Hastings Half Year Results Presentation
Released
Released
Announcement PDF
Picture: Yangibana Airport, 70-seater aircraft
Corporate Update and
Half Year Summary
Half Year Ended
31 December 2024
Hastings Technology Metals Ltd | ASX:HAS
Hastings
Technology
Metals
| ASX:
HAS
| hastingstechmetals.com|
ACN
122
911
399
Hastings
Technology
Metals
LtdLtd
| ASX:
HAS
| hastingstechmetals.com|
ACN
122
911
399
14 March 2025
1
DISCLAIMER
This presentation has been prepared by Hastings Technology Metals Ltd (“Company” or “Hastings”). This presentation is not an offer, invitation, solicitation or other recommendation
with respect to the subscription for, purchase or sale of any securities in the Company. This presentation has been made available for information purposes only and does not
constitute a prospectus, short form prospectus, profile statement or offer information statement nor does it constitute investment or financial product advice (nor taxation, accounting
or legal advice) and it is not intended to be used as a basis for making an investment decision. This presentation is provided expressly on the basis that you will carry out your own
independent inquiries into the matters contained in the presentation and make your own independent decisions about the affairs, financial position or prospects of the Company. The
Company reserves the right to update, amend or supplement the information at any time in its absolute discretion (without incurring any obligation to do so).
To the maximum extent permitted by law neither the Company, nor its related bodies corporate, officers, their advisers, agents and employees accept any responsibility or liability to
any person or entity as to the accuracy, completeness or reasonableness of the information, statements, opinions or matters (express or implied) arising out of, contained in or derived
from this presentation or provided in connection with it, or any omission from this presentation, nor as to the attainability of any estimates, forecasts or projections set out in this
presentation. Any such responsibility or liability is, to the maximum extent permitted by law, expressly disclaimed and excluded. Nothing in this material should be construed as either
an offer to sell or a solicitation of an offer to buy or sell securities in the United States or any other jurisdiction where it would be illegal. It does not include all available information and
should not be used in isolation as a basis to invest in the Company.
FORWARD LOOKING STATEMENTS
This presentation contains reference to certain intentions, expectations, future plans, strategies and prospects of the Company. Those intentions, expectations, future plans, strategies
and prospects may or may not be achieved. They are based on certain assumptions, which may not be met or on which views may differ and may be affected by known and unknown
risks. The performance and operations of the Company may be influenced by a number of factors, many of which are outside the control of the Company. No representation or
warranty, express or implied, is made by the Company, or any of its directors, officers, employees, advisers or agents that any intentions, expectations or plans will be achieved either
totally or partially or that any particular rate of return will be achieved.
Given the risks and uncertainties that may cause the Company’s actual future results, performance or achievements to be materially different from those expected, planned or
intended, recipients should not place undue reliance on these intentions, expectations, future plans, strategies and prospects. The Company does not warrant or represent that the
actual results, performance or achievements will be as expected, planned or intended. The Company is under no obligation to, nor makes any undertaking to, update or revise such
forward looking statements, but believes they are fair and reasonable at the date of the presentation.
COMPETENT PERSONS’ STATEMENT
The information in this presentation relating to Mineral Resources and Ore Reserves have been prepared by a Competent Person in accordance with the 2012 edition of the
‘Australasian Code for Reporting of Exploration Results, Mineral Resources and Ore Reserves’ (“JORC Code”) and have been extracted from the release title ‘Annual Report to
shareholders’ dated 30 September 2024 which is available to view at www.asx.com.au under the code “HAS” (the original release). The Company confirms that it is not aware of any
other new information or data that materially affects the information included in the original market announcement and that all material assumptions and technical parameters
underpinning the estimates in the relevant market announcement continue to apply and have not materially changed. Hastings confirms that the form and context in which the
Competent Person’s findings are presented have not been materially modified from the original market announcements.
