XTSE
LUN
Market cap5.80bUSD
Apr 04, Last price
9.50CAD
1D
-10.55%
1Q
-24.18%
Jan 2017
48.44%
Name
Lundin Mining Corp
Chart & Performance
Profile
Lundin Mining Corporation, a diversified base metals mining company, engages in the exploration, development, and mining of mineral properties in Brazil, Chile, Portugal, Sweden, and the United States. It primarily produces copper, zinc, nickel, and gold, as well as lead, silver, and other metals. The company holds 100% interests in the Chapada mine located in Brazil; the Neves-Corvo mine located in Portugal; the Eagle mine located in the United States; and the Zinkgruvan mine located in Sweden. It also holds 80% interests in the Candelaria and Ojos del Salado mining complex located in Chile. The company was formerly known as South Atlantic Ventures Ltd. and changed its name to Lundin Mining Corporation in August 2004. Lundin Mining Corporation was incorporated in 1994 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 |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 3,422,604 0.90% | 3,392,077 11.54% | 3,041,228 -8.64% | |||||||
Cost of revenue | 2,544,748 | 2,817,389 | 2,440,433 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 877,856 | 574,688 | 600,795 | |||||||
NOPBT Margin | 25.65% | 16.94% | 19.76% | |||||||
Operating Taxes | 229,973 | 216,599 | 134,628 | |||||||
Tax Rate | 26.20% | 37.69% | 22.41% | |||||||
NOPAT | 647,883 | 358,089 | 466,167 | |||||||
Net income | (203,527) -184.25% | 241,562 -43.41% | 426,851 -45.30% | |||||||
Dividends | (202,497) | (206,540) | (275,448) | |||||||
Dividend yield | 2.10% | 2.47% | 4.48% | |||||||
Proceeds from repurchase of equity | (3,351) | 11,376 | (33,233) | |||||||
BB yield | 0.03% | -0.14% | 0.54% | |||||||
Debt | ||||||||||
Debt current | 395,232 | 212,646 | 170,149 | |||||||
Long-term debt | 1,860,110 | 1,550,370 | 54,345 | |||||||
Deferred revenue | 447,133 | 580,045 | ||||||||
Other long-term liabilities | 477,348 | 1,959,884 | 480,709 | |||||||
Net debt | 1,837,804 | 1,494,223 | 32,727 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 1,518,857 | 1,016,612 | 876,889 | |||||||
CAPEX | (807,307) | (1,013,117) | (842,903) | |||||||
Cash from investing activities | (1,006,906) | (1,674,534) | (1,013,367) | |||||||
Cash from financing activities | (344,227) | 728,586 | (251,626) | |||||||
FCF | 1,193,218 | (1,611,857) | (475,097) | |||||||
Balance | ||||||||||
Cash | 407,583 | 268,793 | 191,387 | |||||||
Long term investments | 9,955 | 380 | ||||||||
Excess cash | 246,408 | 99,189 | 39,706 | |||||||
Stockholders' equity | 5,464,456 | 6,362,919 | 5,369,352 | |||||||
Invested Capital | 8,199,994 | 9,764,623 | 6,598,497 | |||||||
ROIC | 7.21% | 4.38% | 7.73% | |||||||
ROCE | 9.66% | 5.83% | 8.18% | |||||||
EV | ||||||||||
Common stock shares outstanding | 779,088 | 772,532 | 739,300 | |||||||
Price | 12.37 14.11% | 10.84 30.45% | 8.31 -15.89% | |||||||
Market cap | 9,637,320 15.08% | 8,374,250 36.31% | 6,143,586 -15.89% | |||||||
EV | 12,568,747 | 11,325,276 | 6,740,402 | |||||||
EBITDA | 877,856 | 1,209,730 | 1,155,545 | |||||||
EV/EBITDA | 14.32 | 9.36 | 5.83 | |||||||
Interest | 124,347 | 63,879 | 11,630 | |||||||
Interest/NOPBT | 14.16% | 11.12% | 1.94% |