XTSETXG
Market cap1.68bUSD
Dec 24, Last price
28.09CAD
1D
-0.18%
1Q
4.89%
Jan 2017
35.11%
Name
Torex Gold Resources Inc
Chart & Performance
Profile
Torex Gold Resources Inc. operates as an intermediate gold producer in Mexico. It primarily holds a 100% interest in the Morelos Gold property that covers an area of 29,000 hectares located southwest of Mexico City. The company's principal assets include the El Limón Guajes mining complex comprising the El Limón Guajes open pits, the El Limón Guajes underground mine, and the processing plant and related infrastructure, and the Media Luna deposit, which is an advanced stage development project. It also mines for silver, copper, and carbon deposits. The company was formerly known as Gleichen Resources Ltd. and changed its name to Torex Gold Resources Inc. in April 2010. Torex Gold Resources Inc. was incorporated in 1980 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 | 882,600 1.62% | 868,500 1.48% | 855,800 8.44% | |||||||
Cost of revenue | 422,400 | 588,700 | 549,700 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 460,200 | 279,800 | 306,100 | |||||||
NOPBT Margin | 52.14% | 32.22% | 35.77% | |||||||
Operating Taxes | 26,000 | 97,700 | 109,400 | |||||||
Tax Rate | 5.65% | 34.92% | 35.74% | |||||||
NOPAT | 434,200 | 182,100 | 196,700 | |||||||
Net income | 204,400 8.26% | 188,800 24.46% | 151,700 39.17% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | ||||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 23,900 | 2,600 | 2,100 | |||||||
Long-term debt | 40,100 | 5,200 | 4,500 | |||||||
Deferred revenue | 37,300 | |||||||||
Other long-term liabilities | 45,400 | 47,200 | 2,300 | |||||||
Net debt | (108,800) | (368,200) | (249,100) | |||||||
Cash flow | ||||||||||
Cash from operating activities | 300,800 | 408,100 | 330,000 | |||||||
CAPEX | (479,500) | (277,600) | (230,500) | |||||||
Cash from investing activities | (498,300) | (280,500) | (203,700) | |||||||
Cash from financing activities | (7,900) | (7,700) | (44,900) | |||||||
FCF | 55,300 | 86,300 | 187,900 | |||||||
Balance | ||||||||||
Cash | 172,800 | 376,000 | 255,700 | |||||||
Long term investments | ||||||||||
Excess cash | 128,670 | 332,575 | 212,910 | |||||||
Stockholders' equity | 1,470,900 | 1,265,900 | 1,076,100 | |||||||
Invested Capital | 1,443,830 | 900,725 | 859,490 | |||||||
ROIC | 37.04% | 20.69% | 23.99% | |||||||
ROCE | 29.16% | 22.48% | 27.94% | |||||||
EV | ||||||||||
Common stock shares outstanding | 86,397 | 86,079 | 86,141 | |||||||
Price | 14.62 -5.98% | 15.55 18.25% | 13.15 -31.12% | |||||||
Market cap | 1,263,130 -5.63% | 1,338,536 18.17% | 1,132,749 -31.07% | |||||||
EV | 1,154,330 | 970,336 | 883,649 | |||||||
EBITDA | 662,600 | 481,300 | 504,800 | |||||||
EV/EBITDA | 1.74 | 2.02 | 1.75 | |||||||
Interest | 2,000 | 100 | 400 | |||||||
Interest/NOPBT | 0.43% | 0.04% | 0.13% |