The information that relates to Mineral Resources is based on information compiled by David Princep and Lyn Widenbar. Both Mr. Princep and Mr Widenbar are independent
consultants to the Company and members of the Australasian Institute of Mining and Metallurgy (AusIMM). Mr Princep and Mr Widenbar have sufficient experience relevant to the
styles of mineralisation and types of deposits which are covered in this announcement and to the activity which they are undertaking to qualify as a Competent Person as defined in the
JORC Code.
The information that relates to the Ore Reserves at Bald Hill, Simon’s Find, Fraser’s, Auer, Auer North, Yangibana and Yangibana North is based on information reviewed or work
undertaken by Mr. Stephen O’Grady. Mr O’Grady is an independent consultant to the Company and a member of the AusIMM, and a Director of Intermine Engineering Consultants. Mr
O’Grady has sufficient experience relevant to the style of mineralisation and type of deposit under consideration and to the preparation of mining studies to qualify as a Competent
Person as defined by the JORC Code. Mr O’Grady consents to the inclusion in this announcement of the matters based on his information in the form and context in which it appears.
The scientific and technical information in this announcement and that relates to process metallurgy is based on information reviewed by Scott Atkinson. Mr Atkinson is a full-time
employee of Hastings Technology Metals Limited and member of the Australasian Institute of Mining and Metallurgy (AusIMM; 3056865) and has sufficient experience relevant to the
style of mineralisation and type of deposit under consideration and to the activity being undertaken to qualify as a Competent Person as defined by the JORC Code. Mr Atkinson
consents to the inclusion in this announcement of the matters based on their information in the form and context in which it appears.
The information in this announcement that relates to exploration results in relation to the Yangibana Rare Earths and Niobium Project (“Yangibana Project” or “Yangibana”) and the
Centipede Range Project (“Centipede Project” or “Centipede”) and other exploration results, are based on information compiled by Competent Person, Dr. Louis Schürmann. Dr.
Schürmann is a full-time employee of Hastings and Fellow of the Australasian Institute of Mining and Metallurgy (Aus IMM: 308067). Dr Schürmann has sufficient experience relevant to
the styles of mineralization and types of deposits which are covered in this announcement and to the activity which they are undertaking to qualify as a Competent Persons as defined
in the JORC Code. Dr Schürmann consents to the inclusion of this announcement of the matters based on the information and context in which it appears. Dr Schürmann has +30 years’
experience as an exploration geologist and project manager.
2
Site Visit - Yangibana Rare Earths and Niobium Project
Refer to Appendix for glossary of defined terms.
CORPORATE, JOINT
VENTURE AND
PROJECT OVERVIEW
3
1
HALF YEAR REVIEW
Significant progress made to support pathway to completion and production
Q1 FY25
World’s leading producer of rare earths permanent magnets,
JL Mag Rare-Earth Co. (market cap: HKD29.9 / A$6bn), to
become 9.8% strategic investor in Hastings
Maiden 6.7Mt Niobium Resource (Measured & Indicated). Byproduct credits to provide a multi-commodity recovery
process stream
Q2 FY25
Hastings was selected as one of nine parties by the Ministry of
Investment of Saudi Arabia (MISA) for their Global Supply Chain
Resilience Initiative (“GSCRI”) program totalling SAR 35 billion
(US$9bn / A$14bn).
•
Hafnium, a critical metal, was also identified at the Yangibana
Project.
Investor site visit conducted during the quarter with
attendance from investors, research analysts, government,
investment banks and media.
Completion of Hastings 2024 Sustainability Report,
sustainability ratings include:
•
Sustainalytics ranked Hastings 4th out of 187 companies in
the metals and mining sub-industry category.
•
Ecovadis rated Hastings in the 91st percentile of
companies.
•
Hastings and MISA entered into a non-binding MOU, which
sets out the pathway for Hastings to develop a fully
integrated downstream rare earths processing facility with
the support of MISA through their GSCRI program.
MISA will support Hastings to refresh the BFS based on the
location of the Hydrometallurgical Plant (Stage 2) in the
Kingdom of Saudi Arabia (KSA), secure strategic JV partners,
facilitate access to potential KSA-based funding.
