Real-time Estimate
Cboe BZX
10:20:18 2024-05-15 am EDT
|
5-day change
|
1st Jan Change
|
2.795
USD
|
-0.18%
|
|
+6.49%
|
-11.71%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,112
|
5,881
|
4,158
|
3,812
|
4,110
|
3,666
|
-
|
-
|
Enterprise Value (EV)
1 |
4,234
|
5,511
|
3,560
|
3,217
|
4,110
|
4,941
|
3,860
|
4,198
|
P/E ratio
|
13.8
x
|
9.49
x
|
9.85
x
|
14.8
x
|
316
x
|
13.9
x
|
7.12
x
|
-
|
Yield
|
0.25%
|
1.97%
|
4.06%
|
4.51%
|
-
|
6.16%
|
6.16%
|
5.69%
|
Capitalization / Revenue
|
3.56
x
|
3.29
x
|
2.36
x
|
2.2
x
|
2.12
x
|
1.95
x
|
1.5
x
|
2.07
x
|
EV / Revenue
|
3.66
x
|
3.08
x
|
2.02
x
|
1.86
x
|
2.12
x
|
2.63
x
|
1.58
x
|
2.37
x
|
EV / EBITDA
|
6.58
x
|
4.56
x
|
3.2
x
|
3.53
x
|
3.79
x
|
5.42
x
|
2.73
x
|
4.49
x
|
EV / FCF
|
24
x
|
9.24
x
|
8.44
x
|
12.7
x
|
-
|
74.3
x
|
7.73
x
|
9.41
x
|
FCF Yield
|
4.16%
|
10.8%
|
11.8%
|
7.89%
|
-
|
1.35%
|
12.9%
|
10.6%
|
Price to Book
|
2.08
x
|
-
|
-
|
-
|
-
|
0.84
x
|
0.8
x
|
-
|
Nbr of stocks (in thousands)
|
1,026,040
|
1,050,592
|
1,055,585
|
1,074,567
|
1,300,441
|
1,303,064
|
-
|
-
|
Reference price
2 |
4.008
|
5.598
|
3.939
|
3.547
|
3.161
|
2.813
|
2.813
|
2.813
|
Announcement Date
|
2/27/20
|
2/23/21
|
2/23/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,156
|
1,789
|
1,762
|
1,733
|
1,934
|
1,877
|
2,440
|
1,770
|
EBITDA
1 |
643.1
|
1,209
|
1,111
|
911.1
|
1,085
|
911.9
|
1,413
|
934.1
|
EBIT
1 |
391.8
|
907.1
|
720.7
|
527.2
|
682.6
|
598.6
|
986.2
|
349.5
|
Operating Margin
|
33.9%
|
50.71%
|
40.89%
|
30.43%
|
35.29%
|
31.88%
|
40.42%
|
19.75%
|
Earnings before Tax (EBT)
1 |
482.4
|
1,034
|
726.2
|
530.6
|
320.3
|
614.2
|
1,043
|
-
|
Net income
1 |
293.4
|
628.1
|
420.1
|
252.9
|
10.1
|
259.4
|
554.3
|
-6
|
Net margin
|
25.39%
|
35.11%
|
23.84%
|
14.6%
|
0.52%
|
13.82%
|
22.72%
|
-0.34%
|
EPS
2 |
0.2900
|
0.5900
|
0.4000
|
0.2400
|
0.0100
|
0.2025
|
0.3950
|
-
|
Free Cash Flow
1 |
176.1
|
596.8
|
421.8
|
253.7
|
-
|
66.5
|
499
|
446.2
|
FCF margin
|
15.24%
|
33.36%
|
23.93%
|
14.64%
|
-
|
3.54%
|
20.45%
|
25.21%
|
FCF Conversion (EBITDA)
|
27.38%
|
49.38%
|
37.96%
|
27.85%
|
-
|
7.29%
|
35.32%
|
47.77%
|
FCF Conversion (Net income)
|
60.02%
|
95.02%
|
100.41%
|
100.34%
|
-
|
25.63%
|
90.02%
|
-
|
Dividend per Share
2 |
0.0100
|
0.1100
|
0.1600
|
0.1600
|
-
|
0.1733
|
0.1733
|
0.1600
|
Announcement Date
|
2/27/20
|
2/23/21
|
2/23/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
