XLONFRES
Market cap5.91bUSD
Dec 20, Last price
638.50GBP
1D
1.11%
1Q
8.87%
Jan 2017
-47.71%
IPO
18.46%
Name
Fresnillo PLC
Chart & Performance
Profile
Fresnillo plc mines, develops, and produces non-ferrous minerals in Mexico. It operates through seven segments: Fresnillo, Saucito, Ciénega, Herradura, Noche Buena, San Julián, and Other. The company primarily explores for silver, gold, lead, and zinc concentrates. Its projects include Fresnillo silver mine located in the state of Zacatecas; Saucito silver mine situated in the state of Zacatecas; Ciénega gold mine located in the state of Durango; Herradura gold mine situated in the state of Sonora; Noche Buena gold mine located in the state of Sonora; and San Julián silver-gold mine situated on the border of Chihuahua/Durango states. The company has mining concessions covering an area of approximately 1.7 million hectares of surface land in Mexico. It also leases mining equipment; produces gold/silver doré bars; and provides administrative services. The company was founded in 1887 and is headquartered in Mexico City, Mexico. Fresnillo plc is a subsidiary of Industrias Peñoles S.A.B. de C.V.
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 | 2,705,086 11.18% | 2,432,990 -9.99% | 2,703,095 11.24% | |||||||
Cost of revenue | 2,372,648 | 2,020,958 | 1,896,161 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 332,438 | 412,032 | 806,934 | |||||||
NOPBT Margin | 12.29% | 16.94% | 29.85% | |||||||
Operating Taxes | (174,282) | (59,720) | 173,036 | |||||||
Tax Rate | 21.44% | |||||||||
NOPAT | 506,720 | 471,752 | 633,898 | |||||||
Net income | 233,909 -13.97% | 271,897 -35.45% | 421,209 12.59% | |||||||
Dividends | (108,351) | (201,950) | (245,561) | |||||||
Dividend yield | 2.47% | 3.04% | 3.73% | |||||||
Proceeds from repurchase of equity | 10,143 | 37,856 | ||||||||
BB yield | -0.15% | -0.58% | ||||||||
Debt | ||||||||||
Debt current | 77,447 | 332,197 | 112,599 | |||||||
Long-term debt | 886,095 | 961,580 | 1,174,518 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 426,880 | 251,842 | 263,462 | |||||||
Net debt | 320,971 | 165,904 | (112,690) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 425,922 | 502,185 | 895,141 | |||||||
CAPEX | (483,409) | (592,129) | (592,052) | |||||||
Cash from investing activities | (369,531) | (514,182) | (501,565) | |||||||
Cash from financing activities | (495,834) | (254,108) | (227,316) | |||||||
FCF | 639,148 | 13,871 | 706,274 | |||||||
Balance | ||||||||||
Cash | 534,580 | 969,060 | 1,235,282 | |||||||
Long term investments | 107,991 | 158,813 | 164,525 | |||||||
Excess cash | 507,317 | 1,006,224 | 1,264,652 | |||||||
Stockholders' equity | 2,913,380 | 3,212,221 | 3,096,181 | |||||||
Invested Capital | 4,935,712 | 4,337,688 | 3,995,786 | |||||||
ROIC | 10.93% | 11.32% | 16.22% | |||||||
ROCE | 6.11% | 7.55% | 15.14% | |||||||
EV | ||||||||||
Common stock shares outstanding | 736,894 | 736,894 | 736,894 | |||||||
Price | 5.94 -34.09% | 9.02 1.01% | 8.93 -20.96% | |||||||
Market cap | 4,380,095 -34.09% | 6,645,310 1.01% | 6,578,990 -20.96% | |||||||
EV | 4,996,411 | 7,491,521 | 7,098,174 | |||||||
EBITDA | 830,907 | 913,801 | 1,336,324 | |||||||
EV/EBITDA | 6.01 | 8.20 | 5.31 | |||||||
Interest | 84,539 | 78,877 | 60,914 | |||||||
Interest/NOPBT | 25.43% | 19.14% | 7.55% |