XJSEHAR
Market cap5.35bUSD
Dec 20, Last price
15,772.00ZAR
1D
1.18%
1Q
-12.12%
Jan 2017
400.22%
Name
Harmony Gold Mining Company Ltd
Chart & Performance
Profile
Harmony Gold Mining Company Limited engages in the exploration, extraction, and processing of gold. It also explores for uranium, silver, copper, and molybdenum deposits. The company has nine underground operations in the Witwatersrand Basin; an open-pit mine on the Kraaipan Greenstone Belt; and various surface treatment operations in South Africa. It also owns interests in the Hidden Valley, an open-pit gold and silver mine; and Wafi-Golpu, a project in Morobe Province in Papua New Guinea. The company was incorporated in 1950 and is headquartered in Randfontein, South Africa.
Valuation
Title ZAR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑06 | 2023‑06 | 2022‑06 | 2021‑06 | 2020‑06 | 2019‑06 | 2018‑06 | 2017‑06 | 2016‑06 | 2015‑06 | |
Income | ||||||||||
Revenues | 61,379,000 24.56% | 49,275,000 15.55% | 42,645,000 2.19% | |||||||
Cost of revenue | 48,527,000 | 40,579,000 | 42,911,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 12,852,000 | 8,696,000 | (266,000) | |||||||
NOPBT Margin | 20.94% | 17.65% | ||||||||
Operating Taxes | 3,082,000 | 1,723,000 | (46,000) | |||||||
Tax Rate | 23.98% | 19.81% | ||||||||
NOPAT | 9,770,000 | 6,973,000 | (220,000) | |||||||
Net income | 8,587,000 78.15% | 4,820,000 -576.28% | (1,012,000) -119.89% | |||||||
Dividends | (1,437,000) | (154,000) | (430,000) | |||||||
Dividend yield | 24.89% | 5.91% | 22.35% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 260,000 | 216,000 | 25,000 | |||||||
Long-term debt | 2,537,000 | 6,118,000 | 3,622,000 | |||||||
Deferred revenue | 105,000 | 378,000 | ||||||||
Other long-term liabilities | 7,170,000 | 7,502,000 | 6,572,000 | |||||||
Net debt | (2,188,000) | 3,356,000 | 1,074,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 15,650,000 | 9,948,000 | 6,924,000 | |||||||
CAPEX | (8,398,000) | (7,640,000) | (6,214,000) | |||||||
Cash from investing activities | (8,366,000) | (10,596,000) | (6,200,000) | |||||||
Cash from financing activities | (5,435,000) | 1,194,000 | (1,151,000) | |||||||
FCF | 9,897,000 | (1,566,000) | 1,539,000 | |||||||
Balance | ||||||||||
Cash | 4,732,000 | 2,867,000 | 2,448,000 | |||||||
Long term investments | 253,000 | 111,000 | 125,000 | |||||||
Excess cash | 1,916,050 | 514,250 | 440,750 | |||||||
Stockholders' equity | 41,428,000 | 34,880,000 | 30,117,000 | |||||||
Invested Capital | 48,493,950 | 47,667,750 | 39,663,250 | |||||||
ROIC | 20.32% | 15.97% | ||||||||
ROCE | 24.09% | 17.23% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 629,693 | 620,474 | 614,614 | |||||||
Price | 9.17 118.33% | 4.20 34.19% | 3.13 -16.09% | |||||||
Market cap | 5,774,285 121.58% | 2,605,991 35.46% | 1,923,742 -16.33% | |||||||
EV | 3,761,285 | 6,084,991 | 3,075,742 | |||||||
EBITDA | 17,494,000 | 12,150,000 | 3,417,000 | |||||||
EV/EBITDA | 0.22 | 0.50 | 0.90 | |||||||
Interest | 796,000 | 994,000 | 718,000 | |||||||
Interest/NOPBT | 6.19% | 11.43% |