OREMAVEN
XMM 7,722.00 -2.63% YTD +5.6% OM ASX 450.55 -2.56% YTD +0.1% OM PRECIOUS 349.20 -2.24% YTD +2.5% OM EX-PREC 418.91 -2.72% YTD -1.1% XAU 4,115.59 +2.31% YTD -4.9% GLD 375.49 +0.81% YTD -5.2% GDX 85.75 +1.37% YTD -0.0% SIL 77.33 -1.00% YTD -7.3% COPX 70.23 -5.81% YTD -1.8% URNM 40.07 -2.79% YTD -27.0%
2026-11-06
◂ Monitor ILU ASX

ILUKA RESOURCES LIMITED

Producer · Others · Rare Earths · Iron Ore · AU Rating locked: sign in to view v8 · ilu-20261024t200334-full
Last 2026-11-06
A$5.93
1D
—
1M
—
YTD
—
1Y
—
Upside
Locked: sign in to view
Mkt cap
A$2.6B
EV
A$4B
Cash
—
Debt
A$1.2B
2 newer ASX announcements not yet reflected in this valuation

Funding, performance and ownership

Financials & Capital

As of 2026-06-30
Cash — Not Meaningful
Debt A$1.2B2025-12-31: 1,056,600,000 A$2026-06-30: 1,150,100,000 A$
Basic shares 431.2M 2026-09-24
Runway Not Meaningful Producer and construction-SPV structure; a single burn runway is not meaningful. Dedicated project facilities cannot be presented as unrestricted corporate cash.

Liquidity

Financial position

June gross debt1,200.7m accounting carrying amount; MOFA310m cash principal and EFA897.5m nominal principal/interest before deferred fees6.8m. MOFA800m maturesMay2029; EFA1.65bn dedicated non-recourse construction facility expires2038. Valuation-date interim cash/debt estimates are separate from these reported balances.

Inventory composition3

June group inventory951.1m =727.0m current +224.1m non-current. HMC490kt and finished Z/R/SR260kt are physical subsets; not additions to balance-sheet inventory. Total cash50.6m; exact restricted portion at June not separately disclosed.

Total group inventories including stores and non-current material
A$951.1M carrying
Ilmenite-rich heavy mineral concentrate on hand
— carrying · 490,000 t HMC
Zircon/rutile/synthetic rutile finished goods on hand
— carrying · 260,000 t mixed finished products

Capital structure

Ownership and dilution

Ordinary shares
431.2M
Fully diluted
435.6M

429,703,905 year-end ordinary shares +1,450,000 employee share-trust issue +41,094 MarchDRP =431,194,999 June; +54,441 SeptemberDRP =431,249,440. Treasury shares remain issued. Fully diluted ceiling adds last-disclosed4,359,837 rights without offsetting784,963 treasury shares; this is conservative and not a claim of exact current vesting. Sensitivity considers further dilution.

Security classes2
ClassTypeQuantityStrikeExpiry
Ordinary shares reconciled through September DRPOrdinary Share431.2M——
Last disclosed December2025 EIP/LTIP shares/rights cohort; conservative assumption all additional new shares; current grants/lapses and treasury fulfilment not fully disclosed in selected reportsPerformance Right4.4MA$0—

KPI history

Operating metrics · Company

Zircon, rutile and synthetic rutile product production shown
043,37286,744130,116173,4882025-06-30: 149,700 t Z/R/SR products2025-06-302025-09-30: 123,800 t Z/R/SR products2025-09-302025-12-31: 154,900 t Z/R/SR products2025-12-312026-03-31: 47,600 t Z/R/SR products2026-03-312026-06-30: 58,000 t Z/R/SR products2026-06-30
MetricUnitTrend2025-06-302025-09-302025-12-312026-03-312026-06-30
Zircon, rutile and synthetic rutile product productiont Z/R/SR products2025-06-30: 149,700 t Z/R/SR products2025-09-30: 123,800 t Z/R/SR products2025-12-31: 154,900 t Z/R/SR products2026-03-31: 47,600 t Z/R/SR products2026-06-30: 58,000 t Z/R/SR products149,700123,800154,90047,60058,000
Zircon, rutile and synthetic rutile product salest Z/R/SR products2025-06-30: 132,700 t Z/R/SR products2025-12-31: 161,400 t Z/R/SR products2026-03-31: 70,200 t Z/R/SR products2026-06-30: 157,400 t Z/R/SR products132,700—161,40070,200157,400
Consolidated net financial debt excluding lease liabilitiesAUD2025-12-31: 1,056,600,000 AUD2026-06-30: 1,150,100,000 AUD——1,056,600,000—1,150,100,000

