ANDRADA MINING LIMITED |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 4.85 GBX | +1.04% |
|
-3.00% | -5.83% |
| May. 24 | Berenberg Starts Andrada Mining Coverage at Buy | MT |
| May. 24 | HSBC cuts Aviva; Deutsche Bank cuts Ryanair | AN |
Valuation
| Fiscal Period: February | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 19.48 | 16.33 | 42.42 | 77.97 | 61.85 | 76.64 | - | - |
| Enterprise Value (EV) 1 | 19.48 | 16.33 | 45.33 | 75.72 | 60.82 | 70.59 | 51.39 | 80.64 |
| P/E ratio | - | - | - | -86.9 x | -7.67 x | -14.7 x | -23.1 x | -8.36 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 728 x | 237 x | 8.51 x | 5.73 x | 6.29 x | 3.91 x | 2.79 x | 2.12 x |
| EV / Revenue | 728 x | 237 x | 9.09 x | 5.56 x | 6.19 x | 3.6 x | 1.87 x | 2.23 x |
| EV / EBITDA | - | - | - | 29.2 x | -10.2 x | -353 x | 60.5 x | 26.9 x |
| EV / FCF | - | - | - | -19.1 x | -3.9 x | -7.59 x | -6.38 x | 20.2 x |
| FCF Yield | - | - | - | -5.25% | -25.7% | -13.2% | -15.7% | 4.96% |
| Price to Book | - | - | - | - | - | 1.62 x | 1.62 x | 1.62 x |
| Nbr of stocks (in thousands) | 519,589 | 653,146 | 874,690 | 1,121,842 | 1,344,543 | 1,580,251 | - | - |
| Reference price 2 | 0.0375 | 0.0250 | 0.0485 | 0.0695 | 0.0460 | 0.0485 | 0.0485 | 0.0485 |
| Announcement Date | 7/2/19 | 8/28/20 | 7/22/21 | 8/31/22 | 8/24/23 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: February | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 0.0268 | 0.069 | 4.985 | 13.62 | 9.827 | 19.6 | 27.45 | 36.15 |
| EBITDA 1 | - | - | - | 2.589 | -5.952 | -0.2 | 0.85 | 3 |
| EBIT 1 | - | - | -5.612 | 0.6996 | -8.339 | 0.25 | 1.3 | 2.65 |
| Operating Margin | - | - | -112.57% | 5.14% | -84.86% | 1.28% | 4.74% | 7.33% |
| Earnings before Tax (EBT) 1 | - | - | - | - | -8.97 | -6 | - | 7 |
| Net income 1 | - | - | - | -0.8156 | -7.754 | -5.2 | -5.1 | -6.1 |
| Net margin | - | - | - | -5.99% | -78.9% | -26.53% | -18.58% | -16.87% |
| EPS 2 | - | - | - | -0.000800 | -0.006000 | -0.003300 | -0.002100 | -0.005800 |
| Free Cash Flow 1 | - | - | - | -3.975 | -15.61 | -9.3 | -8.05 | 4 |
| FCF margin | - | - | - | -29.19% | -158.84% | -47.45% | -29.33% | 11.07% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | 133.33% |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Announcement Date | 7/2/19 | 8/28/20 | 7/22/21 | 8/31/22 | 8/24/23 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: February | 2022 S1 | 2022 S2 | 2023 S2 | 2024 S1 |
|---|---|---|---|---|
| Net sales 1 | - | 8.542 | 5.101 | 8.847 |
| EBITDA 1 | - | 2 | -3.352 | -0.7929 |
| EBIT | - | - | - | - |
| Operating Margin | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income 1 | -0.6922 | -0.1234 | -5.073 | -2.756 |
| Net margin | - | -1.44% | -99.45% | -31.15% |
| EPS 2 | -0.000700 | -0.000100 | - | -0.1800 |
| Dividend per Share | - | - | - | - |
| Announcement Date | 9/27/21 | 8/31/22 | 8/24/23 | 11/29/23 |
1GBP in Million2GBP
Estimates
Balance Sheet Analysis
| Fiscal Period: February | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | 2.9 | - | - | - | - | 4 |
| Net Cash position 1 | - | - | - | 2.25 | 1.03 | 6.05 | 25.3 | - |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | 1.333 x |
| Free Cash Flow 1 | - | - | - | -3.97 | -15.6 | -9.3 | -8.05 | 4 |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | -8% | - | - |
| Assets 1 | - | - | - | - | - | 65 | - | - |
| Book Value Per Share 2 | - | - | - | - | - | 0.0300 | 0.0300 | 0.0300 |
| Cash Flow per Share 2 | - | - | - | 0 | -0 | 0 | -0 | -0 |
| Capex 1 | - | - | 2.96 | 4.54 | 10.7 | 14 | 15 | 6 |
| Capex / Sales | - | - | 59.28% | 33.37% | 108.65% | 71.43% | 54.64% | 16.6% |
| Announcement Date | 7/2/19 | 8/28/20 | 7/22/21 | 8/31/22 | 8/24/23 | - | - | - |
1GBP in Million2GBP
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
BUY
Number of Analysts
2
Last Close Price
0.0485
GBP
Average target price
0.1933
GBP
Spread / Average Target
+298.62%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -5.83% | 97.52M | |
| +39.26% | 92.67B | |
| +23.87% | 75.75B | |
| -.--% | 28.28B | |
| +52.90% | 10.26B | |
| +16.63% | 9.52B | |
| +20.47% | 8.94B | |
| +5.82% | 7.89B | |
| +30.27% | 6.12B | |
| +23.28% | 5.19B |
- Stock Market
- Equities
- ATM Stock
- Financials Andrada Mining Limited
