SIBANYE STILLWATER LIMITED Financials Sibanye Stillwater Limited Nyse
Equities
SBSW
US82575P1075
Non-Gold Precious Metals & Minerals
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.06 USD | -0.20% |
|
-3.07% | -6.81% |
| 05-29 | RBC Raises Price Target on Sibanye Stillwater to $6 From $4.85, Keeps Sector Perform Rating | MT |
| 05-29 | Gold prices inch lower as US rate cut bets cool | RE |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 95,827 | 175,414 | 137,893 | 126,574 | 70,481 | 65,697 | - | - |
| Enterprise Value (EV) 1 | 113,945 | 173,884 | 128,180 | 123,545 | 85,931 | 91,974 | 90,780 | 90,693 |
| P/E ratio | 1,795 x | 5.69 x | 4.35 x | 6.88 x | -1.87 x | 16.2 x | 5.88 x | 7 x |
| Yield | - | 6.18% | 9.76% | 5.81% | 2.13% | 2.5% | 4.88% | 5.33% |
| Capitalization / Revenue | 1.31 x | 1.38 x | 0.8 x | 0.92 x | 0.62 x | 0.59 x | 0.54 x | 0.53 x |
| EV / Revenue | 1.56 x | 1.36 x | 0.74 x | 0.89 x | 0.76 x | 0.82 x | 0.75 x | 0.73 x |
| EV / EBITDA | 7.62 x | 3.56 x | 1.87 x | 3.01 x | 4.18 x | 4.38 x | 3.13 x | 3.28 x |
| EV / FCF | 64.8 x | 9.92 x | 6.57 x | 13 x | -8.09 x | -11.4 x | 17.9 x | 25.1 x |
| FCF Yield | 1.54% | 10.1% | 15.2% | 7.7% | -12.4% | -8.79% | 5.6% | 3.99% |
| Price to Book | 3.23 x | 2.56 x | 1.73 x | 1.44 x | 1.45 x | 0.9 x | 0.81 x | 1.02 x |
| Nbr of stocks (in thousands) | 2,670,029 | 2,923,571 | 2,808,406 | 2,830,370 | 2,830,567 | 2,830,567 | - | - |
| Reference price 2 | 35.89 | 60.00 | 49.10 | 44.72 | 24.90 | 23.21 | 23.21 | 23.21 |
| Announcement Date | 20-02-19 | 21-02-18 | 22-03-03 | 23-02-28 | 24-03-05 | - | - | - |
1ZAR in Million2ZAR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 72,925 | 127,392 | 172,194 | 138,288 | 113,684 | 111,937 | 121,591 | 124,161 |
| EBITDA 1 | 14,956 | 48,872 | 68,606 | 41,111 | 20,556 | 20,980 | 28,979 | 27,685 |
| EBIT 1 | 7,742 | 41,280 | 59,930 | 33,806 | 10,431 | 12,443 | 18,861 | 17,506 |
| Operating Margin | 10.62% | 32.4% | 34.8% | 24.45% | 9.18% | 11.12% | 15.51% | 14.1% |
| Earnings before Tax (EBT) 1 | -1,300 | 35,480 | 47,557 | 27,904 | -39,846 | 5,890 | 13,584 | 11,371 |
| Net income 1 | 62.1 | 29,312 | 33,054 | 18,396 | -37,772 | 3,317 | 12,547 | 6,327 |
| Net margin | 0.09% | 23.01% | 19.2% | 13.3% | -33.23% | 2.96% | 10.32% | 5.1% |
| EPS 2 | 0.0200 | 10.55 | 11.29 | 6.500 | -13.34 | 1.436 | 3.946 | 3.316 |
| Free Cash Flow 1 | 1,758 | 17,534 | 19,516 | 9,509 | -10,627 | -8,081 | 5,081 | 3,618 |
| FCF margin | 2.41% | 13.76% | 11.33% | 6.88% | -9.35% | -7.22% | 4.18% | 2.91% |
| FCF Conversion (EBITDA) | 11.76% | 35.88% | 28.45% | 23.13% | - | - | 17.53% | 13.07% |