526.1
|
365.6
|
382
|
392.6
|
592.5
|
473.6
|
470.9
|
477.9
|
512
|
461.4
|
492.4
|
452.8
|
591.9
|
-
|
-
|
EBITDA
1 |
347.6
|
203.8
|
183.7
|
169.3
|
369.1
|
279.9
|
258.4
|
262.4
|
284.7
|
250
|
214.5
|
189.5
|
273.7
|
347.4
|
383.4
|
EBIT
1 |
227.6
|
126.5
|
101.9
|
60.33
|
238.5
|
182.8
|
163.7
|
160.8
|
175.7
|
159.6
|
168.4
|
140.9
|
253
|
-
|
-
|
Operating Margin
|
43.26%
|
34.6%
|
26.66%
|
15.37%
|
40.26%
|
38.6%
|
34.77%
|
33.64%
|
34.31%
|
34.58%
|
34.21%
|
31.12%
|
42.74%
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net income
1 |
136.9
|
80.72
|
37.8
|
-23.41
|
157.8
|
85.97
|
80.42
|
-43.07
|
-113.2
|
39.75
|
114.5
|
94.03
|
178.1
|
-
|
-
|
Net margin
|
26.03%
|
22.08%
|
9.9%
|
-5.96%
|
26.63%
|
18.15%
|
17.08%
|
-9.01%
|
-22.12%
|
8.61%
|
23.25%
|
20.77%
|
30.09%
|
-
|
-
|
EPS
2 |
0.1300
|
0.0800
|
0.0400
|
-0.0200
|
0.1500
|
0.0800
|
0.0600
|
-0.0300
|
-0.0900
|
0.0300
|
0.0364
|
0.0364
|
0.0624
|
-
|
-
|
Dividend per Share
|
0.0400
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/23/22
|
5/3/22
|
8/3/22
|
11/1/22
|
2/22/23
|
5/9/23
|
8/2/23
|
11/8/23
|
2/21/24
|
5/7/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
121
|
-
|
-
|
-
|
-
|
1,275
|
194
|
532
|
Net Cash position
1 |
-
|
370
|
598
|
595
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.1885
x
|
-
|
-
|
-
|
-
|
1.398
x
|
0.1371
x
|
0.5695
x
|
Free Cash Flow
1 |
176
|
597
|
422
|
254
|
-
|
66.5
|
499
|
446
|
ROE (net income / shareholders' equity)
|
16.3%
|
27.5%
|
15.5%
|
8.62%
|
-
|
11.8%
|
19.8%
|
-
|
ROA (Net income/ Total Assets)
|
11.2%
|
20.8%
|
12.1%
|
-
|
-
|
6%
|
8.5%
|
-
|
Assets
1 |
2,615
|
3,023
|
3,462
|
-
|
-
|
4,324
|
6,521
|
-
|
Book Value Per Share
2 |
1.930
|
-
|
-
|
-
|
-
|
3.350
|
3.530
|
-
|
Cash Flow per Share
2 |
0.4800
|
0.9000
|
0.6800
|
0.5600
|
-
|
0.6700
|
0.7600
|
0.5800
|
Capex
1 |
316
|
354
|
302
|
342
|
-
|
817
|
463
|
256
|
Capex / Sales
|
27.33%
|
19.78%
|
17.16%
|
19.74%
|
-
|
43.52%
|
18.97%
|
14.46%
|
Announcement Date
|
2/27/20
|
2/23/21
|
2/23/22
|
2/22/23
|
2/21/24
|
-
|
-
|
-
|
Last Close Price
2.813
USD Average target price
4.472
USD Spread / Average Target +58.96% Consensus |
1st Jan change
|
Capi.
|
---|
| +2.33% | 49.09B | | +24.07% | 34.21B | | -2.51% | 30.1B | | +14.62% | 25.09B | | +7.18% | 11.08B | | +29.59% | 10.16B | | +31.92% | 9.58B | | -.--% | 8.67B | | +6.21% | 8.44B |
Gold Mining
|