Market Closed -
London S.E.
11:35:19 2024-05-17 am EDT
|
5-day change
|
1st Jan Change
|
2,365
GBX
|
+3.55%
|
|
+4.88%
|
+40.82%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
11,985
|
19,419
|
17,852
|
18,428
|
21,076
|
29,625
|
-
|
-
|
Enterprise Value (EV)
1 |
12,548
|
19,501
|
17,312
|
19,314
|
22,236
|
31,187
|
32,952
|
33,805
|
P/E ratio
|
23.9
x
|
38.4
x
|
13.8
x
|
12
x
|
25.2
x
|
34.5
x
|
25.3
x
|
22.9
x
|
Yield
|
2.81%
|
2.78%
|
7.87%
|
3.19%
|
1.68%
|
1.17%
|
1.63%
|
1.71%
|
Capitalization / Revenue
|
2.41
x
|
3.79
x
|
2.39
x
|
3.14
x
|
3.33
x
|
4.32
x
|
3.92
x
|
3.78
x
|
EV / Revenue
|
2.53
x
|
3.8
x
|
2.32
x
|
3.29
x
|
3.52
x
|
4.55
x
|
4.36
x
|
4.31
x
|
EV / EBITDA
|
5.15
x
|
7.12
x
|
3.58
x
|
6.59
x
|
7.2
x
|
8.45
x
|
7.29
x
|
6.96
x
|
EV / FCF
|
12.3
x
|
26
x
|
9.15
x
|
-8,397
x
|
109
x
|
69.9
x
|
-146
x
|
83.5
x
|
FCF Yield
|
8.11%
|
3.85%
|
10.9%
|
-0.01%
|
0.92%
|
1.43%
|
-0.68%
|
1.2%
|
Price to Book
|
1.62
x
|
2.51
x
|
2.14
x
|
2.14
x
|
2.35
x
|
3.17
x
|
2.99
x
|
2.85
x
|
Nbr of stocks (in thousands)
|
985,857
|
985,857
|
985,857
|
985,857
|
985,857
|
985,857
|
-
|
-
|
Reference price
2 |
12.16
|
19.70
|
18.11
|
18.69
|
21.38
|
30.05
|
30.05
|
30.05
|
Announcement Date
|
3/17/20
|
3/16/21
|
2/22/22
|
2/21/23
|
2/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4,964
|
5,129
|
7,470
|
5,862
|
6,324
|
6,854
|
7,549
|
7,845
|
EBITDA
1 |
2,439
|
2,739
|
4,836
|
2,930
|
3,087
|
3,690
|
4,520
|
4,854
|
EBIT
1 |
1,376
|
1,597
|
3,639
|
1,682
|
1,769
|
2,436
|
3,153
|
3,372
|
Operating Margin
|
27.71%
|
31.14%
|
48.71%
|
28.7%
|
27.98%
|
35.55%
|
41.77%
|
42.98%
|
Earnings before Tax (EBT)
1 |
1,349
|
1,413
|
3,477
|
2,559
|
1,966
|
2,240
|
3,096
|
3,542
|
Net income
1 |
501.4
|
506.4
|
1,290
|
1,533
|
835.1
|
835.4
|
1,189
|
1,369
|
Net margin
|
10.1%
|
9.87%
|
17.27%
|
26.15%
|
13.2%
|
12.19%
|
15.76%
|
17.45%
|
EPS
2 |
0.5090
|
0.5130
|
1.309
|
1.555
|
0.8470
|
0.8722
|
1.189
|
1.310
|
Free Cash Flow
1 |
1,017
|
751.3
|
1,893
|
-2.3
|
203.8
|
446.3
|
-225
|
404.8
|
FCF margin
|
20.49%
|
14.65%
|
25.34%
|
-0.04%
|
3.22%
|
6.51%
|
-2.98%
|
5.16%
|
FCF Conversion (EBITDA)
|
41.71%
|
27.43%
|
39.13%
|
-
|
6.6%
|
12.1%
|
-
|
8.34%
|
FCF Conversion (Net income)
|
202.87%
|
148.36%
|
146.69%
|
-
|
24.4%
|
53.43%
|
-
|
29.57%
|
Dividend per Share
2 |
0.3410
|
0.5470
|
1.425
|
0.5970
|
0.3600
|
0.3524
|
0.4904
|
0.5144
|
Announcement Date
|
3/17/20
|
3/16/21
|
2/22/22
|
2/21/23
|
2/20/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019 S2
|
2020 S1
