XTSEFM
Market cap10bUSD
Dec 20, Last price
18.81CAD
1D
8.04%
1Q
5.44%
Jan 2017
40.90%
IPO
15.33%
Name
First Quantum Minerals Ltd
Chart & Performance
Profile
First Quantum Minerals Ltd., together with its subsidiaries, engages in the exploration, development, and production of mineral properties. It primarily explores for copper, nickel, pyrite, gold, silver, and zinc ores, as well as produces acid. The company has operating mines located in Zambia, Panama, Finland, Turkey, Spain, Australia, and Mauritania, as well as a development project in Zambia. It is exploring the Taca Taca copper-gold-molybdenum project in Argentina, as well as the Haquira copper deposit in Peru. The company was formerly known as First Quantum Ventures Ltd. and changed its name to First Quantum Minerals Ltd. in July 1996. First Quantum Minerals Ltd. was incorporated in 1983 and is headquartered in Toronto, 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 | 6,456,000 -15.34% | 7,626,000 5.74% | 7,212,000 38.72% | |||||||
Cost of revenue | 5,306,000 | 5,562,000 | 4,768,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 1,150,000 | 2,064,000 | 2,444,000 | |||||||
NOPBT Margin | 17.81% | 27.07% | 33.89% | |||||||
Operating Taxes | 757,000 | 320,000 | 812,000 | |||||||
Tax Rate | 65.83% | 15.50% | 33.22% | |||||||
NOPAT | 393,000 | 1,744,000 | 1,632,000 | |||||||
Net income | (954,000) -192.26% | 1,034,000 24.28% | 832,000 -471.43% | |||||||
Dividends | (93,000) | (75,000) | (5,000) | |||||||
Dividend yield | 1.24% | 0.38% | 0.02% | |||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 974,000 | 575,000 | 313,000 | |||||||
Long-term debt | 6,643,000 | 6,834,000 | 7,625,000 | |||||||
Deferred revenue | 1,337,000 | 1,386,000 | ||||||||
Other long-term liabilities | 4,350,000 | 2,106,000 | 2,309,000 | |||||||
Net debt | 5,815,000 | 5,058,000 | 5,460,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,427,000 | 2,332,000 | 2,885,000 | |||||||
CAPEX | (1,300,000) | (1,167,000) | (995,000) | |||||||
Cash from investing activities | (1,380,000) | (1,170,000) | (1,098,000) | |||||||
Cash from financing activities | (776,000) | (1,331,000) | (841,000) | |||||||
FCF | 885,000 | 1,365,000 | 1,738,000 | |||||||
Balance | ||||||||||
Cash | 1,157,000 | 1,688,000 | 1,859,000 | |||||||
Long term investments | 645,000 | 663,000 | 619,000 | |||||||
Excess cash | 1,479,200 | 1,969,700 | 2,117,400 | |||||||
Stockholders' equity | 10,834,000 | 12,457,000 | 11,640,000 | |||||||
Invested Capital | 21,245,800 | 21,037,300 | 20,620,600 | |||||||
ROIC | 1.86% | 8.37% | 7.90% | |||||||
ROCE | 5.06% | 8.65% | 10.38% | |||||||
EV | ||||||||||
Common stock shares outstanding | 690,876 | 691,712 | 691,712 | |||||||
Price | 10.85 -61.65% | 28.29 -6.54% | 30.27 32.47% | |||||||
Market cap | 7,496,005 -61.69% | 19,568,532 -6.54% | 20,938,122 33.10% | |||||||
EV | 13,898,005 | 26,182,532 | 28,020,122 | |||||||
EBITDA | 2,271,000 | 3,294,000 | 3,618,000 | |||||||
EV/EBITDA | 6.12 | 7.95 | 7.74 | |||||||
Interest | 641,000 | 584,000 | 650,000 | |||||||
Interest/NOPBT | 55.74% | 28.29% | 26.60% |