Stock EDV ENDEAVOUR MINING PLC
Add to a list
To use this feature you must be a member
Log inSign up

Financials Endeavour Mining plc

Equities

EDV

GB00BL6K5J42

Gold

Market Closed - Toronto S.E.
Other stock markets
 04:00:00 2024-06-11 pm EDT 		5-day change 1st Jan Change
28.53 CAD -1.14% Intraday chart for Endeavour Mining plc -2.29% -4.17%
May. 30 Endeavour Mining plc Elects John Munro as Director CI
May. 30 Endeavour Mining Begins Wet Commissioning at Lafigue Project in Cote d'Ivoire; First Gold Pour Expected in June MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,697 4,829 6,863 7,124 7,301 6,982 - -
Enterprise Value (EV) 1 3,425 4,929 6,799 6,957 8,056 7,698 6,800 6,520
P/E ratio -12.1 x 28.9 x 23.7 x -77.9 x -244 x 17.1 x 9.35 x 6.54 x
Yield - 1.55% 2.96% 3.23% 3.7% 4.15% 4.27% 4.55%
Capitalization / Revenue 2.27 x 2.72 x 1.94 x 2.06 x 2.54 x 1.93 x 1.71 x 1.84 x
EV / Revenue 2.88 x 2.77 x 1.92 x 2.01 x 2.81 x 2.13 x 1.66 x 1.72 x
EV / EBITDA 7.16 x 5.64 x 3.54 x 3.93 x 5.67 x 4.1 x 3.12 x 3.44 x
EV / FCF 36.8 x 7.73 x 8.36 x 10.1 x -37.4 x 13.2 x 5.07 x 5.44 x
FCF Yield 2.72% 12.9% 12% 9.86% -2.68% 7.6% 19.7% 18.4%
Price to Book 2.76 x 1.58 x 1.39 x 1.42 x 1.67 x 1.55 x 1.36 x 1.21 x
Nbr of stocks (in thousands) 109,927 163,036 247,478 245,814 245,257 244,741 - -
Reference price 2 24.53 29.62 27.73 28.98 29.77 28.53 28.53 28.53
Announcement Date 3/9/20 3/18/21 3/17/22 3/9/23 3/27/24 - - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 1,190 1,778 3,540 3,454 2,870 3,622 4,094 3,785
EBITDA 1 478.2 874.2 1,919 1,768 1,421 1,879 2,181 1,898
EBIT 1 215.7 550.2 1,324 919.9 812.9 1,207 1,396 1,187
Operating Margin 18.13% 30.95% 37.39% 26.63% 28.32% 33.33% 34.1% 31.36%
Earnings before Tax (EBT) 1 -112.8 273.5 540.2 199.7 344.7 985.3 1,302 1,280
Net income 1 -222.5 139.8 281.6 -90.89 -31.21 560.1 809.9 831.5
Net margin -18.69% 7.87% 7.96% -2.63% -1.09% 15.46% 19.79% 21.97%
EPS 2 -2.025 1.024 1.172 -0.3718 -0.1221 1.670 3.052 4.364
Free Cash Flow 1 93 637.9 813.6 685.9 -215.7 584.7 1,341 1,198
FCF margin 7.82% 35.88% 22.99% 19.86% -7.51% 16.14% 32.75% 31.66%
FCF Conversion (EBITDA) 19.45% 72.97% 42.4% 38.79% - 31.12% 61.48% 63.14%
FCF Conversion (Net income) - 456.22% 288.93% - - 104.39% 165.55% 144.1%
Dividend per Share 2 - 0.4600 0.8217 0.9352 1.101 1.184 1.217 1.299
Announcement Date 3/9/20 3/18/21 3/17/22 3/9/23 3/27/24 - - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Quarterly data)