| FCF Conversion (Net income) | 2,831.08% | 59.82% | 59.04% | 51.69% | - | - | 40.5% | 57.18% |
| Dividend per Share 2 | - | 3.710 | 4.790 | 2.600 | 0.5300 | 0.5804 | 1.134 | 1.238 |
| Announcement Date | 20-02-19 | 21-02-18 | 22-03-03 | 23-02-28 | 24-03-05 | - | - | - |
1ZAR in Million2ZAR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2020 S1 | 2021 S1 | 2022 S1 | 2022 S2 | 2023 S1 | 2024 S1 |
|---|---|---|---|---|---|---|
| Net sales 1 | - | - | 70,379 | 67,909 | 60,568 | 46,375 |
| EBITDA 1 | 16,514 | - | 22,561 | 18,550 | 14,147 | 6,197 |
| EBIT | 12,645 | - | 18,567 | - | 9,373 | - |
| Operating Margin | - | - | 26.38% | - | 15.48% | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - |
| Net income | - | 24,836 | 12,016 | - | 7,423 | - |
| Net margin | - | - | 17.07% | - | 12.26% | - |
| EPS | 3.340 | 8.340 | 4.230 | - | 2.620 | - |
| Dividend per Share | - | - | 1.380 | - | 0.5300 | - |
| Announcement Date | 20-08-27 | 21-08-26 | 22-08-25 | 23-02-28 | 23-08-29 | - |
1ZAR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 18,117 | - | - | - | 15,450 | 26,277 | 25,082 | 24,995 |
| Net Cash position 1 | - | 1,530 | 9,713 | 3,029 | - | - | - | - |
| Leverage (Debt/EBITDA) | 1.211 x | - | - | - | 0.7516 x | 1.252 x | 0.8655 x | 0.9028 x |
| Free Cash Flow 1 | 1,758 | 17,534 | 19,516 | 9,509 | -10,627 | -8,081 | 5,081 | 3,618 |
| ROE (net income / shareholders' equity) | 8.83% | 59.7% | 52.4% | 25.1% | -55.2% | 9.47% | 16.9% | 13.7% |
| ROA (Net income/ Total Assets) | 2.54% | 24.9% | 27.1% | 13.2% | -24.4% | 2.41% | 10.6% | - |
| Assets 1 | 2,447 | 117,588 | 122,029 | 139,856 | 154,786 | 137,474 | 117,909 | - |
| Book Value Per Share 2 | 11.10 | 23.40 | 28.50 | 31.10 | 17.20 | 25.70 | 28.80 | 22.80 |
| Cash Flow per Share 2 | 5.170 | 13.20 | 10.20 | 5.350 | 1.890 | 6.320 | 7.740 | - |
| Capex 1 | 7,706 | 9,616 | 12,740 | 15,899 | 22,411 | 22,017 | 16,390 | 14,333 |
| Capex / Sales | 10.57% | 7.55% | 7.4% | 11.5% | 19.71% | 19.67% | 13.48% | 11.54% |
| Announcement Date | 20-02-19 | 21-02-18 | 22-03-03 | 23-02-28 | 24-03-05 | - | - | - |
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
Sell
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
8
Last Close Price
23.21
ZAR
Average target price
26.87
ZAR
Spread / Average Target
+15.79%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +3.05% | 4.57B | |
| +1.95% | 1.54B | |
| +35.33% | 1.27B | |
| +82.85% | 881M | |
| +22.48% | 848M | |
| +37.17% | 697M | |
| -35.29% | 482M | |
| -.--% | 157M | |
| +15.52% | 122M |
- Stock Market
- Equities
- SSW Stock
- SBSW Stock
- Financials Sibanye Stillwater Limited
