Google
Apple
English (UK)
English (Canada)
Deutsch (Deutschland)
Deutsch (Schweiz)
Español
Français (France)
Italiano
Nederlands (Nederland)
Nederlands (België)
SIBANYE STILLWATER LIMITED |
End-of-day quote
Other stock markets
|
|
5-day change | 1st Jan Change | |
| 21.28 ZAR | +2.06% | +2.41% | -52.42% | |
Valuation
| Fiscal Period : December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 22 712 | 95 827 | 175 414 | 137 893 | 126 574 | 60 234 | - | - |
| Enterprise Value (EV) 1 | 44 668 | 113 945 | 173 884 | 128 180 | 123 545 | 67 392 | 69 641 | 68 385 |
| P/E ratio | -9,11x | 1 795x | 5,69x | 4,35x | 6,88x | 7,88x | 5,31x | 5,73x |
| Yield | - | - | 6,18% | 9,76% | 5,81% | 2,98% | 5,99% | 5,75% |
| Capitalization / Revenue | 0,45x | 1,31x | 1,38x | 0,80x | 0,92x | 0,53x | 0,50x | 0,46x |
| EV / Revenue | 0,88x | 1,56x | 1,36x | 0,74x | 0,89x | 0,59x | 0,58x | 0,52x |
| EV / EBITDA | 5,34x | 7,62x | 3,56x | 1,87x | 3,01x | 3,01x | 2,68x | 2,48x |
| EV / FCF | 8,73x | 64,8x | 9,92x | 6,57x | 13,0x | -12,4x | -11,6x | -184x |
| FCF Yield | 11,5% | 1,54% | 10,1% | 15,2% | 7,70% | -8,09% | -8,59% | -0,54% |
| Price to Book | 0,95x | 3,23x | 2,56x | 1,73x | 1,44x | 0,61x | 0,56x | 0,52x |
| Nbr of stocks (in thousands) | 2 266 687 | 2 670 029 | 2 923 571 | 2 808 406 | 2 830 370 | 2 830 567 | - | - |
| Reference price 2 | 10,0 | 35,9 | 60,0 | 49,1 | 44,7 | 21,3 | 21,3 | 21,3 |
| Announcement Date | 2/21/19 | 2/19/20 | 2/18/21 | 3/3/22 | 2/28/23 | - | - | - |
1ZAR in Million2ZAR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period : December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 50 656 | 72 925 | 127 392 | 172 194 | 138 288 | 114 451 | 120 935 | 131 221 |
| EBITDA 1 | 8 369 | 14 956 | 48 873 | 68 606 | 41 111 | 22 415 | 25 955 | 27 542 |
| EBIT 1 | 1 756 | 7 742 | 41 280 | 59 930 | 33 806 | 12 832 | 16 116 | 16 147 |
| Operating Margin | 3,47% | 10,6% | 32,4% | 34,8% | 24,4% | 11,2% | 13,3% | 12,3% |
| Earnings before Tax (EBT) 1 | -1 437 | -1 300 | 35 480 | 47 557 | 27 904 | 11 947 | 14 872 | 13 124 |
| Net income 1 | -2 500 | 62,1 | 29 312 | 33 054 | 18 396 | 7 574 | 10 725 | 11 796 |
| Net margin | -4,93% | 0,09% | 23,0% | 19,2% | 13,3% | 6,62% | 8,87% | 8,99% |
| EPS 2 | -1,10 | 0,02 | 10,6 | 11,3 | 6,50 | 2,70 | 4,01 | 3,71 |
| Free Cash Flow 1 | 5 117 | 1 758 | 17 534 | 19 516 | 9 509 | -5 453 | -5 982 | -372 |
| FCF margin | 10,1% | 2,41% | 13,8% | 11,3% | 6,88% | -4,76% | -4,95% | -0,28% |
| FCF Conversion (EBITDA) | 61,1% | 11,8% | 35,9% | 28,4% | 23,1% | - | - | - |
| FCF Conversion (Net income) | - | 2 831% | 59,8% | 59,0% | 51,7% | - | - | - |
