Market Closed -
Other stock markets
|
Pre-market 01:32:01 am | |||
0.302 EUR | -0.98% | 0.318 | +5.30% |
Jun. 27 | Berenberg cuts Anglo American and Rio Tinto | AN |
Jun. 04 | Pan African Resources inks five-year wage deal at Barberton | AN |
Valuation
Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 192.8 | 338.4 | 332.4 | 397.7 | 239.9 | 518.4 | - | - |
Enterprise Value (EV) 1 | 296.9 | 397.2 | 360.6 | 409 | 257.6 | 586.1 | 544.6 | 402.2 |
P/E ratio | 6.33 x | 9.81 x | 6.17 x | 6.13 x | 4.9 x | 7.35 x | 4.91 x | 3.82 x |
Yield | 1.27% | 3.73% | 5.31% | 4.35% | 6.11% | 2.94% | 3.97% | 4.65% |
Capitalization / Revenue | 1.11 x | 1.59 x | 1.25 x | 1.22 x | 0.93 x | 1.66 x | 1.38 x | 1.15 x |
EV / Revenue | 1.7 x | 1.87 x | 1.35 x | 1.25 x | 1 x | 1.88 x | 1.45 x | 0.9 x |
EV / EBITDA | 6.53 x | 5.9 x | 3.47 x | 3.41 x | 2.79 x | 4.5 x | 3.09 x | 1.91 x |
EV / FCF | -26.3 x | - | 13.2 x | 17.2 x | -25.6 x | -17.4 x | 6.11 x | 2.82 x |
FCF Yield | -3.8% | - | 7.57% | 5.8% | -3.91% | -5.74% | 16.4% | 35.5% |
Price to Book | - | - | 1.62 x | 1.55 x | 1.02 x | 1.73 x | 1.33 x | 1.02 x |
Nbr of stocks (in thousands) | 1,928,329 | 1,928,329 | 1,928,329 | 1,916,504 | 1,916,504 | 1,916,504 | - | - |
Reference price 2 | 0.1000 | 0.1755 | 0.1724 | 0.2075 | 0.1252 | 0.2705 | 0.2705 | 0.2705 |
Announcement Date | 9/18/19 | 9/16/20 | 9/15/21 | 9/14/22 | 9/13/23 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 174.2 | 212.9 | 266.4 | 326.6 | 257.7 | 311.6 | 374.7 | 449.2 |
EBITDA 1 | 45.5 | 67.27 | 104.1 | 120 | 92.15 | 130.3 | 176.3 | 210.8 |
EBIT 1 | 32.5 | 50.55 | 92.42 | 96.42 | 75.41 | 107.9 | 156.9 | 220.4 |
Operating Margin | 18.65% | 23.75% | 34.7% | 29.52% | 29.26% | 34.64% | 41.88% | 49.07% |
Earnings before Tax (EBT) 1 | 37.03 | 40.59 | 75.7 | 92.75 | 68.55 | 98.34 | 145.4 | 194.8 |
Net income 1 | 30.45 | 34.45 | 53.94 | 65.09 | 48.99 | 69.62 | 104.2 | 150.7 |
Net margin | 17.48% | 16.19% | 20.25% | 19.93% | 19.01% | 22.35% | 27.8% | 33.54% |
EPS 2 | 0.0158 | 0.0179 | 0.0279 | 0.0338 | 0.0256 | 0.0368 | 0.0551 | 0.0708 |
Free Cash Flow 1 | -11.29 | - | 27.29 | 23.71 | -10.07 | -33.63 | 89.07 | 142.6 |
FCF margin | -6.48% | - | 10.25% | 7.26% | -3.91% | -10.79% | 23.77% | 31.74% |
FCF Conversion (EBITDA) | - | - | 26.23% | 19.76% | - | - | 50.51% | 67.64% |
FCF Conversion (Net income) | - | - | 50.6% | 36.43% | - | - | 85.51% | 94.64% |
Dividend per Share 2 | 0.001270 | 0.006550 | 0.009150 | 0.009030 | 0.007650 | 0.007940 | 0.0108 | 0.0126 |
Announcement Date | 9/18/19 | 9/16/20 | 9/15/21 | 9/14/22 | 9/13/23 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: June | 2020 S1 | 2020 S2 | 2021 S1 | 2021 S2 | 2022 S1 | 2022 S2 | 2023 S1 | 2023 S2 | 2024 S1 | 2024 S2 |
---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 102 | 109.7 | 132.1 | 133.7 | 143 | 158.6 | 129.7 | 132.1 | 154.5 | 151.8 |
EBITDA 1 | - | - | - | - | - | - | - | - | - | 60.21 |
EBIT | - | - | - | - | - | - | - | - | - | - |
Operating Margin | - | - | - | - | - | - | - | - | - | - |
Earnings before Tax (EBT) | - | 19.43 | - | 32.36 | - | - | - | 37.25 | - | - |
Net income 1 | - | 17.41 | - | 24.5 | - | 25.12 | - | 25.66 | 33.93 | 31.72 |
Net margin | - | 15.87% | - | 18.32% | - | 15.84% | - | 19.42% | 21.95% | 20.9% |
EPS 2 | 0.008750 | 0.009020 | 0.0152 | 0.0127 | - | - | - | 0.0134 | 0.0177 | 0.0180 |
Dividend per Share | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 2/18/20 | 9/16/20 | 2/16/21 | 9/15/21 | 2/16/22 | 9/14/22 | 2/10/23 | 9/13/23 | 2/14/24 | - |
Balance Sheet Analysis
Fiscal Period: June | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | 104 | 58.8 | 28.2 | 11.3 | 17.6 | 67.6 | 26.2 | - |
Net Cash position 1 | - | - | - | - | - | - | - | 116 |
Leverage (Debt/EBITDA) | 2.287 x | 0.8739 x | 0.2706 x | 0.094 x | 0.191 x | 0.5191 x | 0.1487 x | - |
Free Cash Flow 1 | -11.3 | - | 27.3 | 23.7 | -10.1 | -33.6 | 89.1 | 143 |
ROE (net income / shareholders' equity) | 20.7% | 24.1% | - | 26% | 20.7% | 19.8% | 20.1% | 22.5% |
ROA (Net income/ Total Assets) | 9.68% | - | 17.5% | 16% | 12.8% | 14% | 19% | 20% |
Assets 1 | 314.6 | - | 307.5 | 407.2 | 383.8 | 497.3 | 548.2 | 753.3 |
Book Value Per Share 2 | - | - | 0.1100 | 0.1300 | 0.1200 | 0.1600 | 0.2000 | 0.2700 |
Cash Flow per Share 2 | 0.0200 | 0.0200 | 0.0300 | 0.0500 | 0.0400 | 0.0500 | 0.0700 | 0.0800 |
Capex 1 | 42.1 | 27 | 32.1 | 71.8 | 90.2 | 123 | 59.1 | 34.6 |
Capex / Sales | 24.17% | 12.69% | 12.05% | 21.97% | 35% | 39.35% | 15.77% | 7.71% |
Announcement Date | 9/18/19 | 9/16/20 | 9/15/21 | 9/14/22 | 9/13/23 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+6.62% | 50.78B | |
+27.49% | 34.91B | |
-0.92% | 30.54B | |
+17.15% | 25.49B | |
+51.26% | 11.8B | |
+46.01% | 10.56B | |
-5.27% | 9.92B | |
-.--% | 9.05B | |
+8.42% | 8.62B |
- Stock Market
- Equities
- PAF Stock
- RTZ Stock
- Financials Pan African Resources PLC