EURASIA MINING PLC |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.5 GBX | 0.00% |
|
+1.69% | -26.83% |
| Jan. 11 | Eurasia Mining subsidiary wins Russian tax claim litigation settlement | AN |
| Jan. 11 | Eurasia Mining Unit Wins Tax Litigation Case in Russian Supreme Court; Shares Up | MT |
Valuation
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 4.158 | 11.74 | 101 | 931.1 | 699.1 | 128.4 |
| Enterprise Value (EV) 1 | 4.657 | 11.33 | 100.1 | 926.2 | 677.6 | 127.7 |
| P/E ratio | -1.66 x | -4.01 x | -106 x | -300 x | -236 x | -21.2 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 22.6 x | 4.56 x | 89.5 x | 993 x | 300 x | 1,074 x |
| EV / Revenue | 25.3 x | 4.4 x | 88.7 x | 987 x | 291 x | 1,069 x |
| EV / EBITDA | -4.47 x | -11.9 x | -85.4 x | -469 x | -267 x | -38 x |
| EV / FCF | -3.84 x | -16.5 x | -121 x | -449 x | -131 x | -9.15 x |
| FCF Yield | -26% | -6.08% | -0.83% | -0.22% | -0.76% | -10.9% |
| Price to Book | 0.75 x | 1.92 x | 14.9 x | 80.3 x | 21.9 x | 4.98 x |
| Nbr of stocks (in thousands) | 1,847,847 | 2,371,569 | 2,693,757 | 2,758,702 | 2,853,560 | 2,853,560 |
| Reference price 2 | 0.002250 | 0.004950 | 0.0375 | 0.3375 | 0.2450 | 0.0450 |
| Announcement Date | 6/29/18 | 5/15/19 | 7/3/20 | 6/4/21 | 6/29/22 | 3/1/23 |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net sales 1 | 0.184 | 2.573 | 1.129 | 0.938 | 2.331 | 0.1195 |
| EBITDA 1 | -1.041 | -0.9491 | -1.173 | -1.975 | -2.539 | -3.358 |
| EBIT 1 | -1.056 | -1.316 | -1.355 | -2.088 | -2.824 | -4.208 |
| Operating Margin | -574.03% | -51.15% | -119.99% | -222.58% | -121.13% | -3,520.95% |
| Earnings before Tax (EBT) 1 | -2.139 | -3.242 | -0.7963 | -3.693 | -3.139 | -7.23 |
| Net income 1 | -2.12 | -2.573 | -0.9487 | -3.08 | -2.91 | -5.84 |
| Net margin | -1,152% | -100% | -84.04% | -328.41% | -124.85% | -4,886.21% |
| EPS 2 | -0.001356 | -0.001233 | -0.000354 | -0.001126 | -0.001038 | -0.002118 |
| Free Cash Flow 1 | -1.212 | -0.6884 | -0.8307 | -2.063 | -5.165 | -13.97 |
| FCF margin | -658.68% | -26.75% | -73.58% | -219.98% | -221.55% | -11,687.09% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 6/29/18 | 5/15/19 | 7/3/20 | 6/4/21 | 6/29/22 | 3/1/23 |
1GBP in Million2GBP
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 0.5 | - | - | - | - | - |
| Net Cash position 1 | - | 0.41 | 0.87 | 4.85 | 21.5 | 0.66 |
| Leverage (Debt/EBITDA) | -0.4794 x | - | - | - | - | - |
| Free Cash Flow 1 | -1.21 | -0.69 | -0.83 | -2.06 | -5.16 | -14 |
| ROE (net income / shareholders' equity) | -40.9% | -68.1% | -16.7% | -48.4% | -15.7% | -27.6% |
| ROA (Net income/ Total Assets) | -11% | -15.1% | -15.5% | -15.7% | -8.42% | -9.31% |
| Assets 1 | 19.26 | 17.02 | 6.12 | 19.66 | 34.57 | 62.76 |
| Book Value Per Share 2 | 0 | 0 | 0 | 0 | 0.0100 | 0.0100 |
| Cash Flow per Share 2 | 0 | 0 | 0 | 0 | 0.0100 | 0 |
| Capex 1 | 0.18 | 0.11 | 0.19 | 0.69 | 1.91 | 7.19 |
| Capex / Sales | 97.76% | 4.4% | 17% | 73.26% | 81.93% | 6,015.82% |
| Announcement Date | 6/29/18 | 5/15/19 | 7/3/20 | 6/4/21 | 6/29/22 | 3/1/23 |
1GBP in Million2GBP
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| -26.83% | 53.52M | |
| -5.74% | 4.11B | |
| -10.88% | 3.34B | |
| +2.65% | 1.55B | |
| +33.83% | 1.25B | |
| +82.85% | 881M | |
| +32.63% | 917M | |
| +12.36% | 558M | |
| -24.60% | 561M | |
| -.--% | 153M |
- Stock Market
- Equities
- EUA Stock
- Financials Eurasia Mining Plc