|
2020 S2
|
2021 S1
|
2021 S2
|
2022 S1
|
2022 S2
|
2023 S1
|
2023 S2
|
2024 S1
|
2024 S2
|
2025 S1
|
2025 S2
|
---|
Net sales
|
2,439
|
2,139
|
2,990
|
3,591
|
3,879
|
2,528
|
3,334
|
2,890
|
3,434
|
-
|
-
|
-
|
-
|
EBITDA
|
-
|
1,013
|
1,726
|
2,357
|
-
|
1,238
|
1,692
|
1,331
|
1,756
|
-
|
-
|
-
|
-
|
EBIT
|
-
|
471
|
-
|
1,820
|
1,819
|
690.4
|
992
|
773.3
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-
|
22.02%
|
-
|
50.68%
|
46.88%
|
27.31%
|
29.76%
|
26.76%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
|
-
|
387.5
|
-
|
-
|
-
|
-
|
1,879
|
764.5
|
1,201
|
-
|
-
|
-
|
-
|
Net income
|
-
|
-
|
-
|
-
|
-
|
260.3
|
1,273
|
330.4
|
504.7
|
-
|
-
|
-
|
-
|
Net margin
|
-
|
-
|
-
|
-
|
-
|
10.3%
|
38.18%
|
11.43%
|
14.7%
|
-
|
-
|
-
|
-
|
EPS
1 |
0.2020
|
0.1370
|
-
|
0.6750
|
0.6340
|
0.2640
|
1.291
|
0.3350
|
0.5120
|
0.3600
|
0.5700
|
0.5500
|
0.5400
|
Dividend per Share
|
-
|
0.0620
|
0.4850
|
0.2360
|
-
|
0.0920
|
0.5050
|
-
|
0.2430
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/17/20
|
8/20/20
|
3/16/21
|
8/19/21
|
2/22/22
|
8/11/22
|
2/21/23
|
8/10/23
|
2/20/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
563
|
82
|
-
|
886
|
1,160
|
1,563
|
3,327
|
4,181
|
Net Cash position
1 |
-
|
-
|
541
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
0.231
x
|
0.0299
x
|
-
|
0.3024
x
|
0.3757
x
|
0.4235
x
|
0.7361
x
|
0.8613
x
|
Free Cash Flow
1 |
1,017
|
751
|
1,893
|
-2.3
|
204
|
446
|
-225
|
405
|
ROE (net income / shareholders' equity)
|
6.8%
|
6.69%
|
16%
|
18.1%
|
8.08%
|
9.63%
|
11.2%
|
12%
|
ROA (Net income/ Total Assets)
|
3.49%
|
3.24%
|
7.62%
|
3.31%
|
3.75%
|
3.58%
|
4.24%
|
3.76%
|
Assets
1 |
14,354
|
15,607
|
16,941
|
46,275
|
22,287
|
23,338
|
28,048
|
36,384
|
Book Value Per Share
2 |
7.490
|
7.860
|
8.470
|
8.750
|
9.080
|
9.490
|
10.10
|
10.60
|
Cash Flow per Share
2 |
2.120
|
2.090
|
3.720
|
1.900
|
2.370
|
2.360
|
2.720
|
3.020
|
Capex
1 |
1,074
|
1,307
|
1,778
|
1,879
|
2,129
|
2,598
|
3,439
|
3,033
|
Capex / Sales
|
21.63%
|
25.49%
|
23.79%
|
32.06%
|
33.67%
|
37.9%
|
45.56%
|
38.66%
|
Announcement Date
|
3/17/20
|
3/16/21
|
2/22/22
|
2/21/23
|
2/20/24
|
-
|
-
|
-
|
Last Close Price
30.05
USD Average target price
23.08
USD Spread / Average Target -23.21% Consensus |
1st Jan change
|
Capi.
|
---|
| +40.82% | 29.62B | | +56.49% | 46.59B | | +15.62% | 14.77B | | +79.08% | 11.81B | | +33.94% | 8.39B | | +25.30% | 7.21B | | +19.23% | 6.98B | | +73.64% | 6.2B | | +41.85% | 4.46B | | +91.77% | 3.61B |
Copper Ore Mining
|