HOCHSCHILD MINING PLC |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 172.6 GBX | +0.58% |
|
+2.74% | +61.16% |
| May. 21 | Berenberg Lifts Hochschild Mining PT, Keeps at Buy | MT |
| May. 21 | UBS lifts Schroders; Barclays likes Wise | AN |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 1,239 | 1,460 | 904.5 | 436.6 | 701.3 | 1,132 | - | - |
| Enterprise Value (EV) 1 | 1,272 | 1,439 | 818.2 | 611.7 | 959.2 | 1,342 | 1,222 | 1,210 |
| P/E ratio | 40.4 x | 94.7 x | 12.6 x | 85 x | -13.6 x | 9.92 x | 8.7 x | 8.36 x |
| Yield | 0.82% | 2.23% | 2.44% | 2.29% | - | 0.76% | 0.91% | 0.91% |
| Capitalization / Revenue | 1.64 x | 2.35 x | 1.11 x | 0.59 x | 1.01 x | 1.31 x | 1.22 x | 1.26 x |
| EV / Revenue | 1.68 x | 2.31 x | 1.01 x | 0.83 x | 1.38 x | 1.55 x | 1.32 x | 1.35 x |
| EV / EBITDA | 3.71 x | 5.31 x | 2.14 x | 2.45 x | 3.5 x | 3.5 x | 2.92 x | 2.91 x |
| EV / FCF | 15.7 x | 16.3 x | 6.18 x | -2.65 x | -11.5 x | 23.8 x | 7.91 x | 11.6 x |
| FCF Yield | 6.36% | 6.12% | 16.2% | -37.7% | -8.7% | 4.2% | 12.6% | 8.59% |
| Price to Book | 1.69 x | 2.01 x | 1.3 x | 0.66 x | 1.15 x | 1.48 x | 1.22 x | 1.03 x |
| Nbr of stocks (in thousands) | 510,554 | 513,876 | 513,876 | 513,876 | 514,458 | 514,458 | - | - |
| Reference price 2 | 2.427 | 2.841 | 1.760 | 0.8497 | 1.363 | 2.200 | 2.200 | 2.200 |
| Announcement Date | 2/19/20 | 2/18/21 | 2/23/22 | 4/20/23 | 3/13/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 755.7 | 621.8 | 811.4 | 735.6 | 693.7 | 863.4 | 929 | 897 |
| EBITDA 1 | 343.3 | 270.9 | 382.8 | 249.6 | 274.4 | 383.7 | 417.8 | 416.2 |
| EBIT 1 | 112.3 | 107.8 | 179.4 | 45.19 | 82.13 | 237.7 | 258.4 | 266.7 |
| Operating Margin | 14.86% | 17.34% | 22.11% | 6.14% | 11.84% | 27.53% | 27.82% | 29.74% |
| Earnings before Tax (EBT) 1 | 76.84 | 62.92 | 137.3 | 25.77 | -43.48 | 200.6 | 224.5 | 231.2 |
| Net income 1 | 28.95 | 15.16 | 76.93 | 2.961 | -55.01 | 126.8 | 140.8 | 150.4 |
| Net margin | 3.83% | 2.44% | 9.48% | 0.4% | -7.93% | 14.68% | 15.15% | 16.76% |
| EPS 2 | 0.0600 | 0.0300 | 0.1400 | 0.0100 | -0.1000 | 0.2219 | 0.2529 | 0.2631 |
| Free Cash Flow 1 | 80.9 | 88.04 | 132.3 | -230.4 | -83.49 | 56.32 | 154.6 | 103.9 |
| FCF margin | 10.71% | 14.16% | 16.31% | -31.33% | -12.04% | 6.52% | 16.64% | 11.58% |
| FCF Conversion (EBITDA) | 23.57% | 32.5% | 34.57% | - | - | 14.68% | 36.99% | 24.97% |
| FCF Conversion (Net income) | 279.42% | 580.67% | 172.02% | - | - | 44.43% | 109.79% | 69.1% |
| Dividend per Share 2 | 0.0200 | 0.0634 | 0.0429 | 0.0195 | - | 0.0167 | 0.0200 | 0.0200 |
| Announcement Date | 2/19/20 | 2/18/21 | 2/23/22 | 4/20/23 | 3/13/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2020 S1 | 2021 S1 | 2021 S2 | 2022 S1 | 2023 S1 | 2023 S2 |
|---|---|---|---|---|---|---|
| Net sales | 232 | - | 416.6 | 347.8 | 314 | - |
| EBITDA | - | 198.5 | - | - | - | - |
| EBIT | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - |
| Net income | - | - | - | - | -44.71 | - |
| Net margin | - | - | - | - | -14.24% | - |
| EPS | -0.0200 | - | - | -0.0100 | - | - |
| Dividend per Share 1 | - | 0.0195 | - | - | - | - |
| Announcement Date | 8/19/20 | 8/18/21 | 2/23/22 | 8/17/22 | 9/6/23 | 3/13/24 |
1USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 33.2 | - | - | 175 | 258 | 211 | 90.1 | 78.4 |
| Net Cash position 1 | - | 21.6 | 86.3 | - | - | - | - | - |
| Leverage (Debt/EBITDA) | 0.0967 x | - | - | 0.7015 x | 0.94 x | 0.549 x | 0.2157 x | 0.1884 x |
| Free Cash Flow 1 | 80.9 | 88 | 132 | -230 | -83.5 | 56.3 | 155 | 104 |
| ROE (net income / shareholders' equity) | 6.55% | 4.38% | 10.8% | 0.44% | 1.42% | 17% | 16.9% | 13.3% |
| ROA (Net income/ Total Assets) | 2.2% | 2.35% | 5.45% | 0.21% | 0.63% | 13.9% | 14.2% | 13.6% |
| Assets 1 | 1,316 | 645 | 1,410 | 1,436 | -8,666 | 909.4 | 988 | 1,102 |
| Book Value Per Share 2 | 1.440 | 1.410 | 1.350 | 1.280 | 1.180 | 1.480 | 1.810 | 2.130 |
| Cash Flow per Share 2 | 0.5500 | 0.3800 | 0.5500 | 0.2000 | 0.3500 | 0.5400 | 0.6300 | 0.5700 |
| Capex 1 | 202 | 107 | 152 | 333 | 262 | 209 | 147 | 153 |
| Capex / Sales | 26.78% | 17.26% | 18.78% | 45.32% | 37.8% | 24.24% | 15.8% | 17.02% |
| Announcement Date | 2/19/20 | 2/18/21 | 2/23/22 | 4/20/23 | 3/13/24 | - | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
B
Sell
Buy
Mean consensus
BUY
Number of Analysts
8
Last Close Price
2.2
USD
Average target price
2.266
USD
Spread / Average Target
+2.99%
EPS Revisions
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +61.16% | 1.13B | |
| +1.43% | 48.38B | |
| +23.45% | 33.74B | |
| -2.80% | 29.9B | |
| +17.91% | 25.58B | |
| +4.10% | 10.82B | |
| +30.02% | 10.14B | |
| +37.66% | 9.93B | |
| -.--% | 8.86B | |
| +6.24% | 8.45B |
- Stock Market
- Equities
- HOC Stock
- Financials Hochschild Mining plc
