XJSEHLM
Market cap58mUSD
Dec 23, Last price
342.00ZAR
1D
0.29%
1Q
-12.98%
IPO
222.64%
Name
Hulamin Ltd
Chart & Performance
Profile
Hulamin Limited manufactures and distributes rolled and extruded aluminum products in South Africa, North America, Europe, Asia, the Middle East, Australasia, South America, and rest of Africa. It operates through two segments, Hulamin Rolled Products and Hulamin Extrusions. The Hulamin Rolled Products segment offers aluminum sheets, plates, and foil products, as well as aluminum foil containers and related products used in the packaging, automotive, transport, building, electrical, and general engineering industries. This segment also manufactures and supplies fabricated and rolled semi-finished aluminum products. The Hulamin Extrusions segment manufactures and supplies extruded aluminum products. The company was formerly known as Hulett Aluminium (Pty) Limited and changed its name to Hulamin Limited in 2007. Hulamin Limited was founded in 1935 and is headquartered in Pietermaritzburg, South Africa.
Valuation
Title ZAR 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 | 13,795,628 -13.40% | 15,930,269 22.40% | 13,014,883 52.24% | |||||||
Cost of revenue | 13,293,620 | 15,400,528 | 12,568,456 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 502,008 | 529,741 | 446,427 | |||||||
NOPBT Margin | 3.64% | 3.33% | 3.43% | |||||||
Operating Taxes | 108,828 | 140,077 | (110,985) | |||||||
Tax Rate | 21.68% | 26.44% | ||||||||
NOPAT | 393,180 | 389,664 | 557,412 | |||||||
Net income | 271,801 -9.31% | 299,710 -49.31% | 591,260 -356.58% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 1,005,654 | 932,218 | 811,543 | |||||||
Long-term debt | 115,390 | 108,809 | 94,379 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 204,326 | 206,956 | 205,931 | |||||||
Net debt | 854,129 | 882,363 | 763,155 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 363,254 | 60,180 | 238,771 | |||||||
CAPEX | (311,597) | (222,329) | (154,443) | |||||||
Cash from investing activities | (309,106) | (222,923) | (97,550) | |||||||
Cash from financing activities | 60,461 | 100,176 | (36,479) | |||||||
FCF | 173,455 | (187,184) | 231,320 | |||||||
Balance | ||||||||||
Cash | 189,855 | 81,280 | 20,474 | |||||||
Long term investments | 77,060 | 77,384 | 122,293 | |||||||
Excess cash | ||||||||||
Stockholders' equity | 3,574,437 | 3,268,924 | 2,958,738 | |||||||
Invested Capital | 4,800,429 | 4,334,828 | 3,975,968 | |||||||
ROIC | 8.61% | 9.38% | 15.06% | |||||||
ROCE | 10.46% | 12.22% | 11.23% | |||||||
EV | ||||||||||
Common stock shares outstanding | 328,258 | 328,108 | 327,581 | |||||||
Price | 2.90 -7.05% | 3.12 -32.17% | 4.60 104.44% | |||||||
Market cap | 951,949 -7.01% | 1,023,696 -32.06% | 1,506,870 117.09% | |||||||
EV | 1,806,078 | 1,906,059 | 2,270,025 | |||||||
EBITDA | 636,798 | 621,881 | 533,027 | |||||||
EV/EBITDA | 2.84 | 3.06 | 4.26 | |||||||
Interest | 160,703 | 91,456 | 64,824 | |||||||
Interest/NOPBT | 32.01% | 17.26% | 14.52% |