Mr Peter Phan joined Hastings as the Company’s Project
Director for Yangibana. Peter was the former Project Director at
Australian Premium Iron Management, the manager of assets
owned by a JV between, POSCO, AMCI and Aquila.
Post-1H FY25
Landmark 60:40 Wyloo:Hastings Joint Venture. Transaction will include
cancellation of all existing Exchangeable Notes:
•
Reduces Hastings’ final equity contribution to between $13 – $32m
(subject to gearing mix)
•
Wyloo to act as UJV Manager and Operator
•
The term sheet has been approved by Wyloo’s Investment
Committee and supported by the Hastings’ board.
Long lead equipment for the Yangibana Project continued to arrive in
Perth including the horizontal belt filter, flocculant plant and the wet
screen.
Hastings presented at the Future Minerals Forum (FMF) in KSA and
progressed engagement with key KSA ministries and Australian
government embassy officials.
Receipt of $5m from Equator shareholder loan
Annual General Meeting with all resolutions successfully passed
by poll.
JOINT VENTURE
1 Refer Slide 18 for source information
4
HALF YEAR SUMMARY1
Audit review for the period ended 31 December 2024
Key Highlights
Balance Sheet
•
As at 31 December 2024, 33% of the Yangibana Rare Earths and Niobium Project’s (“Project”) budget
remains spent to date
•
$158m in supporting infrastructure has been fully completed including: 294-room accommodation
village, 2km airstrip to facilitate landing of up to 70-seater aircrafts, 20km site access road, SipHon
borefield including six bores and a 20km pipeline, series of communications towers installed to allow
permanent high-speed communication and long-lead time equipment in storage ready for
deployment.
•
Closing consolidated cash and term deposit balance of $9.1m.
•
Implied valuation from the JV transaction of $220m with Yangibana CGU assessed at this amount (Nb:
forms part of $334m Total Assets, refer table to the right).
•
Cancellation of $220m Exchangeable Notes as part of JV transaction announced.
1H FY25 Cashflow Waterfall
20
18
17.9
Summary (A$m)
Dec-24
Total Assets
$334
Total Liabilities
$202
Net Assets / Equity
$132
•
Total Assets of $334m, of which $175m consists of Plant and Equipment
•
Net Assets of $132m post non-cash impairment of $141m (based on implied valuation
of $220m for the Joint Venture).
Yangibana Capital Cost Breakdown (A$m)
•
0.3
16
5.0
14
A$m
12
Capex
2.0
4.0
10
8
6
Wyloo:Hastings Joint Venture
Reduces Hastings’ final equity
contribution to between $13 –
$32m (subject to gearing mix)2
-10.0
9.1
0.2
-4.8
-3.2
-0.3
4
$289m
remaining
(ex. contingency)
-1.4
Non Processing Infrastructure
Critical Path Equipment
-0.6
2
0
Opening cash Shares issued Payments for
(1 July 2024) through ATM
plant and
facility
equipment
Project loan Payments to
notes
suppliers and
employees
Dividends
(Neo)
Payments for
exploration
Net interest
Neo dividend Repayment of
Lease
withholding
borrowing
payment /
tax
costs
exchange rate
(adj)
1 Refer ASX Announcement “Interim Financial Report H1 FY2025” dated 14 March 2025.
2 Refer Slide 10
Restricted
Cash inc.
released
amount
Closing cash
and term
deposits (31
December
2024)
Contingency
5
STAKEHOLDER ENGAGEMENT
Strong half of engagement with stakeholders and investors
Left: Tharrkari Elder Mr Ben Roberts
Right: Chief Geologist,
Louis Schurmann
providing a geological
update to Yangibana
site visit attendees.
