BOUGAINVILLE COPPER LIMITED |
Delayed
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.7 AUD | +2.19% |
|
+7.69% | +105.88% |
| Apr. 26 | Bougainville Copper Shares Fall 5% as Company Continues to Report 'No Production' | MT |
| Mar. 11 | Bougainville Copper Appoints CEO, CFO; Shares Up 7% | MT |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 151 | 304.6 | 313.5 | 311.4 | 331.9 | 345.9 |
| Enterprise Value (EV) 1 | 139.8 | 296.6 | 304.3 | 302.8 | 322.8 | 324.5 |
| P/E ratio | -14.2 x | -35.3 x | -47.7 x | -51.1 x | -48.1 x | -41.9 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 31.2 x | 58.3 x | 84 x | 76.7 x | 82.3 x | 99.4 x |
| EV / Revenue | 28.9 x | 56.7 x | 81.5 x | 74.6 x | 80 x | 93.2 x |
| EV / EBITDA | -14.6 x | -40.2 x | -58.3 x | -54.3 x | -50.4 x | -41.4 x |
| EV / FCF | -22 x | -58.1 x | -106 x | -108 x | -78.8 x | -67.3 x |
| FCF Yield | -4.54% | -1.72% | -0.94% | -0.93% | -1.27% | -1.49% |
| Price to Book | 1.48 x | 2.72 x | 2.59 x | 2.44 x | 3.38 x | 3.6 x |
| Nbr of stocks (in thousands) | 401,063 | 401,063 | 401,063 | 401,063 | 401,063 | 401,063 |
| Reference price 2 | 0.3765 | 0.7594 | 0.7817 | 0.7764 | 0.8274 | 0.8624 |
| Announcement Date | 3/31/19 | 4/30/20 | 3/31/21 | 4/5/22 | 3/31/23 | 3/28/24 |
1PGK in Million2PGK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 4.84 | 5.227 | 3.733 | 4.058 | 4.033 | 3.48 |
| EBITDA 1 | -9.547 | -7.386 | -5.221 | -5.575 | -6.402 | -7.837 |
| EBIT 1 | -10.13 | -7.919 | -5.586 | -5.85 | -6.658 | -8.051 |
| Operating Margin | -209.24% | -151.5% | -149.64% | -144.16% | -165.09% | -231.35% |
| Earnings before Tax (EBT) 1 | -10.64 | -8.642 | -6.567 | -6.095 | -6.88 | -8.277 |
| Net income 1 | -10.64 | -8.642 | -6.567 | -6.095 | -6.88 | -8.277 |
| Net margin | -219.86% | -165.33% | -175.92% | -150.2% | -170.59% | -237.84% |
| EPS 2 | -0.0265 | -0.0215 | -0.0164 | -0.0152 | -0.0172 | -0.0206 |
| Free Cash Flow 1 | -6.351 | -5.109 | -2.876 | -2.806 | -4.096 | -4.82 |
| FCF margin | -131.23% | -97.74% | -77.03% | -69.15% | -101.57% | -138.49% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 3/31/19 | 4/30/20 | 3/31/21 | 4/5/22 | 3/31/23 | 3/28/24 |
1PGK in Million2PGK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 11.2 | 7.96 | 9.18 | 8.59 | 9.08 | 21.4 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -6.35 | -5.11 | -2.88 | -2.81 | -4.1 | -4.82 |
| ROE (net income / shareholders' equity) | -9.34% | -8.07% | -5.64% | -4.9% | -6.09% | -8.52% |
| ROA (Net income/ Total Assets) | -5.08% | -4.18% | -2.72% | -2.68% | -3.34% | -4.65% |
| Assets 1 | 209.5 | 206.6 | 241.4 | 227 | 206 | 178 |
| Book Value Per Share 2 | 0.2500 | 0.2800 | 0.3000 | 0.3200 | 0.2400 | 0.2400 |
| Cash Flow per Share 2 | 0 | 0 | 0.0100 | 0 | 0 | 0 |
| Capex 1 | 0.13 | 0.86 | 0.22 | 0.17 | 0.02 | 0.06 |
| Capex / Sales | 2.6% | 16.36% | 5.89% | 4.14% | 0.57% | 1.72% |
| Announcement Date | 3/31/19 | 4/30/20 | 3/31/21 | 4/5/22 | 3/31/23 | 3/28/24 |
1PGK in Million2PGK
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +105.88% | 179M | |
| -14.74% | 143B | |
| -6.66% | 117B | |
| -0.55% | 71.07B | |
| +5.25% | 50.28B | |
| +13.30% | 48.38B | |
| +34.12% | 39.93B | |
| +22.92% | 26.1B | |
| +33.51% | 21.36B | |
| +58.44% | 18.64B |
- Stock Market
- Equities
- BOC Stock
- Financials Bougainville Copper Limited
