Financials Sociedad Minera Cerro Verde S.A.A.

Equities

CVERDEC1

PEP646501002

Specialty Mining & Metals

End-of-day quote Lima 06:00:00 2024-04-25 pm EDT 5-day change 1st Jan Change
38.15 USD -0.75% Intraday chart for Sociedad Minera Cerro Verde S.A.A. +3.11% +4.52%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 22,366 26,359 51,935 39,648 47,414 50,137 - -
Enterprise Value (EV) 1 23,788 24,411 48,335 39,648 45,700 45,918 44,187 43,145
P/E ratio 17 x 26.3 x 11.4 x 11.1 x 16 x 13.8 x 11.8 x 11.8 x
Yield 2.36% - 3.7% - - 5.17% 7.44% 8.44%
Capitalization / Revenue 2.29 x 2.84 x 3.22 x 2.59 x 3 x 3.33 x 3.31 x 3.34 x
EV / Revenue 2.44 x 2.63 x 3 x 2.59 x 2.9 x 3.05 x 2.91 x 2.87 x
EV / EBITDA 5.33 x 6.17 x 5.22 x 5.34 x 6.08 x 5.72 x 4.95 x 4.88 x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Price to Book 1.24 x 1.28 x 2.21 x - 7.1 x 1.86 x 1.83 x 1.83 x
Nbr of stocks (in thousands) 350,056 350,056 350,056 350,056 350,056 350,056 - -
Reference price 2 63.89 75.30 148.4 113.3 135.4 143.2 143.2 143.2
Announcement Date 1/31/20 2/26/21 1/31/22 1/31/23 1/30/24 - - -
1PEN in Million2PEN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 9,751 9,266 16,121 15,291 15,780 15,078 15,163 15,012
EBITDA 1 4,465 3,955 9,254 7,427 7,513 8,027 8,930 8,841
EBIT 1 2,660 2,188 7,395 5,486 5,442 6,055 7,066 7,078
Operating Margin 27.28% 23.61% 45.87% 35.88% 34.49% 40.16% 46.6% 47.15%
Earnings before Tax (EBT) 1 2,323 1,867 7,398 5,515 5,068 6,044 7,055 7,066
Net income 1 1,317 1,002 4,574 3,559 2,967 3,626 4,231 4,238
Net margin 13.51% 10.81% 28.37% 23.28% 18.8% 24.05% 27.9% 28.23%
EPS 2 3.762 2.862 13.07 10.17 8.474 10.34 12.09 12.13
Free Cash Flow - - - - - - - -
FCF margin - - - - - - - -
FCF Conversion (EBITDA) - - - - - - - -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 1.506 - 5.483 - - 7.400 10.65 12.09
Announcement Date 1/31/20 2/26/21 1/31/22 1/31/23 1/30/24 - - -
1PEN in Million2PEN
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2
Net sales 1 - 3,368 2,977 4,427 4,410 3,533
EBITDA 1 - 1,334 1,066 2,298 2,444 1,318
EBIT - - - - - -
Operating Margin - - - - - -
Earnings before Tax (EBT) - - - - - -
Net income 1 1,454 - - 1,201 1,218 214.6
Net margin - - - 27.13% 27.63% 6.07%
EPS 4.153 - - - - -
Dividend per Share - - - - - -
Announcement Date 4/27/22 7/25/22 10/26/22 1/31/23 4/28/23 7/25/23
1PEN in Million
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 1,422 - - - - - - -
Net Cash position 1 - 1,948 3,600 - 1,714 4,219 5,951 6,993
Leverage (Debt/EBITDA) 0.3184 x - - - - - - -
Free Cash Flow - - - - - - - -
ROE (net income / shareholders' equity) 7.47% 4.99% 20.3% 14.5% 13% 14.1% 15.9% 15.8%
ROA (Net income/ Total Assets) - 3.53% 15% 11.5% - - - -
Assets 1 - 28,430 30,504 31,000 - - - -
Book Value Per Share 2 51.60 58.80 67.20 - 19.10 76.90 78.30 78.30
Cash Flow per Share - - - - - - - -
Capex - - 599 794 - - - -
Capex / Sales - - 3.71% 5.19% - - - -
Announcement Date 1/31/20 2/26/21 1/31/22 1/31/23 1/30/24 - - -
1PEN in Million2PEN
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
B-
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
2
Last Close Price
143.2 PEN
Average target price
124.4 PEN
Spread / Average Target
-13.16%
Consensus

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Equities
  3. CVERDEC1 Stock
  4. Financials Sociedad Minera Cerro Verde S.A.A.