XTSEELD
Market cap3.12bUSD
Dec 20, Last price
21.85CAD
1D
1.49%
1Q
-7.45%
Jan 2017
405.79%
Name
Eldorado Gold Corp
Chart & Performance
Profile
Eldorado Gold Corporation, together with its subsidiaries, engages in the mining, exploration, development, and sale of mineral products primarily in Turkey, Canada, Greece, and Romania. The company primarily produces gold, as well as silver, lead, and zinc. It holds a 100% interest in the Kisladag and Efemcukuru gold mines located in western Turkey; 100% interest in Lamaque gold mines located in Canada; and Olympias, Stratoni, Skouries, Perama Hill, and Sapes gold mines located in Greece, as well as the 80.5% interest in Certej development projects located in Romania. The company was formerly known as Eldorado Corporation Ltd. and changed its name to Eldorado Gold Corporation in April 1996. Eldorado Gold Corporation was incorporated in 1992 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 | 1,008,501 15.73% | 871,461 -7.63% | 943,474 -8.10% | |||||||
Cost of revenue | 794,245 | 753,512 | 697,625 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 214,256 | 117,949 | 245,849 | |||||||
NOPBT Margin | 21.24% | 13.53% | 26.06% | |||||||
Operating Taxes | 57,575 | 61,224 | 139,970 | |||||||
Tax Rate | 26.87% | 51.91% | 56.93% | |||||||
NOPAT | 156,681 | 56,725 | 105,879 | |||||||
Net income | 104,630 -311.94% | (49,368) -544.92% | 11,096 -91.11% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 164,222 | 132 | 14,552 | |||||||
BB yield | -4.89% | -0.01% | -0.68% | |||||||
Debt | ||||||||||
Debt current | 5,020 | 4,777 | 7,228 | |||||||
Long-term debt | 670,898 | 523,519 | 526,781 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 148,559 | 114,803 | 140,309 | |||||||
Net debt | 25,511 | 151,812 | (7,330) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 383,311 | 210,996 | 362,370 | |||||||
CAPEX | (409,240) | (319,987) | (306,537) | |||||||
Cash from investing activities | (402,666) | (370,890) | (265,878) | |||||||
Cash from financing activities | 273,877 | (41,342) | (67,127) | |||||||
FCF | (31,788) | 399,576 | 105,448 | |||||||
Balance | ||||||||||
Cash | 544,441 | 314,873 | 481,490 | |||||||
Long term investments | 105,966 | 61,611 | 59,849 | |||||||
Excess cash | 599,982 | 332,911 | 494,165 | |||||||
Stockholders' equity | 914,044 | 603,110 | 1,034,752 | |||||||
Invested Capital | 3,719,348 | 3,489,992 | 3,778,770 | |||||||
ROIC | 4.35% | 1.56% | 2.78% | |||||||
ROCE | 4.54% | 2.78% | 5.22% | |||||||
EV | ||||||||||
Common stock shares outstanding | 195,329 | 183,446 | 180,297 | |||||||
Price | 17.20 52.35% | 11.29 -4.81% | 11.86 -29.70% | |||||||
Market cap | 3,359,659 62.22% | 2,071,105 -3.14% | 2,138,322 -27.67% | |||||||
EV | 3,379,019 | 2,219,717 | 2,200,549 | |||||||
EBITDA | 478,581 | 360,342 | 448,706 | |||||||
EV/EBITDA | 7.06 | 6.16 | 4.90 | |||||||
Interest | 30,507 | 35,216 | 67,712 | |||||||
Interest/NOPBT | 14.24% | 29.86% | 27.54% |