Real-time Estimate
Cboe BZX
12:33:41 2024-04-29 pm EDT
|
5-day change
|
1st Jan Change
|
51.6
USD
|
+2.42%
|
|
+12.45%
|
+22.00%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
12,480
|
12,303
|
19,440
|
26,218
|
29,128
|
35,725
|
-
|
-
|
Enterprise Value (EV)
1 |
16,288
|
19,734
|
26,081
|
32,073
|
34,918
|
31,163
|
30,851
|
29,480
|
P/E ratio
|
36.9
x
|
-14.3
x
|
6.86
x
|
6.71
x
|
12.1
x
|
20.4
x
|
24.8
x
|
21.8
x
|
Yield
|
0.89%
|
0.87%
|
0.55%
|
1.95%
|
1.79%
|
0.75%
|
1.05%
|
1.11%
|
Capitalization / Revenue
|
1.05
x
|
1.37
x
|
1.44
x
|
1.41
x
|
1.94
x
|
2.16
x
|
3.32
x
|
3.39
x
|
EV / Revenue
|
1.36
x
|
2.21
x
|
1.93
x
|
1.72
x
|
2.33
x
|
1.88
x
|
2.87
x
|
2.8
x
|
EV / EBITDA
|
3.83
x
|
7.68
x
|
3.97
x
|
3.35
x
|
5.48
x
|
4.37
x
|
6.78
x
|
6.53
x
|
EV / FCF
|
1,018
x
|
-9.56
x
|
1,043
x
|
12.7
x
|
-20.6
x
|
-605
x
|
29.8
x
|
18.8
x
|
FCF Yield
|
0.1%
|
-10.5%
|
0.1%
|
7.85%
|
-4.86%
|
-0.17%
|
3.36%
|
5.32%
|
Price to Book
|
0.55
x
|
0.61
x
|
0.85
x
|
1.03
x
|
1.07
x
|
1.26
x
|
1.26
x
|
1.17
x
|
Nbr of stocks (in thousands)
|
554,120
|
531,102
|
533,239
|
512,248
|
520,061
|
518,900
|
-
|
-
|
Reference price
2 |
22.52
|
23.10
|
36.43
|
51.17
|
56.01
|
68.85
|
68.85
|
68.85
|
Announcement Date
|
2/20/20
|
2/18/21
|
2/23/22
|
2/21/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
11,934
|
8,948
|
13,481
|
18,628
|
15,011
|
16,556
|
10,754
|
10,546
|
EBITDA
1 |
4,253
|
2,570
|
6,573
|
9,568
|
6,367
|
7,133
|
4,551
|
4,514
|
EBIT
1 |
979
|
-910
|
4,742
|
6,715
|
4,106
|
4,804
|
3,338
|
3,409
|
Operating Margin
|
8.2%
|
-10.17%
|
35.18%
|
36.05%
|
27.35%
|
29.02%
|
31.04%
|
32.33%
|
Earnings before Tax (EBT)
1 |
661
|
-1,136
|
4,532
|
6,565
|
3,944
|
4,910
|
3,097
|
3,130
|
Net income
1 |
339
|
-864
|
2,868
|
4,089
|
2,435
|
1,515
|
1,508
|
1,647
|
Net margin
|
2.84%
|
-9.66%
|
21.27%
|
21.95%
|
16.22%
|
9.15%
|
14.03%
|
15.62%
|
EPS
2 |
0.6100
|
-1.620
|
5.310
|
7.630
|
4.640
|
3.369
|
2.776
|
3.154
|
Free Cash Flow
1 |
16
|
-2,065
|
25
|
2,518
|
-1,698
|
-51.5
|
1,035
|
1,567
|
FCF margin
|
0.13%
|
-23.08%
|
0.19%
|
13.52%
|
-11.31%
|
-0.31%
|
9.63%
|
14.86%
|
FCF Conversion (EBITDA)
|
0.38%
|
-
|
0.38%
|
26.32%
|
-
|
-
|
22.75%
|
34.71%
|
FCF Conversion (Net income)
|
4.72%
|
-
|
0.87%
|
61.58%
|
-
|
-
|
68.64%
|
95.14%
|
Dividend per Share
2 |
0.2000
|
0.2000
|
0.2000
|
1.000
|
1.000
|
0.5157
|
0.7217
|
0.7620
|
Announcement Date
|
2/20/20
|
2/18/21
|
2/23/22
|
2/21/23
|
2/22/24
|
-
|
-
|
-
|
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 |
4,406
|
5,032
|
5,787
|
4,669
|
3,140
|
3,785
|
3,519
|
3,599
|
4,108
|
3,988
|
4,106
|
4,627
|
