XTSEAYA
Market cap1.01bUSD
Dec 24, Last price
11.09CAD
1D
-0.18%
1Q
-40.12%
Jan 2017
1,880.36%
IPO
824.17%
Name
Aya Gold & Silver Inc
Chart & Performance
Profile
Aya Gold & Silver Inc., together with its subsidiaries, engages in the acquisition, exploration, evaluation, and development of precious metal properties in Morocco. The company primarily explores for gold, silver, zinc, lead, tungsten, molybdenum, uranium, and copper deposits. Its flagship project is the Zgounder property located approximately 265 kms east of Agadir in the Proterozoic Siroua Massif of the Anti-Atlas Range, Morocco. Aya Gold & Silver Inc. was incorporated in 2007 and is based in Montreal, Canada.
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 | 42,849 12.04% | 38,245 11.50% | 34,302 148.16% | |||||||
Cost of revenue | 37,918 | 36,294 | 27,884 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 4,931 | 1,951 | 6,418 | |||||||
NOPBT Margin | 11.51% | 5.10% | 18.71% | |||||||
Operating Taxes | 3,884 | 3,183 | 3,845 | |||||||
Tax Rate | 78.77% | 163.10% | 59.91% | |||||||
NOPAT | 1,047 | (1,231) | 2,573 | |||||||
Net income | 5,504 293.82% | 1,398 9.86% | 1,272 -171.49% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 68,765 | 55,202 | ||||||||
BB yield | -5.75% | -5.61% | ||||||||
Debt | ||||||||||
Debt current | 233 | 160 | 245 | |||||||
Long-term debt | 59,679 | 414 | 607 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 2,667 | 1,021 | 2,543 | |||||||
Net debt | 10,082 | (38,786) | (80,814) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 21,190 | 9,649 | 17,541 | |||||||
CAPEX | (127,436) | (43,315) | (20,282) | |||||||
Cash from investing activities | (145,436) | (48,459) | (23,588) | |||||||
Cash from financing activities | 133,353 | 441 | 57,908 | |||||||
FCF | (126,547) | (31,633) | (28,431) | |||||||
Balance | ||||||||||
Cash | 49,830 | 39,360 | 81,666 | |||||||
Long term investments | ||||||||||
Excess cash | 47,688 | 37,448 | 79,951 | |||||||
Stockholders' equity | 205,243 | 130,309 | 121,989 | |||||||
Invested Capital | 238,907 | 93,695 | 59,771 | |||||||
ROIC | 0.63% | 5.47% | ||||||||
ROCE | 1.72% | 1.48% | 4.56% | |||||||
EV | ||||||||||
Common stock shares outstanding | 123,205 | 113,042 | 102,985 | |||||||
Price | 9.71 7.65% | 9.02 -5.55% | 9.55 148.05% | |||||||
Market cap | 1,196,324 17.33% | 1,019,638 3.67% | 983,508 205.24% | |||||||
EV | 1,210,821 | 985,439 | 909,740 | |||||||
EBITDA | 9,935 | 8,294 | 9,616 | |||||||
EV/EBITDA | 121.87 | 118.82 | 94.60 | |||||||
Interest | 73 | 250 | 229 | |||||||
Interest/NOPBT | 1.48% | 12.81% | 3.57% |