| Dividend per Share 2 | - | - | 3,71 | 4,79 | 2,60 | 0,63 | 1,27 | 1,22 |
| Announcement Date | 2/21/19 | 2/19/20 | 2/18/21 | 3/3/22 | 2/28/23 | - | - | - |
1ZAR in Million2ZAR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period : December | 2018 S2 | 2019 S1 | 2022 S1 | 2022 S2 | 2023 S1 |
|---|---|---|---|---|---|
| Net sales 1 | 26 746 | 23 535 | 70 379 | 67 909 | 60 568 |
| EBITDA 1 | - | 2 019 | 22 561 | 18 550 | 14 147 |
| EBIT 1 | - | - | 18 567 | - | 9 373 |
| Operating Margin | - | - | 26,4% | - | 15,5% |
| Earnings before Tax (EBT) | - | - | - | - | - |
| Net income 1 | - | -265 | 12 016 | - | 7 423 |
| Net margin | - | -1,13% | 17,1% | - | 12,3% |
| EPS 2 | - | -0,11 | 4,23 | - | 2,62 |
| Dividend per Share 2 | - | - | 1,38 | - | 0,53 |
| Announcement Date | 2/21/19 | 8/29/19 | 8/25/22 | 2/28/23 | 8/29/23 |
1ZAR in Million2ZAR
Estimates
Balance Sheet Analysis
| Fiscal Period : December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 21 956 | 18 117 | - | - | - | 7 157 | 9 407 | 8 150 |
| Net Cash position 1 | - | - | 1 530 | 9 713 | 3 029 | - | - | - |
| Leverage (Debt/EBITDA) | 2,62x | 1,21x | - | - | - | 0,32x | 0,36x | 0,30x |
| Free Cash Flow 1 | 5 117 | 1 758 | 17 534 | 19 516 | 9 509 | -5 453 | -5 982 | -372 |
| ROE (net income / shareholders' equity) | -10,5% | 8,83% | 59,7% | 52,4% | 25,1% | 7,28% | 9,33% | 8,43% |
| Shareholders' equity 1 | 23 884 | 703 | 49 075 | 63 084 | 73 289 | 104 076 | 114 943 | 139 885 |
| ROA (Net income/ Total Assets) | - | 2,54% | 24,9% | 27,1% | 13,2% | 4,20% | 6,80% | 7,60% |
| Assets 1 | - | 2 447 | 117 588 | 122 029 | 139 856 | 180 337 | 157 724 | 155 217 |
| Book Value Per Share 2 | 10,5 | 11,1 | 23,4 | 28,5 | 31,1 | 34,6 | 38,1 | 40,8 |
| Cash Flow per Share 2 | 6,73 | 5,17 | 13,2 | 10,2 | 5,35 | 7,65 | 5,92 | 6,12 |
| Capex 1 | 7 081 | 7 706 | 9 616 | 12 740 | 15 899 | 20 871 | 24 355 | 14 926 |
| Capex / Sales | 14,0% | 10,6% | 7,55% | 7,40% | 11,5% | 18,2% | 20,1% | 11,4% |
| Announcement Date | 2/21/19 | 2/19/20 | 2/18/21 | 3/3/22 | 2/28/23 | - | - | - |
1ZAR in Million2ZAR
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
HOLD
Number of Analysts
9
Last Close Price
21.28ZAR
Average target price
28.96ZAR
Spread / Average Target
+36.10%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -52.42% | 3 185 M $ | |
| -67.23% | 3 324 M $ | |
| -8.70% | 1 528 M $ | |
| +10.00% | 957 M $ | |
| +82.85% | 881 M $ | |
| -17.36% | 806 M $ | |
| -15.52% | 681 M $ | |
| +0.34% | 440 M $ | |
| -35.19% | 219 M $ | |
| -48.48% | 154 M $ |
- Stock
- Equities
- Stock Sibanye Stillwater Limited - Johannesburg Stock Exchange
- Financials Sibanye Stillwater Limited