Yangibana Investor Site Visit
(July 2024)
Hastings Executive
Chairman, Charles Lew
with Khalid S.Al-Modaifer
His Excellency ViceMinister for Mining
Affairs
Ministry of Industry and
Mineral Resources,
Kingdom of Saudi Arabia
Diggers and Dealers Conference
(August 2024)
Hastings Diggers and
Dealers booth attended
by Hon. Peter Dutton MP
and Libby Mettam MLA
MOU with Ministry of Investment
Kingdom of Saudi Arabia
(November 2024)
Wyloo and Hastings
Teams
Future Minerals Forum
(January 2025)
Hastings’ Executive
Chairman, Charles Lew
(right) participating in
the Future Minerals
Forum
Wyloo JV Agreement
(February 2025)
RIU Conference
(February 2025)
Right: Hastings’ Director,
Jean-Claude Steinmetz
presenting at the World
Investment Conference in
Riyadh. Hasting was one of
nine investment deals were
announced under Saudi
Arabia’s Global Supply Chain
Resilience Initiative (GSCRI)
Left: Hastings COO Tim
Gilbert presenting at the RIU
explorers conference in
Fremantle
6
YANGIBANA AND JV SUMMARY1
AUSTRALIA
Developing Western Australia Rare Earths and Niobium
World Class Ore Body
In-Demand Critical Minerals
Fully Permitted in Tier 1
Jurisdiction
1st Quartile Globally Robust Economics2
• One of the highest global NdPr :
TREO ratio of 37% (LOM average)
and up to 52%
• Australia AAA Sovereign Risk,
Frasers Institute ranked WA 4th out
of 77 jurisdictions
• $865m Post-tax NPV11 (ungeared)
• In-Demand REEs: Nd + Pr + Dy + Tb
= ~96% of Yangibana Basket Price
• State and Commonwealth
Approvals secured
• Niobium by-product credit stream
• Granted Mining Lease tenure in
premier rare earths province
• Offtake with German,
thyssenkrupp, Baotou Sky Rock.
• 31.28% IRR; 3.4 years payback
• $258m per annum EBITDA. LoM
Free cash flow $3,345m
Stage 2 – Hydromet JV
(40% HAS, 60% Wyloo)
Brockman HREE
(100% HAS)
Locations under consideration: Onslow, KSA
• 1st Quartile on Global Margin
Curve (CRU).
WESTERN
AUSTRALIA
• Native Title Agreement in place.
Stage 1 – Yangibana JV
De-Risked with
Infrastructure Built
Multi-Decade Project
(17 years LOM)
JV Partnership
(Tier 1 Partner)
• Supporting infrastructure fully
complete: 294 room village, 2km
airstrip, 20km site access road,
borefield, communications towers
and all long-lead equipment
• Initial Life of Mine of 17 years (Ore
Reserves)
• 60:40 JV with Wyloo:Hastings Term
Sheet signed (non-binding). IC
approved; commercial terms
agreed
• $158m spent on Yangibana (Stage
1) and $68m on Stage 2 Plant
• 33% complete.
• 20.9Mt Reserves and 29.9Mt
Mineral Resource
• Stage 2 Hydrometallurgical Plant
Project will capture additional
downstream processing margins
Discussions ongoing for Kingdom
of Saudi Arabia partnerships.
(40% HAS, 60% Wyloo)
Ark Gold
(100% HAS)
• Wyloo will be JV Manager/Operator
• Hastings retains pro-rata/40% of
revenue (REEs, niobium), FCFs
• Project Finance to be raised jointly.
1 Refer Slide 19 for source information
2 Hastings confirms that all material assumptions underpinning the Ore Reserves supporting the Life of Mine Plan in ASX release dated 6 February 2023, forecast financial
information and production targets in the ASX release dated 31 May 2023 and supplemented by the 16 February 2024 ASX release continue to apply and have not
materially changed. In addition, production targets and forecast financial information are based on Ore Reserves and Mineral Resources (Measured and Indicated), and no
inferred mineral resources nor exploration information is included.
