EMERGENT METALS CORP. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.06 CAD | 0.00% |
|
-14.29% | -33.33% |
| 30/04 | Emergent Metals Corp. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| 21/02 | Emergent Metals Corp. Expands Its New York Canyon Project | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 2.592 | 2.901 | 7.916 | 3.77 | 5.01 | 2.18 |
| Enterprise Value (EV) 1 | 0.3317 | 2.272 | 5.965 | 3.36 | 4.116 | 1.982 |
| P/E ratio | 4.2 x | -1.02 x | -15.4 x | -5.01 x | -2.1 x | -2.28 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | - | - | - | - | - | - |
| EV / Revenue | - | - | - | - | - | - |
| EV / EBITDA | - | -8,94,602 x | -22,86,675 x | -14,92,355 x | -18,51,050 x | -12,49,241 x |
| EV / FCF | -0.71 x | -1.3 x | -11.6 x | -1.31 x | -11.6 x | -1.48 x |
| FCF Yield | -141% | -76.8% | -8.64% | -76.5% | -8.61% | -67.5% |
| Price to Book | 1.12 x | 1.99 x | 3.04 x | 1.61 x | 3.73 x | 2.01 x |
| Nbr of stocks (in thousands) | 3,539 | 5,388 | 12,603 | 13,618 | 27,170 | 32,109 |
| Reference price 2 | 0.7322 | 0.5385 | 0.6281 | 0.2768 | 0.1844 | 0.0679 |
| Announcement Date | 30/04/19 | 15/06/20 | 30/04/21 | 02/05/22 | 01/05/23 | 30/04/24 |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales | - | - | - | - | - | - |
| EBITDA | - | -2.54 | -2.609 | -2.252 | -2.224 | -1.586 |
| EBIT 1 | -1.596 | -2.54 | -2.617 | -2.267 | -2.236 | -1.596 |
| Operating Margin | - | - | - | - | - | - |
| Earnings before Tax (EBT) 1 | 0.2742 | -2.507 | -0.3578 | -0.7207 | -1.571 | -0.8263 |
| Net income 1 | 0.2742 | -2.507 | -0.3578 | -0.7207 | -1.571 | -0.8263 |
| Net margin | - | - | - | - | - | - |
| EPS 2 | 0.1743 | -0.5290 | -0.0407 | -0.0552 | -0.0877 | -0.0297 |
| Free Cash Flow 1 | -0.4673 | -1.745 | -0.5154 | -2.57 | -0.3542 | -1.338 |
| FCF margin | - | - | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 30/04/19 | 15/06/20 | 30/04/21 | 02/05/22 | 01/05/23 | 30/04/24 |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - |
| Net Cash position 1 | 2.26 | 0.63 | 1.95 | 0.41 | 0.89 | 0.2 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - |
| Free Cash Flow 1 | -0.47 | -1.75 | -0.52 | -2.57 | -0.35 | -1.34 |
| ROE (net income / shareholders' equity) | 20.5% | -125% | -16.7% | -29.2% | -85.4% | -70.9% |
| ROA (Net income/ Total Assets) | -44.5% | -46.4% | -38.2% | -31.4% | -36.6% | -29% |
| Assets 1 | -0.6163 | 5.406 | 0.9377 | 2.296 | 4.286 | 2.847 |
| Book Value Per Share 2 | 0.6600 | 0.2700 | 0.2100 | 0.1700 | 0.0500 | 0.0300 |
| Cash Flow per Share 2 | 0.0600 | 0.0300 | 0.0900 | 0.0300 | 0.0300 | 0.0100 |
| Capex 1 | 0.38 | 0.35 | 0.48 | 0.19 | 0.05 | 0.05 |
| Capex / Sales | - | - | - | - | - | - |
| Announcement Date | 30/04/19 | 15/06/20 | 30/04/21 | 02/05/22 | 01/05/23 | 30/04/24 |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| -33.33% | 1.4M | |
| -15.93% | 139B | |
| -6.85% | 116B | |
| -2.84% | 70.8B | |
| +4.22% | 49.5B | |
| +15.88% | 48.35B | |
| +35.06% | 39.91B | |
| +18.34% | 25.13B | |
| +35.83% | 21.61B | |
| +58.89% | 17.7B |
- Stock Market
- Equities
- EMR Stock
- Financials Emergent Metals Corp.
