Market Closed -
Nyse
01:30:02 07/05/2024 am IST
|
5-day change
|
1st Jan Change
|
296.6
USD
|
-10.86%
|
|
-13.13%
|
-12.47%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
164.8
|
208.2
|
1,123
|
2,334
|
4,502
|
4,328
|
-
|
-
|
Enterprise Value (EV)
1 |
545
|
208.2
|
1,491
|
2,043
|
4,502
|
4,328
|
4,328
|
4,328
|
P/E ratio
|
-
|
-0.47
x
|
3.99
x
|
1.84
x
|
6.87
x
|
10.3
x
|
10.5
x
|
14.5
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
0.07
x
|
0.15
x
|
0.5
x
|
0.57
x
|
1.3
x
|
1.36
x
|
1.42
x
|
1.52
x
|
EV / Revenue
|
0.07
x
|
0.15
x
|
0.5
x
|
0.57
x
|
1.3
x
|
1.36
x
|
1.42
x
|
1.52
x
|
EV / EBITDA
|
0.56
x
|
2.5
x
|
2.11
x
|
1.34
x
|
4.36
x
|
6.46
x
|
6.6
x
|
8.2
x
|
EV / FCF
|
-2.72
x
|
-8.41
x
|
12.3
x
|
1.77
x
|
-
|
13.8
x
|
14.1
x
|
-442
x
|
FCF Yield
|
-36.7%
|
-11.9%
|
8.16%
|
56.5%
|
-
|
7.23%
|
7.07%
|
-0.23%
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
18,214
|
18,309
|
18,400
|
15,944
|
13,284
|
13,007
|
-
|
-
|
Reference price
2 |
9.050
|
11.37
|
61.05
|
146.4
|
338.9
|
332.8
|
332.8
|
332.8
|
Announcement Date
|
18/03/20
|
15/03/21
|
07/03/22
|
30/01/23
|
26/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
2,290
|
1,416
|
2,259
|
4,099
|
3,457
|
3,193
|
3,057
|
2,839
|
EBITDA
1 |
295.6
|
83.4
|
532.8
|
1,741
|
1,033
|
670.5
|
656
|
527.6
|
EBIT
1 |
-157.5
|
-170.7
|
357.1
|
1,581
|
863.1
|
514.2
|
501.3
|
375.6
|
Operating Margin
|
-6.88%
|
-12.05%
|
15.81%
|
38.56%
|
24.97%
|
16.11%
|
16.4%
|
13.23%
|
Earnings before Tax (EBT)
1 |
-
|
-243.6
|
290.5
|
1,555
|
845.5
|
499.4
|
482
|
354.8
|
Net income
1 |
-
|
-446.9
|
288.8
|
1,449
|
722
|
425.7
|
411.1
|
303.1
|
Net margin
|
-
|
-31.56%
|
12.79%
|
35.34%
|
20.89%
|
13.33%
|
13.45%
|
10.68%
|
EPS
2 |
-
|
-24.42
|
15.30
|
79.49
|
49.30
|
32.16
|
31.62
|
22.94
|
Free Cash Flow
1 |
-60.53
|
-24.75
|
91.64
|
1,320
|
-
|
313
|
306.1
|
-9.8
|
FCF margin
|
-2.64%
|
-1.75%
|
4.06%
|
32.19%
|
-
|
9.8%
|
10.01%
|
-0.35%
|
FCF Conversion (EBITDA)
|
-
|
-
|
17.2%
|
75.8%
|
-
|
46.68%
|
46.67%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
31.73%
|
91.1%
|
-
|
73.53%
|
74.46%
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
18/03/20
|
15/03/21
|
07/03/22
|
30/01/23
|
26/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
---|
Net sales
1 |
648.8
|
828.2
|
1,072
|
1,336
|
869.8
|
821.1
|
911.2
|
858.4
|
741.8
|
957.1
|
864.1
|
781.6
|
793.4
|
772.4
|
EBITDA
1 |
148.2
|
315.8
|
503.8
|
694.5
|
294.9
|
247.9
|
354.4
|
258.5
|
153.9
|
266.3
|
189.6
|
139.4
|
166.6
|
154.3
|
EBIT
1 |
100
|
275.8
|
453.1
|
650.2
|
261
|
216.5
|
314.5
|
218.1
|
117.2
|
213.3
|
141.9
|
99.4
|
126.4
|
115.2
|
Operating Margin
|
15.41%
|
33.3%
|
42.27%
|
48.66%
|
30.01%
|
26.37%
|
34.51%
|
25.41%
|
15.79%
|
22.29%
|
16.42%
|
12.72%
|
15.94%
|
14.91%
|
Earnings before Tax (EBT)
1 |
83.9
|
257.9
|
440.6
|
644.4
|
257.3
|
212.4
|
313.2
|
215
|
112.8
|
204.5
|
141.2
|
95.7
|
122.7
|
111.4
|
Net income
1 |
83.26
|
257.4
|
400.9
|
574.2
|
252.8
|
220.7
|
270.8
|
181.4
|
93.81
|
176
|
127
|
81.45
|
104.6
|
95.05
|
Net margin
|
12.83%
|
31.08%
|
37.4%
|
42.96%
|
29.07%
|
26.87%
|
29.71%
|
21.13%
|
12.65%
|
18.39%
|
14.7%
|
10.42%
|
13.19%
|
12.31%
|
EPS
2 |
4.400
|
13.45
|
21.58
|
29.97
|
14.27
|
14.18
|
17.01
|
12.16
|
6.650
|
12.88
|
9.590
|
6.170
|
7.920
|
7.205
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
05/11/21
|
07/03/22
|
05/05/22
|
08/08/22
|
07/11/22
|
30/01/23
|
08/05/23
|
04/08/23
|
02/11/23
|
26/02/24
|
06/05/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
|
380
|
-
|
367
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
291
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
1.286
x
|
-
|
0.6894
x
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-60.5
|
-24.8
|
91.6
|
1,320
|
-
|
313
|
306
|
-9.8
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
192
|
154
|
83.3
|
164
|
-
|
248
|
223
|
220
|
Capex / Sales
|
8.4%
|
10.87%
|
3.69%
|
4.01%
|
-
|
7.77%
|
7.28%
|
7.75%
|
Announcement Date
|
18/03/20
|
15/03/21
|
07/03/22
|
30/01/23
|
26/02/24
|
-
|
-
|
-
|
Last Close Price
332.8
USD Average target price
374
USD Spread / Average Target +12.39% Consensus |
1st Jan change
|
Capi.
|
---|
| -12.47% | 4.33B | | -5.41% | 3.61B | | +6.22% | 3.46B | | +3.12% | 1.85B | | -31.82% | 1.33B | | -19.64% | 991M | | -4.28% | 867M | | -8.56% | 821M | | -30.00% | 619M | | -48.00% | 103M |
Coke Coal Mining
|