7
ADDITIONAL LONG LEAD EQUIPMENT DELIVERED TO WA
Majority of long lead equipment finalised and delivered during 1H FY25
Slurry Pumps
SAG mill main assembly
SAG mill trolly, slurry pumps and SAG mill trunnion Bearing Housing
Positive Displacement Pumps
Positive Displacement Pumps
Cyclone rated shelter, Off Gas Scrubber Gasmet CEMS 2 System
8
WYLOO
YANGIBANA
JOINT VENTURE
9
TRANSACTION OVERVIEW1
Unlocking value from the Yangibana Rare Earths and Niobium Project
Joint Venture (UJV) and Asset Portfolio (Post Completion)
Joint Venture Overview
• Hastings’ portfolio of assets incl. 40% JV interest in Stage 1 of the Yangibana Project and Stage 2
Hydrometallurgical Plant Project. Hastings will retain 100% of Brockman Heavy Rare Earths
Project and Ark Gold. Exploration tenements subject to DD.
•
Commercial terms agreed for UJV over Yangibana Rare Earths and Niobium Project (non-binding)
•
60:40 Unincorporated JV (UJV) structure with Wyloo (60%) and Hastings’ wholly owned subsidiary,
Yangibana Jubilee Pty Ltd (40%)
•
Wyloo will act as the UJV Manager and Operator
•
Hastings retains 40% share of revenue (rare earths, niobium and other by-product credits) and
Project cash flows
•
Transaction consideration:
o Cancellation of all exchangeable notes totaling $220m at maturity in Oct-25
o Wyloo to fund its pro-rata share of remaining capital cost1
100%
Brockman
Heavy Rare
Earths Project
100%
100%
100%
Ark Gold
Exploration
Tenements
Business
Development
& Marketing
o Neo Performance Materials Inc. stake transferred to Wyloo.
100%
Reduced Equity Requirements
Yangibana
Jubilee Pty Ltd
40%
60%
Joint Venture
(UJV)
Stage 1
100%
Yangibana
Rare Earths &
Niobium
Project
Stage 2
JV significantly de-risks project funding for Yangibana
•
JV parties to procure project funding together (target minimum gearing 50%)
•
Reduces Hastings’ final equity contribution materially for the remaining two-thirds of the
capital cost (33% complete) that is not debt funded, refer below ($13m - $32m subject to
gearing assumption applied).
Yangibana Project
(100%)
Hastings
(40% JV)
Remaining Capital Cost (i)
$316m
$126m
Residual Project Equity (50% Gearing) (ii)
$79m
$32m
Residual Project Equity (60% Gearing) (iii)
$32m
$13m
AUD
100%
Hydrometallurgical Plant
Project
1 Refer ASX Announcement “Hastings And Wyloo to Form Joint Venture on the Yangibana Rare Earths & Niobium
Project” dated 20 February 2025.
•
Explanatory Notes:
i Total capital cost for the project of $474m (subject to further optimisation by Wyloo/ JV). Spent CAPEX as
at 31 December 2024 of $158m (excl. Stage 2 spent CAPEX of $68m). Remaining capital costs of $316m
(100% basis) incl. contingency (excluding working capital and ancillary costs). 60% basis is $190m
ii Assumed gearing of 50:50 (D:E) based on total Capital Cost (incl. Contingency) less spent equity
iii Assumed gearing of 60:40 (D:E) based on total Capital Cost (incl. Contingency) less spent equity.
Reduced capital requirements
for Hastings
10
ABOUT WYLOO
ABOUT WYLOO
Greatland Gold
•
Privately owned by Tattarang with a
focus on critical minerals for the energy
transition
•
Brings significant technical and financial
capability to the Yangibana Rare Earths
and Niobium Project as Operator
•
Strong support and alignment with
Hastings’ mine to magnet strategy
Au
Cu
Stage 2
Stage 1
AUSTRALIA
CANADA
Yangibana Rare Earths and
Niobium JV1
Nd
Pr
Nb
REE
Yangibana JV, WA (60% Wyloo)
Development Ready
• Initial Life of Mine of 17 years
• 20.9Mt Reserves and 29.9Mt
Mineral Resource
• Infrastructure completed and long
lead equipment procured
• Stage 2 Hydrometallurgical Plant
Project will capture additional
downstream processing margins.
