Using Q4 EBITDA numbers and,for sake of simplicity, we...

Using Q4 EBITDA numbers and,for sake of simplicity, we extrapolate for next 4 QTRs. We then derive NPATfigure - assuming 60% of EBITDA.

Comparative results areas follows :-

Q4 EBITDA FY Jun 23 NPAT EPS P/E EBITDA YIELD

NEW HOPE 645 m 2580 m 1548m 1.86 3.00 56 %

TERRACOM 200 m 800 m 480 m 0.60 1.76 95 %

Forward P/E and EBITDAYIELD reflect the strong profitability of these notable coal producers. Basedon current price, these stocks are still immensely attractive.

This is my personalview only. Please do your own duediligence.