Financials Kinross Gold Corporation

Equities

K

CA4969024047

Gold

Market Closed - Toronto S.E. 16:15:43 2024-04-12 EDT 5-day change 1st Jan Change
8.78 CAD -0.90% Intraday chart for Kinross Gold Corporation +0.80% +9.48%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 5,940 9,227 7,278 5,113 7,428 7,842 - -
Enterprise Value (EV) 1 7,203 9,940 8,412 7,288 7,428 9,240 9,018 9,228
P/E ratio 8.31 x 6.92 x 34.1 x -8.66 x 17.8 x 18.5 x 20.7 x 16 x
Yield - 0.82% 2.07% 2.95% - 1.87% 1.88% 1.88%
Capitalization / Revenue 1.7 x 2.19 x 1.95 x 1.48 x 1.75 x 1.81 x 1.85 x 1.88 x
EV / Revenue 2.06 x 2.36 x 2.26 x 2.11 x 1.75 x 2.13 x 2.13 x 2.21 x
EV / EBITDA 5.29 x 4.41 x 5.24 x 8.08 x 4.15 x 5.01 x 5.06 x 5.29 x
EV / FCF 60.2 x 10 x 42.8 x 30.6 x - 19.5 x 18.3 x 16.3 x
FCF Yield 1.66% 10% 2.34% 3.27% - 5.13% 5.47% 6.13%
Price to Book 1.12 x 1.4 x - 0.85 x - - - -
Nbr of stocks (in thousands) 1,253,517 1,258,288 1,253,730 1,256,000 1,227,821 1,228,983 - -
Reference price 2 4.739 7.333 5.805 4.071 6.049 6.381 6.381 6.381
Announcement Date 20-02-12 21-02-10 22-02-16 23-02-15 24-02-14 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 3,497 4,213 3,729 3,455 4,240 4,329 4,234 4,182
EBITDA 1 1,361 2,253 1,604 901.7 1,788 1,844 1,782 1,744
EBIT 1 1,100 1,411 758.2 117.7 801.4 703.7 651.8 659.2
Operating Margin 31.44% 33.48% 20.33% 3.41% 18.9% 16.26% 15.4% 15.76%
Earnings before Tax (EBT) 1 963.8 1,798 469.4 106.7 708.6 633.4 539.6 587
Net income 1 718.6 1,342 221.2 -605.2 416.3 411.2 360.6 489
Net margin 20.55% 31.86% 5.93% -17.52% 9.82% 9.5% 8.52% 11.69%
EPS 2 0.5700 1.060 0.1700 -0.4700 0.3400 0.3458 0.3082 0.3980
Free Cash Flow 1 119.7 993.6 196.6 238.3 - 474.3 493.6 565.9
FCF margin 3.42% 23.58% 5.27% 6.9% - 10.96% 11.66% 13.53%
FCF Conversion (EBITDA) 8.8% 44.1% 12.26% 26.43% - 25.72% 27.71% 32.44%
FCF Conversion (Net income) 16.66% 74.02% 88.88% - - 115.33% 136.87% 115.72%
Dividend per Share 2 - 0.0600 0.1200 0.1200 - 0.1196 0.1200 0.1200
Announcement Date 20-02-12 21-02-10 22-02-16 23-02-15 24-02-14 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 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
Net sales 1 862.5 879.5 768 821.5 856.5 1,076 929.3 1,092 1,102 1,116 1,009 1,147 1,262 1,379 -
EBITDA 1 281.7 296.4 283.3 244.5 296.4 91.8 355.8 477.1 490.1 465.2 395 439.8 525.3 571.8 492.2
EBIT 1 166.9 41.4 102.5 64 111.3 -160.1 143.9 237.8 226.2 193.5 128.3 256.1 355.3 469.4 -
Operating Margin 19.35% 4.71% 13.35% 7.79% 12.99% -14.88% 15.48% 21.77% 20.52% 17.34% 12.72% 22.33% 28.16% 34.03% -
Earnings before Tax (EBT) 58.8 - - - - - - - - - - - - - -
Net income -44.9 - - - 64.9 -106 - - 109.7 - - - - - -
Net margin -5.21% - - - 7.58% -9.85% - - 9.95% - - - - - -
EPS 2 -0.0400 - -0.4100 -0.0100 0.0500 -0.0800 0.0700 0.1200 0.0900 0.0600 0.0719 0.0514 0.1172 0.1055 -
Dividend per Share 0.0300 0.0300 - - - - - - - - - - - - -
Announcement Date 21-11-10 22-02-16 22-05-10 22-07-27 22-11-09 23-02-15 23-05-09 23-08-02 23-11-08 24-02-14 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,262 713 1,134 2,175 - 1,399 1,177 1,387
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 0.9278 x 0.3165 x 0.7066 x 2.412 x - 0.7586 x 0.6606 x 0.795 x
Free Cash Flow 1 120 994 197 238 - 474 494 566
ROE (net income / shareholders' equity) 8.61% 16.2% 8.22% 4.56% - 9.31% 8.83% 8.83%
ROA (Net income/ Total Assets) 8.39% 13.4% 2.07% - - 4.2% 2.6% 2.8%
Assets 1 8,570 10,004 10,681 - - 9,792 13,870 17,464
Book Value Per Share 4.240 5.240 - 4.770 - - - -
Cash Flow per Share 2 0.9500 1.510 1.030 0.9700 - 1.270 1.210 1.130
Capex 1 1,105 916 939 764 - 1,068 957 810
Capex / Sales 31.6% 21.74% 25.17% 22.12% - 24.67% 22.6% 19.37%
Announcement Date 20-02-12 21-02-10 22-02-16 23-02-15 24-02-14 - - -
1USD in Million2USD
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
A-
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
19
Last Close Price
6.381 USD
Average target price
7.342 USD
Spread / Average Target
+15.07%
Consensus
  1. Stock Market
  2. Equities
  3. K Stock
  4. Financials Kinross Gold Corporation