Ring of Fire, Canada
UNITED STATES OF
AMERICA
Downstream Processing
Kambalda, Australia
Kambalda Operations
Ni
Au
Kwinana, WA pCAM
Feasibility Study paused
Cassini & Northern Operations
• Currently in care &
maintenance, actively planning
for re-start.
Sudbury, Ontario pCAM
• Ongoing exploration success to
grow resource base.
Toronto, Canada
MOU City of Greater Sudbury
• Evaluating options for a
concentrator in the region.
1 Proposed and subject to completion of final and binding documentation expected by the end of March 2025.
2 Neo Performance Materials (TSX:NEO ) Wyloo 19.99% holding
3 Equivalent grades calculated using US$8.70/lb Ni, US$4.00/lb Cu, US$20.00/lb Co, US$1,200/oz Pd, US$1,150/lb Pt and US$1,800/oz Au.
Neo Performance Materials2
Eagle’s Nest
Ni
Cu
Co
PGE
Feasibility Study
• 15.8Mt @ 3.3% NiEq3 for 522kt
contained Ni Eq
• Targeting first production: 2030
• Mine of the future
Chromite
Cr
Scoping / Pre-Feasibility
• 247Mt chromite resource
@ 31.5% Cr2O3
11
YANGIBANA - UNIQUE TIER ONE ASSET
World-class deposit with unrivalled high percentage of NdPr:TREO in the orebody in a tier one jurisdiction,
supplying the critical raw materials for rare earth magnets
Average NdPr:TREO Ratio1
37%
Uses of Rare Earth Elements
Average NdPr:TREO ratio surpassing most
global projects
REE’s have a variety of end uses, the most significant area for current and future demand
growth relates to NdFeB permanent magnets
Up to 52% NdPr:TREO ratio in certain parts of
the orebody
Demand for NdFeB permanent magnets is being driven by the transition to a “green
economy”, with the electrification of vehicles and decarbonisation of the economy.
26%
NdPr is critical to the
energy transition
23%
1 Source – refer to slide 16.
21%
20%
Mountain Pass (US)
Kangankunde (Malawi)
Ngualla (Tanzania)
Bayan Obo (China)
16%
Mt Weld (W. Australia)
Nolans (Northern Territory)
21%
Songwe Hill (Malawi)
Yangibana Project (Western Australia)
33%
12
YANGIBANA PROJECT SNAPSHOT1
Fully permitted and high-margin project with multigenerational opportunities for the Gascoyne region
17-year
20.9Mt
Life-of-mine
Ore Reserves2
37%
High margins
Average NdPr:TREO ratio over life of
mine, driving higher realized rare
earth oxide basket price
First quartile on global operational
margin curve, as verified by CRU
Group
~1.1mtpa
37,000tpa
Material to the crusher, followed by a
grinding and flotation circuit
Rare earth concentrate at 27% TREO,
containing ~3,400tpa of NdPr oxide
Employment
Economic Benefits
Construction Jobs
Operations Jobs
>470
>270
>$1bn in Commonwealth tax income
>$240m in WA state royalties
>$65m in Native Title royalties
1 Hastings confirms that all material assumptions underpinning the Ore Reserves supporting the Life of Mine Plan in ASX release
dated 6 February 2023, forecast financial information and production targets in the ASX release dated 31 May 2023 and
supplemented by the 16 February 2024 ASX release continue to apply and have not materially changed. In addition, production
targets and forecast financial information are based on Ore Reserves and Mineral Resources (Measured and Indicated), and no
inferred mineral resources nor exploration information is included
2 Refer Slide 17 for Ore Reserves and Mineral Resources
Refer to disclaimer on Slide 2 for cautionary statements.
Photo: Investor Site Visit.