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 1 888.1 880.1 809.3 763.8 849.7 802.7 696.6 729.5 785.8 650.9 765.2 1,055 1,182 1,044 1,021
EBITDA 1 472.7 510.5 422.9 344.5 396.6 378.9 336.3 362 396.3 293.1 379.8 546.7 656.7 572.7 560.9
EBIT 1 198.8 315.5 219.8 122 158.4 202.4 203.4 205.1 215.8 143.1 272.1 474.7 563 379.6 354.7
Operating Margin 22.38% 35.85% 27.16% 15.98% 18.64% 25.21% 29.2% 28.11% 27.46% 21.99% 35.56% 44.98% 47.65% 36.37% 34.74%
Earnings before Tax (EBT) 1 -132.5 - - 177.9 - 81.49 206.1 177.5 -111.3 33.02 199.2 341.7 447.7 348.3 323.4
Net income 1 -131.2 -73.11 242.9 77.51 - 5.433 103.7 82.58 -217.1 -27.52 82.78 185.5 272.6 204.1 186.4
Net margin -14.78% -8.31% 30.02% 10.15% - 0.68% 14.89% 11.32% -27.63% -4.23% 10.82% 17.58% 23.07% 19.56% 18.26%
EPS 2 -0.5224 -0.2950 0.9769 0.3095 -1.432 0.0272 0.4254 0.3303 -0.8821 -0.1101 0.1280 0.8480 0.8340 - -
Dividend per Share - - - 0.5350 - 0.5467 - - - - - - - - -
Announcement Date 3/17/22 5/5/22 8/3/22 11/10/22 3/9/23 5/4/23 8/2/23 11/9/23 3/27/24 5/2/24 - - - - -
1CAD in Million2CAD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 728 100 - - 754 715 - -
Net Cash position 1 - - 63.1 167 - - 183 462
Leverage (Debt/EBITDA) 1.523 x 0.1145 x - - 0.5308 x 0.3806 x - -
Free Cash Flow 1 93 638 814 686 -216 585 1,341 1,198
ROE (net income / shareholders' equity) 9.39% 8.07% 19.3% 10.7% 6.68% 15.1% 17.9% 13.6%
ROA (Net income/ Total Assets) -8.63% 3.89% 10.8% 6.14% 3.75% 12% 21% -
Assets 1 2,578 3,592 2,596 -1,480 -832.9 4,667 3,857 -
Book Value Per Share 2 8.870 18.80 20.00 20.40 17.90 18.40 21.00 23.60
Cash Flow per Share 2 3.640 5.700 6.090 6.160 4.100 6.320 7.610 6.670
Capex 1 317 293 661 713 1,094 788 450 382
Capex / Sales 26.65% 16.49% 18.66% 20.64% 38.12% 21.76% 11% 10.1%
Announcement Date 3/9/20 3/18/21 3/17/22 3/9/23 3/27/24 - - -
1CAD in Million2CAD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Endeavour Mining plc

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
11
Last Close Price
28.53 CAD
Average target price
39.66 CAD
Spread / Average Target
+39.02%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Gold

1st Jan change Capi.
ENDEAVOUR MINING PLC Stock Endeavour Mining plc
-4.17% 5.07B
FRANCO-NEVADA CORPORATION Stock Franco-Nevada Corporation
+11.28% 22.81B
GOLD FIELDS LIMITED Stock Gold Fields Limited
+2.61% 13.66B
ZHONGJIN GOLD CORP.,LTD Stock Zhongjin Gold Corp.,Ltd
+41.97% 9.46B
EVOLUTION MINING LIMITED Stock Evolution Mining Limited
-5.81% 4.93B
HARMONY GOLD MINING COMPANY LIMITED Stock Harmony Gold Mining Company Limited
+27.63% 5.07B
TRIPLE FLAG PRECIOUS METALS CORP. Stock Triple Flag Precious Metals Corp.
+19.16% 3.07B
KOZA ALTIN ISLETMELERI Stock Koza Altin Isletmeleri
+6.81% 2.08B
PT ANEKA TAMBANG TBK Stock PT Aneka Tambang Tbk
-26.39% 1.85B
COMPAÑÍA MINERA PODEROSA S.A. Stock Compañía Minera Poderosa S.A.
+52.51% 1.77B
Other Gold
  1. Stock Market
  2. Equities
  3. EDV Stock
  4. Financials Endeavour Mining plc