KPI history

Operating metrics · Company

Mineral sands operating cash flow before tax and interest shown
069,216,000138,432,000207,648,000276,864,0002025-06-30 half_year: 114,700,000 AUD2025-06-30 half_year2025-12-31 half_year: -53,900,000 AUD2025-12-31 half_year2026-06-30 half_year: 247,200,000 AUD2026-06-30 half_year
MetricUnitTrend2025-06-30 half_year2025-12-31 half_year2026-06-30 half_year
Mineral sands operating cash flow before tax and interestAUD2025-06-30 half_year: 114,700,000 AUD2025-12-31 half_year: -53,900,000 AUD2026-06-30 half_year: 247,200,000 AUD114,700,000(53,900,000)247,200,000
Operating metric source table19
MetricProjectPeriodPeriod typeValueStatus
Zircon, rutile and synthetic rutile product productionCompany2025-06-30 quarterQuarter149,700 t Z/R/SR productsReported
Zircon, rutile and synthetic rutile product salesCompany2025-06-30 quarterQuarter132,700 t Z/R/SR productsReported
Zircon, rutile and synthetic rutile product productionCompany2025-09-30 quarterQuarter123,800 t Z/R/SR productsReported
Zircon, rutile and synthetic rutile product productionCompany2025-12-31 quarterQuarter154,900 t Z/R/SR productsReported
Zircon, rutile and synthetic rutile product salesCompany2025-12-31 quarterQuarter161,400 t Z/R/SR productsReported
Zircon, rutile and synthetic rutile product productionCompany2026-03-31 quarterQuarter47,600 t Z/R/SR productsReported
Zircon, rutile and synthetic rutile product salesCompany2026-03-31 quarterQuarter70,200 t Z/R/SR productsReported
Zircon, rutile and synthetic rutile product productionCompany2026-06-30 quarterQuarter58,000 t Z/R/SR productsReported
Zircon, rutile and synthetic rutile product salesCompany2026-06-30 quarterQuarter157,400 t Z/R/SR productsReported
Mineral sands operating cash flow before tax and interestCompany2025-06-30 half_yearHalf Year114,700,000 AUDReported
Mineral sands operating cash flow before tax and interestCompany2025-12-31 half_yearHalf Year-53,900,000 AUDReported
Mineral sands operating cash flow before tax and interestCompany2026-06-30 half_yearHalf Year247,200,000 AUDReported
Consolidated net financial debt excluding lease liabilitiesCompany2025-12-31 point_in_timePoint In Time1,056,600,000 AUDReported
Consolidated net financial debt excluding lease liabilitiesCompany2026-06-30 point_in_timePoint In Time1,150,100,000 AUDReported
Zircon sand producedCompany2026-06-30 half_yearHalf Year36,200 t native productReported
Zircon-in-concentrate producedCompany2026-06-30 half_yearHalf Year43,700 t native productReported
Rutile including HyTi producedCompany2026-06-30 half_yearHalf Year25,700 t native productReported
Synthetic rutile producedCompany2026-06-30 half_yearHalf Year0 t native productReported
Ilmenite producedCompany2026-06-30 half_yearHalf Year53,900 t native productReported
Company guidance2
MetricProjectPeriodLowHighStatus
Zircon Production, Sand And Zic Native Productsmineral-sands-cguFY2026180,000180,000 t native zircon productsCurrent
Mineral Sands CAPEXmineral-sands-cguFY2026115,000,000115,000,000 AUDCurrent

Capital history

Capital events

2 events · newest first
DateEventAmountSharesPriceStatusTerms
2026-09-24DividendA$349.2K54.4K—Completed—
2026-02-25Raising—1.4M—Completed—

Contracts and ownership

Material economic arrangements These are deals that can affect sales, costs, funding or ownership. An arrangement marked “Included in valuation” may already be built into a project estimate or the bridge to shareholder value. A separate amount is shown only when one can be estimated; do not add it again.

Complete As Disclosed · as of 2026-10-13

Latestannual/interim plusoriginalmaterialEFA,Lindian,Northernterms andJune/July2026contracts. Confidentialpayability/individualminimumprices,currentFXforwardmaturity andconditionalfundingdrawsremainexplicitgaps.

Full 1.65bn facility access confirmed June; project-only SPV loan BBSY+3%, no general liquidity; own equity414m total, 200m paid, 214m remaining includes82m working capital; additional150m cost-overrun facility split75/75 and Iluka guarantee for EFA portion.