13
Picture: Kurrbili Village
APPENDIX
14
PROJECT ECONOMICS1
Robust Financial Metrics
$865m
31.28%
3.4 years
Post-tax NPV11 (ungeared)
Post-tax IRR (ungeared)
Payback period
$9,639m
$3,345m
$258m
Net revenue (Life-of-Mine)
Free cash flow (Life-of-Mine)
Average EBITDA per annum
Key Material Assumptions / Updates
The Base Case Financial Model (“BCFM”) assumptions adopted
in the Staged Development Study released on 31 May 2023
continues to apply and have not materially changed, save for
the following key updates:
• Offtake and payabilities: Shift from domestic profit-sharing
model to rare earth concentrate sale and third-party
processing (hydrometallurgical and oxide separation) to
achieve a full rare earth oxide basket price, on terms
expected in the term sheet with Baotou Sky Rock.
Adjustments to yields and costs may be required following
pre-production pilot test work, as contemplated in the Term
Sheet. Negotiations are ongoing with other potential
customers to conclude similar arrangements.
• Spent capital cost: $158m of capital cost estimate incurred as
at 31 December 2024
•
•
•
Commodity price: Average 10-year blended neodymium
and praseodymium (“NdPr”) oxide price (Wood Mackenzie,
CRU, Adamas Intelligence) of US$121/kg real, 2024$
(reduction from US$129/kg adopted in the Staged
Development Study).
Stage 1 standalone: The impact of Stage 2 for the
Yangibana Project (i.e. the potential hydrometallurgical
plant) is excluded from the economic analysis.
Mining: Mine schedule optimisation for the first five years
of mining targets lower strip ratio zones of the Yangibana
Project’s ore bodies, while maintaining the grade to the
beneficiation plant. The total ore processed remains at
20.9Mt, the mine life remains at 17 years, and annual
average production of rare earth concentrate remains at
37,000tpa as per the ASX Announcement 6 February 2023
“Yangibana Ore Reserves increase by 25%”
Macroeconomics: FX Forward (Bloomberg), 10-year average AUD:USD
0.65
Cost assumptions: Incorporation of MREC and oxide separation fees
based on the fees provided in the Term Sheet, updated power tariffs
(40% renewable) from Independent Power Producer, and other revisions
for escalation
•
•
Hastings confirms that all material assumptions underpinning the Ore
Reserves supporting the Life of Mine Plan in ASX release dated 6 February
2023, forecast financial information and production targets in the ASX
release dated 31 May 2023 and supplemented by the 16 February 2024 ASX
release continue to apply and have not materially changed. In addition,
production targets and forecast financial information are based on Ore
Reserves and Mineral Resources (Measured and Indicated), and no inferred
mineral resources nor exploration information is included.
1
15
15
YANGIBANA PROJECT – PEER COMPARISON
PEER COMPARISON – NDPR:TREO RATIO
Mine
Majority / Full
Ownership
Yangibana
Hastings Technology
Metals Ltd
Ticker
Stage of
Development
Capex (A$m)
HAS:ASX
Pre-production
474
Ore Reserves
(Proved)
Mt
Ore Reserves
(Proved)
Grade –
NdPr / TREO
Ore Reserves
(Probable)
Mt
Ore Reserves
(Probable)
Grade
NdPr/TREO
Ore Reserves
(Total)
Mt
Ore Reserves
(Total)
