Real-time Estimate
Cboe BZX
10:57:09 2024-06-27 am EDT
|
5-day change
|
1st Jan Change
|
16.98
USD
|
+1.59%
|
|
+4.57%
|
-8.69%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
32,988
|
40,484
|
33,844
|
30,097
|
31,701
|
29,510
|
-
|
-
|
Enterprise Value (EV)
1 |
35,210
|
40,451
|
33,714
|
30,439
|
32,279
|
29,950
|
29,363
|
29,131
|
P/E ratio
|
8.21
x
|
17.4
x
|
16.7
x
|
71.3
x
|
25.1
x
|
15.3
x
|
12.1
x
|
11
x
|
Yield
|
1.08%
|
1.45%
|
1.95%
|
3.8%
|
2.22%
|
2.44%
|
2.89%
|
3.43%
|
Capitalization / Revenue
|
3.39
x
|
3.21
x
|
2.82
x
|
2.73
x
|
2.78
x
|
2.28
x
|
2.02
x
|
2
x
|
EV / Revenue
|
3.62
x
|
3.21
x
|
2.81
x
|
2.76
x
|
2.83
x
|
2.32
x
|
2.01
x
|
1.97
x
|
EV / EBITDA
|
7.29
x
|
5.4
x
|
4.65
x
|
5.42
x
|
5.9
x
|
4.86
x
|
3.91
x
|
3.93
x
|
EV / FCF
|
31.1
x
|
12
x
|
17.4
x
|
70.5
x
|
50
x
|
24.6
x
|
13.9
x
|
12.4
x
|
FCF Yield
|
3.22%
|
8.31%
|
5.76%
|
1.42%
|
2%
|
4.07%
|
7.19%
|
8.07%
|
Price to Book
|
1.52
x
|
1.73
x
|
1.42
x
|
1.32
x
|
1.36
x
|
1.19
x
|
1.11
x
|
1.03
x
|
Nbr of stocks (in thousands)
|
1,777,782
|
1,778,126
|
1,779,286
|
1,758,285
|
1,755,523
|
1,755,636
|
-
|
-
|
Reference price
2 |
18.56
|
22.77
|
19.02
|
17.12
|
18.06
|
16.81
|
16.81
|
16.81
|
Announcement Date
|
2/12/20
|
2/18/21
|
2/16/22
|
2/15/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
9,717
|
12,595
|
11,985
|
11,013
|
11,397
|
12,932
|
14,575
|
14,775
|
EBITDA
1 |
4,833
|
7,492
|
7,258
|
5,613
|
5,474
|
6,166
|
7,514
|
7,403
|
EBIT
1 |
2,801
|
5,284
|
5,156
|
3,616
|
3,431
|
4,234
|
5,546
|
5,201
|
Operating Margin
|
28.83%
|
41.95%
|
43.02%
|
32.83%
|
30.1%
|
32.74%
|
38.05%
|
35.2%
|
Earnings before Tax (EBT)
1 |
6,357
|
4,946
|
4,632
|
1,681
|
2,814
|
4,241
|
5,443
|
5,491
|
Net income
1 |
3,969
|
2,324
|
2,022
|
432
|
1,272
|
1,992
|
2,630
|
2,677
|
Net margin
|
40.85%
|
18.45%
|
16.87%
|
3.92%
|
11.16%
|
15.41%
|
18.04%
|
18.11%
|
EPS
2 |
2.260
|
1.310
|
1.140
|
0.2400
|
0.7200
|
1.100
|
1.392
|
1.524
|
Free Cash Flow
1 |
1,132
|
3,363
|
1,943
|
432
|
646
|
1,219
|
2,110
|
2,350
|
FCF margin
|
11.65%
|
26.7%
|
16.21%
|
3.92%
|
5.67%
|
9.43%
|
14.48%
|
15.91%
|
FCF Conversion (EBITDA)
|
23.42%
|
44.89%
|
26.77%
|
7.7%
|
11.8%
|
19.77%
|
28.09%
|
31.74%
|
FCF Conversion (Net income)
|
28.52%
|
144.71%
|
96.09%
|
100%
|
50.79%
|
61.2%
|
80.25%
|
87.8%
|
Dividend per Share
2 |
0.2000
|
0.3300
|
0.3700
|
0.6500
|
0.4000
|
0.4102
|
0.4857
|
0.5771
|
Announcement Date
|
2/12/20
|
2/18/21
|
2/16/22
|
2/15/23
|
2/14/24
|
-
|
-
|
-
|
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 |
3,310
|
2,853
|
2,859
|
2,527
|
2,774
|
2,643
|
2,833
|
2,862
