Real-time Estimate
Cboe BZX
13:46:18 2024-05-14 EDT
|
5-day change
|
1st Jan Change
|
5.395
USD
|
+4.15%
|
|
-0.74%
|
-49.81%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
2,364
|
4,404
|
3,752
|
3,229
|
2,187
|
1,047
|
-
|
-
|
Enterprise Value (EV)
1 |
2,364
|
4,404
|
3,752
|
2,872
|
1,923
|
871
|
1,157
|
1,536
|
P/E ratio
|
40.9
x
|
23.1
x
|
11
x
|
17.6
x
|
-22.3
x
|
-3.81
x
|
31.6
x
|
518
x
|
Yield
|
-
|
-
|
1.13%
|
1.79%
|
2.61%
|
1.35%
|
3.86%
|
3.86%
|
Capitalization / Revenue
|
3.9
x
|
5.16
x
|
2.54
x
|
2.81
x
|
1.53
x
|
1.2
x
|
1.26
x
|
1.37
x
|
EV / Revenue
|
3.9
x
|
5.16
x
|
2.54
x
|
2.5
x
|
1.35
x
|
1
x
|
1.39
x
|
2.01
x
|
EV / EBITDA
|
10.3
x
|
11.6
x
|
5.58
x
|
7.26
x
|
4.17
x
|
3.14
x
|
4.86
x
|
5.9
x
|
EV / FCF
|
-1,506
x
|
24.6
x
|
8.45
x
|
123
x
|
9.7
x
|
-40.9
x
|
-84.1
x
|
24
x
|
FCF Yield
|
-0.07%
|
4.07%
|
11.8%
|
0.81%
|
10.3%
|
-2.44%
|
-1.19%
|
4.16%
|
Price to Book
|
-
|
-
|
-
|
0.9
x
|
0.65
x
|
0.33
x
|
0.33
x
|
0.32
x
|
Nbr of stocks (in thousands)
|
122,988
|
219,473
|
211,854
|
206,608
|
203,892
|
202,090
|
-
|
-
|
Reference price
2 |
19.22
|
20.07
|
17.71
|
15.63
|
10.73
|
5.182
|
5.182
|
5.182
|
Announcement Date
|
20-02-20
|
21-02-17
|
22-02-23
|
23-02-22
|
24-02-27
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
606.8
|
853.1
|
1,474
|
1,148
|
1,427
|
874.8
|
833.2
|
764.8
|
EBITDA
1 |
230.6
|
379.5
|
672.3
|
395.4
|
461.1
|
277
|
238.3
|
260.4
|
EBIT
1 |
122.3
|
202.7
|
444.4
|
213.9
|
247.1
|
126.1
|
169.7
|
154.1
|
Operating Margin
|
20.16%
|
23.76%
|
30.14%
|
18.63%
|
17.32%
|
14.42%
|
20.37%
|
20.16%
|
Earnings before Tax (EBT)
1 |
86.13
|
181.3
|
-
|
240.8
|
-202.4
|
-250
|
133.9
|
108.6
|
Net income
1 |
57.32
|
133.5
|
368.1
|
194.1
|
-98.01
|
-99.2
|
49.6
|
28.14
|
Net margin
|
9.44%
|
15.65%
|
24.97%
|
16.91%
|
-6.87%
|
-11.34%
|
5.95%
|
3.68%
|
EPS
2 |
0.4700
|
0.8700
|
1.613
|
0.8900
|
-0.4800
|
-1.360
|
0.1640
|
0.0100
|
Free Cash Flow
1 |
-1.57
|
179.3
|
444.2
|
23.38
|
198.3
|
-21.28
|
-13.75
|
63.93
|
FCF margin
|
-0.26%
|
21.01%
|
30.13%
|
2.04%
|
13.9%
|
-2.43%
|
-1.65%
|
8.36%
|
FCF Conversion (EBITDA)
|
-
|
47.23%
|
66.06%
|
5.91%
|
43%
|
-
|
-
|
24.55%
|
FCF Conversion (Net income)
|
-
|
134.29%
|
120.68%
|
12.04%
|
-
|
-
|
-
|
227.18%
|
Dividend per Share
2 |
-
|
-
|
0.2000
|
0.2800
|
0.2800
|
0.0700
|
0.2000
|
0.2000
|
Announcement Date
|
20-02-20
|
21-02-17
|
22-02-23
|
23-02-22
|
24-02-27
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
2025 Q2
|
---|
Net sales
1 |
407.9
|
355.4
|
319.6
|
166.6
|
306.4