Grade
NdPr/TREO
NdPr:TREO
ratio1
(Total Ore
Reserves)
4.89
0.37 / 0.95%
16.03
0.32 / 0.88%
20.93
0.33 / 0.90%
37%
6 February 2023: ASX Announcement: “Yangibana Ore
Reserves Increase by 25%”
Source
Nolans
Arafura Rare Earths
Ltd
ARU:ASX
Pre-production
1,886
(US$1,226m)
5
0.791 / 3.00%
24.6
0.741 / 2.80%
29.50
0.771 / 2.90%
26%
11 November 2022: ASX Announcement: "Nolans Project
Update"
23 July 2024: ASX Announcement: "Arafura achieves major
debt funding milestone"
Mt Weld
Lynas Rare Earths Ltd
LYC:ASX
Production
N/A
21.2
1.72 / 7.40%
10.8
1.06 / 4.50%
32.0
1.50 / 6.42%
23%
5 August 2024: ASX Announcement: “Mineral Resources and
Ore Reserve Update”
21%
September 2021: Dating of monazite-apatite-allanite-epidote
corona from the Bayan Obo Group in the northern margin of
the North China Craton: implications for the time of regional
Au and REE mineralization
4-7 September 2014: 1st European Rare Earth Conference,
“China’s Rare Earth Ore Deposits and Beneficiation
Techniques” refer table 2
Bayan Obo
2
China Northern Rare
Earth Group High-Tech 600111:CH
Co Ltd
Production
N/A
-
-
-
-
48
1.261 / 6%
Ngualla
Peak Rare Earths
Limited
PEK:ASX
FEED
Completed
441
17.0
1.021 / 4.78%
1.5
1.081 / 5.10%
18.5
1.07 / 4.80%
21%
24 October 2022: ASX Announcement: “Ngualla Rare Earths
Project Completion of Bankable Feasibility Study Update”
30 November 2023: ASX Announcement: “Completion of FEED
Study”
Songwe Hill
Mkango Resources Ltd
MKA:TSXV
Feasibility
479
(US$311m)
8.16
0.26 / 1.28%
9.99
0.21 / 1.07%
18.15
0.24 / 1.16%
20%
19 August 2022: SEDAR Announcement: “Technical report (NI43-101) Mkango”
Kangankunde
Lindian Resources
Limited
LIN:ASX
Feasibility
A$60m
(US$40m)
-
-
23.7
0.571/ 2.9%
23.7
0.571/ 2.9%
20%
1 July 2024: ASX Announcement: “Kangankunde Project Stage
1 Outstanding Feasibility Study Results”
Mountain Pass
MP Materials Corp
MP:NYSE
Production
N/A
0.583
0.671 / 4.28%
25.233
0.981/ 6.25%
25.813
0.971/ 6.20%
16%
28 February 2024: SEC Filing: Form 10-K – Annual Report
Notes:
1Calculated from available information i.e. NdPR/TREO ratio when provided converted to NdPr % (grade)
2 Bayan Obo is a Chinese Ore Reserve estimate and doesn’t have Proved and Probable estimates. The Ore Reserve estimate (Total) was obtained from a geological research paper
3 Mountain Pass has been converted from US short-tons to metric tonnes
Capital Costs in US Dollars converted at 0.65 AUD/USD exchange rate.
16
YANGIBANA PROJECT – RESOURCES AND RESERVES
MINERAL RESOURCES AND ORE RESERVES1
TOTAL JORC (2012) MINERAL RESOURCES (30 OCTOBER 2022)
Category
Measured
Indicated
Sub-total
Inferred
TOTAL
Mt
4.97
19.51
24.49
5.45
29.93
%TREO
0.96
0.88
0.90
1.05
0.93
%NdPr
0.37
0.32
0.33
0.31
0.32
TREO tonnes
47,721
171,936
219,657
57,298
276,955
INDIVIDUAL DEPOSITS (at Yangibana)
Bald Hill
Category
Measured
Indicated
Sub-total
Inferred
TOTAL
Mt
3.55
5.23
8.79
1.17
9.96
%TREO
0.82
0.75
0.78
0.67
0.77
%NdPr
0.34
0.30
0.31
0.27
0.31
TREO tonnes
29,136
39,290
68,425
7,787
76,212
Simon’s Find
Category
Measured
Indicated
Sub-total
Inferred
TOTAL
Mt
3.14
3.14
0.05
3.19
%TREO
0.52
0.52
0.06
0.52
%NdPr
0.27
0.27
0.31
0.27
TREO tonnes
Share your feedback
Discover