XASXOMH
Market cap162mUSD
Dec 20, Last price
0.34AUD
1D
-4.23%
1Q
-5.56%
Jan 2017
126.67%
Name
OM Holdings Ltd
Chart & Performance
Profile
OM Holdings Limited, an investment holding company, engages in mining, smelting, trading, and marketing manganese ores and ferroalloys. The company operates through Mining, Smelting, and Marketing and Trading segments. The company owns and operates Bootu Creek manganese ore mine located in the Northern territory of Australia. It also produces manganese ferroalloys, ferrosilicon, and manganese sinter ore; and trades in manganese ore, manganese ferroalloys, ferrosilicon, sinter ore, chrome ore, and iron ore. It has operations in the Asia Pacific, Europe, the Middle East, Africa, and internationally. OM Holdings Limited was founded in 1993 and is headquartered in Singapore.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 589,235 -52.31% | 1,235,593 18.71% | 1,040,810 32.65% | |||||||
Cost of revenue | 538,190 | 998,919 | 862,807 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 51,045 | 236,674 | 178,003 | |||||||
NOPBT Margin | 8.66% | 19.15% | 17.10% | |||||||
Operating Taxes | 14,347 | 33,233 | 3,281 | |||||||
Tax Rate | 28.11% | 14.04% | 1.84% | |||||||
NOPAT | 36,698 | 203,441 | 174,722 | |||||||
Net income | 18,136 -81.47% | 97,863 19.48% | 81,907 1,890.48% | |||||||
Dividends | (15,793) | |||||||||
Dividend yield | 3.02% | |||||||||
Proceeds from repurchase of equity | 8,885 | |||||||||
BB yield | -2.70% | |||||||||
Debt | ||||||||||
Debt current | 98,970 | 76,207 | 116,430 | |||||||
Long-term debt | 177,195 | 304,608 | 300,303 | |||||||
Deferred revenue | 2,585 | 4,174 | ||||||||
Other long-term liabilities | 56,476 | 87,150 | 62,298 | |||||||
Net debt | 158,128 | 168,938 | 199,091 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 9,867 | 271,727 | 72,613 | |||||||
CAPEX | (21,727) | (57,647) | (9,017) | |||||||
Cash from investing activities | (4,521) | (215,065) | 9,545 | |||||||
Cash from financing activities | (18,112) | (77,838) | (34,703) | |||||||
FCF | 281,272 | 201,242 | 67,617 | |||||||
Balance | ||||||||||
Cash | 60,491 | 91,990 | 97,732 | |||||||
Long term investments | 57,546 | 119,888 | 119,910 | |||||||
Excess cash | 88,575 | 150,098 | 165,602 | |||||||
Stockholders' equity | 353,591 | 361,088 | 434,266 | |||||||
Invested Capital | 653,339 | 909,720 | 925,418 | |||||||
ROIC | 4.70% | 22.17% | 20.06% | |||||||
ROCE | 6.71% | 21.77% | 16.30% | |||||||
EV | ||||||||||
Common stock shares outstanding | 738,734 | 736,690 | 736,690 | |||||||
Price | 0.45 -37.32% | 0.71 -21.11% | 0.90 53.85% | |||||||
Market cap | 328,737 -37.15% | 523,050 -21.11% | 663,021 53.85% | |||||||
EV | 489,090 | 697,331 | 967,145 | |||||||
EBITDA | 51,045 | 276,557 | 235,662 | |||||||
EV/EBITDA | 9.58 | 2.52 | 4.10 | |||||||
Interest | 27,354 | 26,906 | 19,774 | |||||||
Interest/NOPBT | 53.59% | 11.37% | 11.11% |