Loading...
XJSE
MRF
Market cap180mUSD
Jun 06, Last price  
128.00ZAR
1D
3.23%
1Q
-2.29%
Jan 2017
-22.42%
Name

Merafe Resources Ltd

Chart & Performance

D1W1MN
P/E
479.44
P/S
37.90
EPS
0.27
Div Yield, %
32.81%
Shrs. gr., 5y
-0.09%
Rev. gr., 5y
9.42%
Revenues
8.44b
-8.70%
614,562,0001,030,486,0001,655,803,0002,781,304,0001,839,169,0002,558,441,0002,426,755,0002,541,984,0003,496,983,0003,609,066,0004,428,075,0005,701,567,0005,888,945,0005,606,324,0005,379,329,0004,780,387,0008,060,342,0007,936,110,0009,244,022,0008,439,354,000
Net income
667m
-61.94%
41,707,000139,143,000240,113,0001,027,691,000-152,325,000278,704,000116,750,00048,873,000210,616,000214,097,000343,457,000532,430,000914,118,000683,416,000-1,361,819,000-1,003,027,0001,673,665,0001,410,010,0001,752,964,000667,207,000
CFO
1.78b
-5.43%
52,067,000-128,026,000304,620,0000166,825,000245,822,000295,120,000257,046,000486,606,000306,065,000955,682,000501,508,0001,399,874,000478,495,000761,042,000495,306,0001,155,924,0001,697,696,0001,879,326,0001,777,236,000
Dividend
Sep 04, 202420 ZAR/sh
Earnings
Aug 11, 2025

Profile

Merafe Resources Limited, together with its subsidiaries, engages in the mining and beneficiation of chrome ore into ferrochrome. The company operates five ferrochrome smelters, twenty-two ferrochrome furnaces, six chrome ore mines, and five UG2 plants. It primarily serves stainless steel mills in Africa, the Middle East, the United States, Brazil, Mexico, China, India, Indonesia, Japan, South Korea, Taiwan, Australia, Germany, Italy, Spain, France, and Belgium. The company was incorporated in 1987 and is based in Bryanston, South Africa.
URL
https://www.meraferesources.co.za/
IPO date
Jul 01, 1992
Employees
Domiciled in
ZA
Incorporated in
ZA

Valuation

Title
ZAR in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
8,439,354
-8.70%
9,244,022
16.48%
7,936,110
-1.54%
Cost of revenue
249,319
219,473
Unusual Expense (Income)
NOPBT
8,439,354
8,994,703
7,716,637
NOPBT Margin
100.00%
97.30%
97.23%
Operating Taxes
219,146
600,292
539,467
Tax Rate
2.60%
6.67%
6.99%
NOPAT
8,220,208
8,394,411
7,177,170
Net income
667,207
-61.94%
1,752,964
24.32%
1,410,010
-15.75%
Dividends
(1,049,633)
(824,712)
(849,703)
Dividend yield
30.22%
25.78%
25.76%
Proceeds from repurchase of equity
BB yield
Debt
Debt current
1,150
3,148
125,731
Long-term debt
10,596
14,970
22,002
Deferred revenue
Other long-term liabilities
149,610
153,938
277,868
Net debt
(1,783,165)
(1,689,126)
(1,166,238)
Cash flow
Cash from operating activities
1,777,236
1,879,326
1,697,696
CAPEX
(662,192)
(671,365)
(484,237)
Cash from investing activities
(657,155)
(671,365)
(497,769)
Cash from financing activities
(1,052,819)
(828,596)
(853,834)
FCF
10,476,341
6,349,555
6,758,015
Balance
Cash
1,794,911
1,655,807
1,268,599
Long term investments
51,437
45,372
Excess cash
1,372,943
1,245,043
917,166
Stockholders' equity
3,612,230
3,994,656
3,066,404
Invested Capital
3,658,655
4,176,495
3,773,708
ROIC
209.83%
211.17%
199.01%
ROCE
161.74%
157.99%
160.03%
EV
Common stock shares outstanding
2,499,127
2,499,127
2,499,127
Price
1.39
8.59%
1.28
-3.03%
1.32
10.00%
Market cap
3,473,786
8.59%
3,198,882
-3.03%
3,298,847
9.69%
EV
1,690,621
1,509,756
2,132,609
EBITDA
8,793,764
9,255,340
7,936,110
EV/EBITDA
0.19
0.16
0.27
Interest
155
2,670
191
Interest/NOPBT
0.00%
0.03%
0.00%