|
314.6
|
301
|
385.4
|
425.9
|
230.2
|
176.7
|
191.1
|
205.3
|
221
|
217.8
|
EBITDA
1 |
162.6
|
176.7
|
116.5
|
-3.037
|
96.5
|
82.32
|
90.52
|
125.5
|
162.8
|
64.28
|
36.5
|
53.45
|
65.67
|
71.53
|
67.7
|
EBIT
1 |
118.8
|
115.9
|
70.1
|
-24.59
|
49.2
|
36.98
|
52.93
|
77.46
|
79.73
|
25.88
|
10.58
|
27.53
|
39.75
|
49.53
|
45.7
|
Operating Margin
|
29.13%
|
32.6%
|
21.93%
|
-14.76%
|
16.06%
|
11.76%
|
17.58%
|
20.1%
|
18.72%
|
11.24%
|
5.99%
|
14.41%
|
19.37%
|
22.41%
|
20.98%
|
Earnings before Tax (EBT)
1 |
111.9
|
-
|
58.56
|
-42.03
|
116.4
|
31.79
|
39.16
|
61.77
|
-335.1
|
-
|
8.343
|
25.31
|
37.74
|
-
|
-
|
Net income
1 |
127.4
|
-
|
58.49
|
-25.79
|
93.88
|
29.81
|
74.87
|
15.16
|
-217.8
|
-287.1
|
-17.49
|
-15.65
|
-15.75
|
-
|
-
|
Net margin
|
31.24%
|
-
|
18.3%
|
-15.48%
|
30.64%
|
9.48%
|
24.87%
|
3.93%
|
-51.15%
|
-124.69%
|
-9.9%
|
-8.19%
|
-7.67%
|
-
|
-
|
EPS
2 |
0.5700
|
-
|
0.2700
|
-0.1200
|
0.4300
|
0.1400
|
0.3500
|
0.0700
|
-1.070
|
-1.420
|
0.0309
|
-
|
-
|
-0.0700
|
-0.0700
|
Dividend per Share
|
0.0500
|
-
|
0.0700
|
0.0700
|
0.0700
|
0.0700
|
0.0700
|
0.0700
|
0.0700
|
-
|
-
|
-
|
-
|
0.0500
|
0.0500
|
Announcement Date
|
22-02-23
|
22-05-03
|
22-08-02
|
22-11-08
|
23-02-22
|
23-05-04
|
23-08-02
|
23-11-01
|
24-02-27
|
24-05-08
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
110
|
489
|
Net Cash position
1 |
-
|
-
|
-
|
357
|
264
|
176
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
0.4605
x
|
1.878
x
|
Free Cash Flow
1 |
-1.57
|
179
|
444
|
23.4
|
198
|
-21.3
|
-13.8
|
63.9
|
ROE (net income / shareholders' equity)
|
9.32%
|
9.35%
|
9.44%
|
4.07%
|
7.95%
|
4.14%
|
0.62%
|
0.27%
|
ROA (Net income/ Total Assets)
|
-
|
6.1%
|
7.73%
|
2.77%
|
5.2%
|
-4%
|
-
|
-1%
|
Assets
1 |
-
|
2,190
|
4,759
|
7,016
|
-1,886
|
2,480
|
-
|
-2,814
|
Book Value Per Share
2 |
-
|
-
|
-
|
17.30
|
16.60
|
15.50
|
15.90
|
16.00
|
Cash Flow per Share
2 |
1.090
|
2.120
|
2.820
|
0.7200
|
2.060
|
1.000
|
1.080
|
0.9900
|
Capex
1 |
136
|
169
|
165
|
138
|
223
|
211
|
232
|
173
|
Capex / Sales
|
22.37%
|
19.85%
|
11.18%
|
11.98%
|
15.66%
|
24.16%
|
27.8%
|
22.61%
|
Announcement Date
|
20-02-20
|
21-02-17
|
22-02-23
|
23-02-22
|
24-02-27
|
-
|
-
|
-
|
Last Close Price
5.182
USD Average target price
5.466
USD Spread / Average Target +5.47% Consensus |
1st Jan change
|
Capi.
|
---|
| +3.06% | 48.96B | | +24.63% | 33.76B | | -2.72% | 29.71B | | +14.66% | 24.71B | | +6.74% | 11.19B | | +30.02% | 10.13B | | +32.29% | 9.31B | | -.--% | 8.65B | | +5.51% | 8.31B |
Gold Mining
|