XLONGLEN
Market cap54bUSD
Dec 20, Last price
352.90GBP
1D
-0.34%
1Q
-6.81%
Jan 2017
27.24%
IPO
-32.42%
Name
Glencore PLC
Chart & Performance
Profile
Glencore plc produces, refines, processes, stores, transports, and markets metals and minerals, and energy products in the Americas, Europe, Asia, Africa, and Oceania. It operates through two segments, Marketing Activities and Industrial Activities. The company produces and markets copper, cobalt, nickel, zinc, lead, chrome ore, ferrochrome, vanadium, alumina, aluminum, tin, and iron ore. It also engages in the oil exploration/production, distribution, storage, and bunkering activities; and offers coal, crude oil and oil products, refined products, and natural gas. In addition, the company markets and distributes physical commodities sourced from third party producers and its production to industrial consumers in the battery, electronic, construction, automotive, steel, energy, and oil industries. Further, it provides financing, logistics, and other services to producers and consumers of commodities. The company was formerly known as Glencore Xstrata plc and changed its name to Glencore plc in May 2014. Glencore plc was founded in 1974 and is headquartered in Baar, Switzerland.
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 | 217,829,000 -14.91% | 255,984,000 25.64% | 203,751,000 43.15% | |||||||
Cost of revenue | 209,130,000 | 231,153,000 | 193,485,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 8,699,000 | 24,831,000 | 10,266,000 | |||||||
NOPBT Margin | 3.99% | 9.70% | 5.04% | |||||||
Operating Taxes | 2,207,000 | 6,368,000 | 3,026,000 | |||||||
Tax Rate | 25.37% | 25.65% | 29.48% | |||||||
NOPAT | 6,492,000 | 18,463,000 | 7,240,000 | |||||||
Net income | 4,280,000 -75.29% | 17,320,000 248.21% | 4,974,000 -361.38% | |||||||
Dividends | (6,450,000) | (4,832,000) | (2,115,000) | |||||||
Dividend yield | 10.90% | 6.66% | 4.23% | |||||||
Proceeds from repurchase of equity | (3,672,000) | (2,265,000) | 4,240,000 | |||||||
BB yield | 6.20% | 3.12% | -8.48% | |||||||
Debt | ||||||||||
Debt current | 10,966,000 | 9,926,000 | 7,830,000 | |||||||
Long-term debt | 22,783,000 | 20,230,000 | 28,429,000 | |||||||
Deferred revenue | 1,547,000 | 2,088,000 | ||||||||
Other long-term liabilities | 14,879,000 | 9,895,000 | 7,766,000 | |||||||
Net debt | 22,340,000 | 17,979,241 | 23,074,879 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 11,036,000 | 13,659,000 | 8,860,000 | |||||||
CAPEX | (4,484,000) | (4,177,000) | (3,618,000) | |||||||
Cash from investing activities | (3,555,000) | (1,719,000) | (541,000) | |||||||
Cash from financing activities | (7,486,000) | (13,200,000) | (6,520,000) | |||||||
FCF | 17,706,000 | 9,311,000 | 5,836,000 | |||||||
Balance | ||||||||||
Cash | 1,946,000 | 1,973,000 | 2,694,000 | |||||||
Long term investments | 9,463,000 | 10,203,759 | 10,490,121 | |||||||
Excess cash | 517,550 | 2,996,571 | ||||||||
Stockholders' equity | 24,400,000 | 21,196,000 | 5,046,000 | |||||||
Invested Capital | 84,839,450 | 80,451,000 | 76,181,429 | |||||||
ROIC | 7.86% | 23.57% | 9.21% | |||||||
ROCE | 10.19% | 29.52% | 12.27% | |||||||
EV | ||||||||||
Common stock shares outstanding | 12,537,936 | 13,140,758 | 13,336,604 | |||||||
Price | 4.72 -14.54% | 5.52 47.33% | 3.75 60.92% | |||||||
Market cap | 59,191,596 -18.46% | 72,589,547 45.16% | 50,005,597 62.38% | |||||||
EV | 76,188,596 | 93,210,788 | 75,997,475 | |||||||
EBITDA | 14,680,000 | 31,818,000 | 16,601,000 | |||||||
EV/EBITDA | 5.19 | 2.93 | 4.58 | |||||||
Interest | 2,515,000 | 1,771,000 | 1,348,000 | |||||||
Interest/NOPBT | 28.91% | 7.13% | 13.13% |