XTSEBTO
Market cap3.26bUSD
Dec 20, Last price
3.57CAD
1D
1.13%
1Q
-21.37%
Jan 2017
11.91%
IPO
87.89%
Name
B2Gold Corp
Chart & Performance
Profile
B2Gold Corp. operates as a gold producer with three operating mines in Mali, the Philippines, and Namibia. It operates the Fekola Mine in Mali, the Masbate Mine in the Philippines, and the Otjikoto Mine in Namibia. The company also has an 25% interest in the Calibre Mining Corp.; and approximately 19% interest in BeMetals Corp. In addition, it has a portfolio of other evaluation and exploration assets in Mali, Uzbekistan, and Finland. The company was incorporated in 2006 and is headquartered in Vancouver, 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 | 1,934,272 11.64% | 1,732,590 -1.68% | 1,762,264 -1.49% | |||||||
Cost of revenue | 1,237,556 | 1,207,668 | 1,069,540 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 696,716 | 524,922 | 692,724 | |||||||
NOPBT Margin | 36.02% | 30.30% | 39.31% | |||||||
Operating Taxes | 278,745 | 243,894 | 265,402 | |||||||
Tax Rate | 40.01% | 46.46% | 38.31% | |||||||
NOPAT | 417,971 | 281,028 | 427,322 | |||||||
Net income | 10,097 -96.01% | 252,873 -39.80% | 420,065 -33.12% | |||||||
Dividends | (186,724) | (163,874) | (166,890) | |||||||
Dividend yield | 3.60% | 3.18% | 3.16% | |||||||
Proceeds from repurchase of equity | 6,787 | |||||||||
BB yield | -0.13% | |||||||||
Debt | ||||||||||
Debt current | 4,940 | 15,519 | 25,408 | |||||||
Long-term debt | 204,708 | 74,963 | 78,587 | |||||||
Deferred revenue | 123,662 | |||||||||
Other long-term liabilities | 287,198 | 111,604 | 7,822 | |||||||
Net debt | (317,346) | (713,378) | (705,358) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 714,453 | 595,798 | 724,113 | |||||||
CAPEX | (824,858) | (390,329) | (302,319) | |||||||
Cash from investing activities | (845,339) | (388,782) | (286,277) | |||||||
Cash from financing activities | (192,510) | (211,285) | (234,228) | |||||||
FCF | (923,882) | 232,430 | 446,205 | |||||||
Balance | ||||||||||
Cash | 306,895 | 651,946 | 672,999 | |||||||
Long term investments | 220,099 | 151,914 | 136,354 | |||||||
Excess cash | 430,280 | 717,230 | 721,240 | |||||||
Stockholders' equity | 3,805,435 | 3,033,557 | 2,893,979 | |||||||
Invested Capital | 3,947,702 | 2,467,768 | 2,354,110 | |||||||
ROIC | 13.03% | 11.66% | 18.49% | |||||||
ROCE | 15.26% | 15.59% | 21.23% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,237,404 | 1,071,004 | 1,061,542 | |||||||
Price | 4.19 -12.89% | 4.81 -3.41% | 4.98 -30.15% | |||||||
Market cap | 5,184,723 0.64% | 5,151,529 -2.55% | 5,286,479 -29.81% | |||||||
EV | 4,966,463 | 4,541,814 | 4,681,834 | |||||||
EBITDA | 696,716 | 908,774 | 1,024,646 | |||||||
EV/EBITDA | 7.13 | 5.00 | 4.57 | |||||||
Interest | 13,925 | 10,842 | 11,798 | |||||||
Interest/NOPBT | 2.00% | 2.07% | 1.70% |