|
3,059
|
2,747
|
3,250
|
3,587
|
4,101
|
3,813
|
4,050
|
EBITDA
1 |
2,070
|
1,645
|
1,527
|
1,155
|
1,286
|
1,183
|
1,368
|
1,464
|
1,459
|
1,266
|
1,566
|
1,845
|
2,056
|
2,162
|
2,306
|
EBIT
1 |
1,513
|
1,185
|
1,051
|
698
|
682
|
688
|
888
|
960
|
895
|
792
|
1,143
|
1,374
|
1,791
|
1,551
|
1,866
|
Operating Margin
|
45.71%
|
41.54%
|
36.76%
|
27.62%
|
24.59%
|
26.03%
|
31.34%
|
33.54%
|
29.26%
|
28.83%
|
35.15%
|
38.3%
|
43.66%
|
40.66%
|
46.08%
|
Earnings before Tax (EBT)
1 |
1,456
|
1,007
|
996
|
625
|
-947
|
474
|
766
|
803
|
771
|
661
|
1,125
|
1,310
|
1,490
|
1,400
|
-
|
Net income
1 |
726
|
-
|
-
|
-
|
-735
|
120
|
305
|
368
|
479
|
295
|
450.7
|
595.7
|
760.3
|
735
|
783.1
|
Net margin
|
21.93%
|
-
|
-
|
-
|
-26.5%
|
4.54%
|
10.77%
|
12.86%
|
15.66%
|
10.74%
|
13.87%
|
16.61%
|
18.54%
|
19.27%
|
19.33%
|
EPS
2 |
0.4100
|
0.2500
|
0.2700
|
0.1400
|
-0.4200
|
0.0700
|
0.1700
|
0.2100
|
0.2700
|
0.1700
|
0.2310
|
0.3137
|
0.3758
|
0.3893
|
0.3730
|
Dividend per Share
2 |
0.1000
|
0.1000
|
0.2000
|
0.2000
|
0.1000
|
0.1000
|
0.1000
|
0.1000
|
0.1000
|
0.1000
|
0.1000
|
0.1000
|
0.1000
|
0.1000
|
0.1000
|
Announcement Date
|
2/16/22
|
5/4/22
|
8/8/22
|
11/3/22
|
2/15/23
|
5/3/23
|
8/8/23
|
11/2/23
|
2/14/24
|
5/1/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,222
|
-
|
-
|
342
|
578
|
439
|
-
|
-
|
Net Cash position
1 |
-
|
33
|
130
|
-
|
-
|
-
|
148
|
379
|
Leverage (Debt/EBITDA)
|
0.4598
x
|
-
|
-
|
0.0609
x
|
0.1056
x
|
0.0712
x
|
-
|
-
|
Free Cash Flow
1 |
1,132
|
3,363
|
1,943
|
432
|
646
|
1,219
|
2,110
|
2,350
|
ROE (net income / shareholders' equity)
|
6.22%
|
9.12%
|
8.75%
|
5.69%
|
5.52%
|
8.02%
|
9.42%
|
8.72%
|
ROA (Net income/ Total Assets)
|
11.8%
|
5.11%
|
4.42%
|
2.86%
|
2.77%
|
3.9%
|
5.45%
|
4.33%
|
Assets
1 |
33,511
|
45,449
|
45,726
|
15,126
|
45,921
|
51,085
|
48,252
|
61,766
|
Book Value Per Share
2 |
12.20
|
13.10
|
13.40
|
13.00
|
13.30
|
14.10
|
15.20
|
16.30
|
Cash Flow per Share
2 |
1.610
|
3.050
|
2.460
|
1.970
|
2.130
|
2.540
|
2.970
|
3.060
|
Capex
1 |
1,701
|
2,054
|
2,435
|
3,049
|
3,086
|
3,138
|
3,220
|
3,621
|
Capex / Sales
|
17.51%
|
16.31%
|
20.32%
|
27.69%
|
27.08%
|
24.27%
|
22.09%
|
24.51%
|
Announcement Date
|
2/12/20
|
2/18/21
|
2/16/22
|
2/15/23
|
2/14/24
|
-
|
-
|
-
|
Last Close Price
16.81
USD Average target price
21.67
USD Spread / Average Target +28.90% Consensus |
1st Jan change
|
Capi.
|
---|
| +1.35% | 47.8B | | +21.08% | 32.63B | | +10.94% | 23.98B | | +34.78% | 10.26B | | -4.69% | 9.9B | | +39.84% | 9.68B | | -.--% | 9.05B | | +4.50% | 8.21B | | +22.78% | 6.32B |
Gold Mining
|