Strategic Partnership · Active
Counterparties
Export Finance Australia · Australian Government
Applies to
Eneabba refinery and feedstock stockpile · Rare Earths
Economic direction
Mixed
Period
2022-04-04 to 2038-12-31
Key terms
Loan limit: 1,650,000,000 AUD
Drawn including capitalised interest: 897,500,000 AUD
Undrawn: 752,500,000 AUD
Equity remaining: 214,000,000 AUD
How it affects our valuation

No valuation treatment is available for this arrangement.

Preferential distribution is internal parent cash priority, capped cumulative900m and up to81m annually; shares priority dollar-for-dollar with initialscheduled debt payments. Not an external royalty added twice to project NPV.

Royalty · Active
Counterparties
Iluka Eneabba Pty Ltd
Applies to
Eneabba refinery and feedstock stockpile · Rare Earths
Economic direction
Benefit
Period
From 2022-07-01; no end date stated
Key terms
Annual preferential distribution: 81,000,000 AUD/yr
Cumulative cap: 900,000,000 AUD
How it affects our valuation

No valuation treatment is available for this arrangement.

800m committed unsecured facility;310m drawn and61.3m guarantees atJune, leaving428.7m. ExpiresMay2029. Principal is deducted once in equity bridge; conditional renewal withfee andcapacitytest is explicit in cash calendar.

Other · Active
Counterparties
Domestic and foreign lenders
Applies to
Australian mineral sands integrated operating portfolio · Others
Economic direction
Burden
Period
2024-05-01 to 2029-05-31
Key terms
Facility: 800,000,000 AUD
Available after guarantees: 428,700,000 AUD
How it affects our valuation

No valuation treatment is available for this arrangement.

1200t magnetoxides in total across2028-31;90%take-or-pay;minimumtotalrevenueUS155m. Individualfloorpricesconfidential;no110USDNdPrpricefloor attributed tothiscontract.

Offtake · Active
Counterparties
Undisclosed global automotive company
Applies to
Eneabba refinery and feedstock stockpile · Rare Earths
Economic direction
Mixed
Period
2026-06-23 to 2031-12-31
Key terms
Total contract volume: 1,200 t magnet REOs
Take-or-pay: 90 %
Minimum revenue: 155,000,000 USD
How it affects our valuation

No valuation treatment is available for this arrangement.

Goschen146kt concentrate/86kt containedREO over18years. Payability linked realisedprices with suspension below confidentialthreshold2quarters. FID, fullyfunded, approvals, commercialproduction and Iluka financierapproval required. ROFRextraGoschen,Cannie,Nowie; secured step-in, no mineownership.

Offtake · Conditional
Counterparties
VHM Limited
Applies to
Eneabba refinery and feedstock stockpile · Rare Earths
Economic direction
Mixed
Period
From 2026-07-02; no end date stated
Key terms
Concentrate: 146,000 t
Contained REO: 86,000 t
How it affects our valuation

No valuation treatment is available for this arrangement.

Up to40m securedconvertiblenote:10m first withshareholder/otherconditions,30m afterFID andequityspent/financing/diligence.10%interest, first3year/second4yearterm fromissue. Firstconversionprice undisclosedplaceholder, secondpricefuturecapitalraise. No draw/completion proofbycutoff; no currentcash credited.

Other · Conditional
Counterparties
VHM Limited
Applies to
Eneabba refinery and feedstock stockpile · Rare Earths
Economic direction
Mixed
Period
From 2026-07-02; no end date stated
Key terms
Maximum funding: 40,000,000 AUD
Coupon: 10 %
How it affects our valuation

No valuation treatment is available for this arrangement.

90ktdryconcentratecontaining9,600dmtNdPr,6ktpa+/-5%15years; payabilitylinkedrealizedNdPrwithfloor andDyTbthresholds. Suspension2quarterslowprice. Conditionsfirstloandraw/exportimportapprovals,bothplantscommercial. ROFRextension/expansion;80%incrementoptionrequiresloan50%expansioncapex.

Offtake · Conditional
Counterparties
Rift Valley Resource Developments Limited · Lindian Rare Earths Limited · Lindian Mining Services Limited
Applies to
Eneabba refinery and feedstock stockpile · Rare Earths
Economic direction
Mixed
Period
From 2025-08-06; no end date stated
Key terms
Annual concentrate: 6,000 dmt/yr
Total concentrate: 90,000 dmt
NdPr: 9,600 dmt
How it affects our valuation

No valuation treatment is available for this arrangement.

US20m term-sheet facility subjectfullformdocs,diligence,fullyfunded,equityspent,costtimecompletetest. SOFR+11%,4.4%undrawnfee; interestcapitalizesuntilcompletionor30Sep2027; maturityearlier5yrsclose/31Dec2031. Primary source does not verifydrawn balance.