4,244
|
2,555
|
2,473
|
EBITDA
1 |
2,521
|
3,044
|
3,290
|
1,901
|
1,333
|
1,972
|
1,479
|
1,213
|
1,703
|
1,693
|
1,721
|
2,030
|
1,875
|
1,111
|
1,060
|
EBIT
1 |
2,261
|
2,499
|
2,709
|
1,408
|
617
|
1,855
|
1,055
|
561
|
748
|
993
|
1,286
|
1,418
|
1,438
|
772
|
743
|
Operating Margin
|
51.32%
|
49.66%
|
46.81%
|
30.16%
|
19.65%
|
49.01%
|
29.98%
|
15.59%
|
18.21%
|
24.9%
|
31.33%
|
30.65%
|
33.89%
|
30.21%
|
30.05%
|
Earnings before Tax (EBT)
1 |
2,208
|
2,450
|
2,663
|
-76
|
594
|
1,856
|
805
|
589
|
694
|
741
|
1,144
|
1,193
|
1,284
|
798.1
|
773.8
|
Net income
1 |
1,487
|
1,571
|
1,675
|
-195
|
247
|
1,140
|
510
|
276
|
483
|
343
|
351.8
|
456.6
|
-
|
336.1
|
323.6
|
Net margin
|
33.75%
|
31.22%
|
28.94%
|
-4.18%
|
7.87%
|
30.12%
|
14.49%
|
7.67%
|
11.76%
|
8.6%
|
8.57%
|
9.87%
|
-
|
13.15%
|
13.09%
|
EPS
2 |
2.740
|
2.870
|
3.070
|
-0.3700
|
0.4700
|
2.180
|
0.9700
|
0.5200
|
0.9200
|
0.6500
|
1.135
|
1.158
|
1.007
|
0.3646
|
0.6862
|
Dividend per Share
2 |
0.1000
|
0.1250
|
0.1250
|
0.1250
|
0.6250
|
0.1250
|
0.1250
|
0.1250
|
0.1250
|
-
|
0.1250
|
0.1250
|
0.1250
|
0.1250
|
0.1250
|
Announcement Date
|
2/23/22
|
4/27/22
|
7/27/22
|
10/27/22
|
2/21/23
|
4/26/23
|
7/27/23
|
10/24/23
|
2/22/24
|
4/24/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
3,808
|
7,431
|
6,641
|
5,855
|
5,790
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
4,562
|
4,875
|
6,245
|
Leverage (Debt/EBITDA)
|
0.8954
x
|
2.891
x
|
1.01
x
|
0.6119
x
|
0.9094
x
|
-
|
-
|
-
|
Free Cash Flow
1 |
16
|
-2,065
|
25
|
2,518
|
-1,698
|
-51.5
|
1,035
|
1,567
|
ROE (net income / shareholders' equity)
|
6.88%
|
2.71%
|
14.2%
|
16.9%
|
9.28%
|
8.33%
|
4.76%
|
5.64%
|
ROA (Net income/ Total Assets)
|
3.87%
|
1.39%
|
6.9%
|
8.2%
|
4.99%
|
2.9%
|
2.73%
|
2.9%
|
Assets
1 |
8,749
|
-62,087
|
41,583
|
49,863
|
48,827
|
52,246
|
55,207
|
56,793
|
Book Value Per Share
2 |
40.70
|
37.70
|
43.10
|
49.60
|
52.20
|
54.90
|
54.80
|
58.80
|
Cash Flow per Share
2 |
6.160
|
2.920
|
8.770
|
14.90
|
7.770
|
7.560
|
6.930
|
7.780
|
Capex
1 |
3,468
|
3,628
|
4,713
|
5,465
|
5,782
|
3,618
|
1,741
|
2,636
|
Capex / Sales
|
29.06%
|
40.55%
|
34.96%
|
29.34%
|
38.52%
|
21.85%
|
16.19%
|
25%
|
Announcement Date
|
2/20/20
|
2/18/21
|
2/23/22
|
2/21/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
68.85
CAD Average target price
69.16
CAD Spread / Average Target +0.46% Consensus |
1st Jan change
|
Capi.
|
---|
| -14.76% | 143B | | -6.59% | 117B | | +0.29% | 71.07B | | +5.25% | 50.28B | | +13.30% | 48.38B | | +39.55% | 39.93B | | +33.36% | 21.36B | | +58.44% | 18.64B | | +57.15% | 17.66B |
Integrated Mining
|