I posted this a little while ago, but still think the calcs add...

I posted this a little while ago, but still think the calcs add up.

Assuming that sustaining (ongoing) capital expenditure is included in my margin, which I consider to be conservative.

	Cash at Bank - 30 Sep 22	$1,375,000,000
1	Less Tax Payable (2022)	-$163,194,000
2	Net Cash After Tax - 30 Sep, 2022	$1,211,806,000
3
4	Remainder of 2023FY:
5
6	Tonnes sold - Oct 22 - June 23	420,000
7	Margin (USD)	$4,500
8	Net Profit (USD)	$1,890,000,000
9
10	Net Profit (AUD - 0.70)	$2,700,000,000
11	Less Tax (30%)	-$810,000,000
12	Profit after Tax	$1,890,000,000
13
14	Net Cash after Tax - 30 June, 2023	$3,101,806,000
15
16
17	Payout - 20%	$620,361,200
18	Issued Shares	2,997,969,490
19	Estimated Dividend	0.207
20
21	Payout - 30%	$930,541,800
22	Issued Shares	2,997,969,490
23	Estimated Dividend	0.310