Other · Conditional
Counterparties
Lindian Resources Limited and subsidiaries
Applies to
Eneabba refinery and feedstock stockpile · Rare Earths
Economic direction
Mixed
Period
2025-08-06 to 2031-12-31
Key terms
Loan limit: 20,000,000 USD
Margin: 11 %
Undrawn fee: 4.4 %
How it affects our valuation

No valuation treatment is available for this arrangement.

AllBrownsRangeconcentrateupto30.5ktcontainedREO withfixedcomponent/upsideprice-sharing; FID,DFS,financialclose,securityandIlukafinancierapprovalconditions. Originalterminationrightifnotcommercial30Jun2028; August2026presentationtargetlate2028/early2029createsneedclarifyamendment, notassumeexpirywaived.

Offtake · Conditional
Counterparties
Northern Minerals Limited
Applies to
Eneabba refinery and feedstock stockpile · Rare Earths
Economic direction
Mixed
Period
From 2022-10-26; no end date stated
Key terms
Contained REO ceiling: 30,500 t
Original termination trigger: 2028-06-30 date
How it affects our valuation

No valuation treatment is available for this arrangement.

OriginalTranche2Aupto230msharesconditionalpositiveFID/fullfunding/diligence/supplyalive; maximum19.9%investmentpathnotactualmineownership. Tranche2Bputcall653.3msharesor19.9%capexpired31Dec2025absentretainedamendment. Convertible15m redeemedin2025for18.5m includinginterest.

Strategic Partnership · Conditional
Counterparties
Northern Minerals Limited
Applies to
Eneabba refinery and feedstock stockpile · Rare Earths
Economic direction
Mixed
Period
From 2022-10-26; no end date stated
Key terms
Tranche2A maximum: 230,000,000 shares
Share price ceiling: 0.06 AUD/share
How it affects our valuation

No valuation treatment is available for this arrangement.

Originalput/call expired31December2025; no currentoptionvalue/ownership assumed withoutextensionproof.

Other · Expired
Counterparties
Northern Minerals Limited
Applies to
Eneabba refinery and feedstock stockpile · Rare Earths
Economic direction
Mixed
Period
2022-10-26 to 2025-12-31
Key terms
Maximum shares: 653,300,000 shares
How it affects our valuation

No valuation treatment is available for this arrangement.

2026contractedsales110kt,73ktremainingH2mainlyQ4,servedfrominventorywithbothkilnsidle; customeradministrationandcontractrebalancingmeancontractcoverageisnotproductionorunconditionalcash.

Offtake · Active
Counterparties
Undisclosed synthetic rutile customers
Applies to
Capel synthetic rutile kilns · Australian mineral sands integrated operating portfolio · Others
Economic direction
Mixed
Period
Through 2026-12-31; start date not stated
Key terms
2026 sales contract: 110,000 t synthetic rutile
H2remaining: 73,000 t
How it affects our valuation

No valuation treatment is available for this arrangement.

LastreportedopenUS100mexpectedrevenuecollarsto31Dec2026; weightedAUDcall.685 put.632. Volume remainingOctoberunknown; sensitivityonlyknownnotionalone-timeboundedcashtranslation, notperpetualgrouphedge.

FX Hedge · Active
Counterparties
Undisclosed financial counterparties
Applies to
Australian mineral sands integrated operating portfolio · Others
Economic direction
Mixed
Period
Through 2026-12-31; start date not stated
Key terms
USD notional: 100,000,000 USD
AUD call: 0.68 USD/AUD
AUD put: 0.63 USD/AUD
How it affects our valuation

No valuation treatment is available for this arrangement.

US25mforwardsenteredH1average.6906settlementrate;maturity/remainingopenvolumenotdisclosed. Noassumedcurrent protection; linkedFXdriverqualitativeonly.

FX Hedge · Unknown
Counterparties
Undisclosed financial counterparties
Applies to
Australian mineral sands integrated operating portfolio · Others
Economic direction
Mixed
Period
Dates not stated
Key terms
Entered notional: 25,000,000 USD
Settlement rate: 0.69 USD/AUD
How it affects our valuation

No valuation treatment is available for this arrangement.

H1governmentroyalties14m. Mineral sands modeled at14/432.7 ofrevenue. Refinery cost definition in2024slide22 alreadyincludesstate royalties, so no second deduction.

Royalty · Active
Counterparties
Australian state governments
Applies to
Australian mineral sands integrated operating portfolio · Eneabba refinery and feedstock stockpile · Others · Rare Earths
Economic direction
Burden
Period
Dates not stated
Key terms
H1 royalties expense: 14,000,000 AUD
How it affects our valuation

No valuation treatment is available for this arrangement.