|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
2 057 | 1 560 | 1 079 | 663 | 1 399 | 2 529 | - | - |
Enterprise Value (EV)1 |
1 954 | 1 450 | 1 079 | 898 | 1 620 | 1 853 | 1 707 | 2 529 |
P/E ratio |
9,47x | 5,48x | 5,31x | -1,92x | 4,76x | 2,17x | 5,12x | 10,8x |
Yield |
1,13% | 1,93% | 2,51% | 1,14% | 0,27% | 22,2% | 18,1% | 8,06% |
Capitalization / Revenue |
0,88x | 0,64x | 0,47x | 0,45x | 0,63x | 0,65x | 0,92x | 1,14x |
EV / Revenue |
0,84x | 0,59x | 0,47x | 0,61x | 0,73x | 0,47x | 0,62x | 1,14x |
EV / EBITDA |
4,68x | 3,31x | 2,97x | 37,8x | 3,04x | 1,08x | 2,01x | 5,23x |
Price to Book |
3,03x | 2,32x | - | - | - | - | - | - |
Nbr of stocks (in thousands) |
22 083 | 18 799 | 15 042 | 15 147 | 15 316 | 15 477 | - | - |
Reference price (USD) |
93,2 | 83,0 | 71,7 | 43,8 | 91,3 | 163 | 163 | 163 |
Announcement Date |
02/13/2018 | 02/14/2019 | 02/06/2020 | 02/09/2021 | 02/15/2022 | - | - | - |
1 USD in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
2 325 | 2 452 | 2 294 | 1 468 | 2 208 | 3 910 | 2 749 | 2 224 |
EBITDA1 |
418 | 438 | 363 | 23,7 | 533 | 1 716 | 851 | 484 |
Operating profit (EBIT)1 |
232 | 279 | 243 | -330 | 367 | 1 627 | 716 | 353 |
Operating Margin |
10,00% | 11,4% | 10,6% | -22,5% | 16,6% | 41,6% | 26,0% | 15,9% |
Pre-Tax Profit (EBT)1 |
203 | 260 | 234 | -345 | 339 | 1 602 | 698 | 337 |
Net income1 |
238 | 313 | 234 | -345 | 338 | 1 597 | 670 | 316 |
Net margin |
10,3% | 12,7% | 10,2% | -23,5% | 15,3% | 40,9% | 24,4% | 14,2% |
EPS2 |
9,84 | 15,2 | 13,5 | -22,7 | 19,2 | 75,3 | 31,9 | 15,2 |
Dividend per Share2 |
1,05 | 1,60 | 1,80 | 0,50 | 0,25 | 36,3 | 29,6 | 13,2 |
Announcement Date |
02/13/2018 | 02/14/2019 | 02/06/2020 | 02/09/2021 | 02/15/2022 | - | - | - |
1 USD in Million 2 USD |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
2019 Q4 |
2020 Q1 |
2020 Q2 |
2020 Q3 |
2020 Q4 |
2021 Q1 |
2021 Q2 |
2021 Q3 |
2021 Q4 |
2022 Q1 |
2022 Q2 |
2022 Q3 |
2022 Q4 |
2023 Q1 |
2023 Q2 |
Net sales1 |
549 | 405 | 320 | 382 | 361 | 358 | 450 | 594 | 806 | 868 | 1 065 | 1 039 | 985 | 669 | 654 |
EBITDA1 |
43,7 | 12,9 | -10,7 | 17,4 | 4,13 | 30,9 | 66,5 | 132 | 304 | 321 | 545 | 488 | 418 | 243 | 210 |
Operating profit (EBIT)1 |
-6,96 | -23,9 | -45,3 | -24,6 | -73,3 | -0,34 | 33,2 | 95,4 | 239 | 284 | 482 | 432 | 388 | - | - |
Operating Margin |
-1,27% | -5,90% | -14,2% | -6,43% | -20,3% | -0,09% | 7,37% | 16,0% | 29,6% | 32,8% | 45,3% | 41,6% | 39,4% | - | - |
Pre-Tax Profit (EBT)1 |
-8,81 | -27,1 | -48,1 | -191 | -78,3 | -5,66 | 29,9 | 88,1 | 227 | 272 | 477 | 427 | 383 | - | - |
Net income1 |
-8,55 | -25,3 | -49,3 | -191 | -78,5 | -6,04 | 27,9 | 89,1 | 227 | 272 | 476 | 427 | 383 | - | - |
Net margin |
-1,56% | -6,24% | -15,4% | -50,1% | -21,8% | -1,69% | 6,19% | 15,0% | 28,1% | 31,3% | 44,7% | 41,1% | 38,9% | - | - |
EPS2 |
-0,57 | -1,67 | -3,26 | -12,6 | -5,17 | -0,40 | 1,66 | 4,92 | 11,9 | 12,9 | 23,7 | 21,2 | 17,5 | 9,87 | 8,27 |
Dividend per Share |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
02/06/2020 | 04/23/2020 | 07/28/2020 | 10/22/2020 | 02/09/2021 | 04/22/2021 | 07/27/2021 | 10/26/2021 | 02/15/2022 | 04/26/2022 | - | - | - | - | - |
1 USD in Million 2 USD |
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
- | - | - | 235 | 221 | - | - | - |
Net Cash position1 |
103 | 110 | - | - | - | 676 | 822 | - |
Leverage (Debt / EBITDA) |
-0,25x | -0,25x | - | 9,89x | 0,41x | -0,39x | -0,97x | - |
Free Cash Flow1 |
337 | 323 | 153 | -225 | -7,16 | 1 534 | 601 | 279 |
ROE (Net Profit / Equities) |
39,0% | 48,0% | - | - | 69,8% | 119% | 40,8% | 15,4% |
Shareholders' equity1 |
612 | 651 | - | - | 484 | 1 344 | 1 644 | 2 060 |
ROA (Net Profit / Asset) |
13,4% | 17,0% | - | - | - | - | - | - |
Assets1 |
1 782 | 1 837 | - | - | - | - | - | - |
Book Value Per Share |
30,8 | 35,8 | - | - | - | - | - | - |
Cash Flow per Share2 |
27,1 | 25,0 | 24,3 | 4,03 | 26,8 | 73,7 | 30,9 | 17,8 |
Capex1 |
59,2 | 95,3 | 266 | 286 | 245 | 154 | 122 | 115 |
Capex / Sales |
2,55% | 3,89% | 11,6% | 19,5% | 11,1% | 3,94% | 4,44% | 5,19% |
Announcement Date |
02/13/2018 | 02/14/2019 | 02/06/2020 | 02/09/2021 | 02/15/2022 | - | - | - |
1 USD in Million 2 USD |
|
| |
|
|
Coal shares lose ground after Glasgow climate deal |
Capitalization (USD) |
2 529 000 624 |
Net sales (USD) |
2 208 042 000 |
Number of employees |
3 303 |
Sales / Employee (USD) |
668 496 |
Free-Float |
59,2% |
Free-Float capitalization (USD) |
1 496 631 701 |
Avg. Exchange 20 sessions (USD) |
178 409 401 |
Average Daily Capital Traded |
7,05% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|