XPARERA
Market cap1.55bUSD
Dec 23, Last price
52.35EUR
1D
1.55%
1Q
-20.92%
Jan 2017
-7.74%
Name
Eramet SA
Chart & Performance
Profile
ERAMET S.A. operates as a mining and metallurgical company worldwide. The company extracts and processes manganese ore, nickel ore, and mineral sands. It also produces ferronickel, high purity nickel metal, nickel salts, nickel and cobalt chlorides, nickel carbonate, nickel ferroalloys, and other metallic salts used in stainless steel, catalysis and pigments, and alloy steel and casting; manganese alloys, such as high-carbon ferromanganese, silicomanganese, low and medium-carbon ferromanganese, and low-carbon silicomanganese for use in batteries, fertilizers, pigments, different reagents, construction, and automotive industries; and mineral sands, such as titanium dioxide, high-purity pig iron, zircon, and ilmenite used in ceramics and pigments. In addition, it operates Moanda mine in Gabon; nickel mines in New Caledonia and Indonesia; and mineral sand mine in Senegal and Argentina. ERAMET S.A. was incorporated in 1880 and is headquartered in Paris, France.
Valuation
Title EUR 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 | 3,340,000 -33.39% | 5,014,000 36.70% | 3,668,000 31.38% | |||||||
Cost of revenue | 1,385,000 | 3,797,000 | 2,929,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,955,000 | 1,217,000 | 739,000 | |||||||
NOPBT Margin | 58.53% | 24.27% | 20.15% | |||||||
Operating Taxes | 88,000 | 264,000 | 98,000 | |||||||
Tax Rate | 4.50% | 21.69% | 13.26% | |||||||
NOPAT | 1,867,000 | 953,000 | 641,000 | |||||||
Net income | 109,000 -85.27% | 740,000 148.32% | 298,000 -144.15% | |||||||
Dividends | (100,000) | (72,000) | (4,000) | |||||||
Dividend yield | 4.83% | 2.96% | 0.19% | |||||||
Proceeds from repurchase of equity | (10,000) | 176,000 | 23,000 | |||||||
BB yield | 0.48% | -7.23% | -1.11% | |||||||
Debt | ||||||||||
Debt current | 621,000 | 536,000 | 468,000 | |||||||
Long-term debt | 1,689,000 | 1,468,000 | 1,644,000 | |||||||
Deferred revenue | 99,000 | 75,000 | 66,000 | |||||||
Other long-term liabilities | 778,000 | 660,000 | 1,575,000 | |||||||
Net debt | 204,000 | (5,000) | 648,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 439,000 | 1,016,000 | 773,000 | |||||||
CAPEX | (921,000) | (588,000) | (312,000) | |||||||
Cash from investing activities | (557,000) | (538,000) | (421,000) | |||||||
Cash from financing activities | 269,000 | (60,000) | (1,027,000) | |||||||
FCF | 1,536,000 | 1,269,000 | 628,000 | |||||||
Balance | ||||||||||
Cash | 1,606,000 | 1,660,000 | 1,176,000 | |||||||
Long term investments | 500,000 | 349,000 | 288,000 | |||||||
Excess cash | 1,939,000 | 1,758,300 | 1,280,600 | |||||||
Stockholders' equity | 1,554,000 | 1,779,000 | 869,000 | |||||||
Invested Capital | 3,345,000 | 3,000,700 | 4,043,000 | |||||||
ROIC | 58.84% | 27.06% | 15.32% | |||||||
ROCE | 38.00% | 23.63% | 14.09% | |||||||
EV | ||||||||||
Common stock shares outstanding | 28,942 | 29,037 | 28,692 | |||||||
Price | 71.50 -14.73% | 83.85 16.54% | 71.95 67.64% | |||||||
Market cap | 2,069,345 -15.01% | 2,434,754 17.94% | 2,064,394 81.46% | |||||||
EV | 2,667,345 | 2,893,754 | 3,035,394 | |||||||
EBITDA | 2,279,000 | 1,488,000 | 998,000 | |||||||
EV/EBITDA | 1.17 | 1.94 | 3.04 | |||||||
Interest | 159,000 | 117,000 | 123,000 | |||||||
Interest/NOPBT | 8.13% | 9.61% | 16.64% |