACH TARGET	COMMENTARY

Access Extra Coverage Research History >

C79 STOCK CHART

FNArena News on C79

1	Weekly Ratings, Targets, Forecast Changes – 28-11-25 Dec 01 2025 - Weekly Reports

2	Rudi’s View: BlueScope Steel, IGO, GrainCorp, Pilbara Minerals, Santos & More Aug 14 2025 - Rudi's View

3	Rudi’s View: AI Updates, Hot Favourites & First August Results Aug 07 2025 - Rudi's View

4	Rudi’s View: Bega Cheese, Cettire, Harvey Norman, Sigma, SiteMinder & More Jul 24 2025 - Rudi's View

5	Rudi’s View: Aussie Broadband, oOh!media, Paladin Energy, Seek, Xero & More Jul 17 2025 - Rudi's View

Latest Mining Sector Contracting News

1	Mader Group’s Competitive Advantages Nov 19 2025 - Small Caps

2	Solid Momentum Drives Orica’s FY26 Optimism Nov 17 2025 - Australia

3	Another Step-Change In Growth For SRG Global Oct 22 2025 - Small Caps

4	A Fresh Upgrade Cycle For Monadelphous? Sep 11 2025 - Australia

5	NRW Holdings Happily Says Goodbye To FY25 Aug 27 2025 - Small Caps

6	Treasure Chest: Imdex Jul 31 2025 - Treasure Chest

7	Dyno Nobel Flicks The Switch To Blasting May 15 2025 - Australia

8	When The Cyclical Leg Up For Imdex? May 08 2025 - Commodities

9	Orica’s Transformation Proceeding Apace Mar 24 2025 - Australia

10	NRW Holdings: Navigating The OneSteel Risk Mar 05 2025 - Small Caps

Dividend Yield Today On Last Actual Payout :	0.00
Estimated Dividend Growth (Average Of Past Three Years)	%
Amount Invested	$
Tell Me The Dividend After This Many Years

	Yield	Yield on investment
This Year
Year 1
Year 2
Year 3
Year 4
Year

Get 2 Weeks free trial

Sign Up

Member Login

CHRYSOS CORP. LIMITED (C79)
Share Price Analysis and Chart