|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 260.21 ZAR | +3.05% |
|
+2.49% | +72.69% |
| 23/06 | Harmony Gold Mining Company Limited Provides Production Guidance for the Financial Year Ending June 30, 2025 | CI |
| 23/06 | Harmony Gold Expects Full-Year Production, Costs in Line With Guidance | DJ |
Projected Income Statement: Harmony Gold Mining Company Limited
| Fiscal Period: June | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 29,245 | 41,733 | 42,645 | 49,275 | 61,379 | 74,538 | 90,416 | 90,821 |
| Change | - | 42.7% | 2.19% | 15.55% | 24.56% | 21.44% | 21.3% | 0.45% |
| EBITDA 1 | 7,197 | 10,978 | 7,361 | 10,548 | 16,318 | 30,117 | 43,645 | 42,032 |
| Change | - | 52.54% | -32.95% | 43.3% | 54.7% | 84.56% | 44.92% | -3.7% |
| EBIT 1 | 3,689 | 7,085 | 3,678 | 7,094 | 11,676 | 23,835 | 39,305 | 36,170 |
| Change | - | 92.06% | -48.09% | 92.88% | 64.59% | 104.14% | 64.91% | -7.98% |
| Interest Paid 1 | -286 | -330 | -366 | -331 | 13 | -735.4 | - | - |
| Earnings before Tax (EBT) 1 | -595 | 6,743 | -1,058 | 6,606 | 11,770 | 24,124 | 37,569 | 30,835 |
| Change | - | 1,233.28% | -115.69% | 724.39% | 78.17% | 104.96% | 55.73% | -17.92% |
| Net income 1 | -878 | 5,553 | -1,052 | 4,820 | 8,587 | 5,120 | 32,266 | 36,580 |
| Change | - | 732.46% | -118.94% | 558.17% | 78.15% | -40.37% | 530.15% | 13.37% |
| Announcement Date | 15/09/20 | 31/08/21 | 30/08/22 | 29/08/23 | 04/09/24 | - | - | - |
1ZAR in Million
Estimates
Forecast Balance Sheet: Harmony Gold Mining Company Limited
| Fiscal Period: June | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 1,361 | 542 | 757 | 2,828 | -2,899 | -14,846 | -30,059 | -51,203 |
| Change | - | -60.18% | 39.67% | 273.58% | -202.51% | -412.11% | -102.47% | -70.34% |
| Announcement Date | 15/09/20 | 31/08/21 | 30/08/22 | 29/08/23 | 04/09/24 | - | - | - |
1ZAR in Million
Estimates
Cash Flow Forecast: Harmony Gold Mining Company Limited
| Fiscal Period: June | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 3,610 | 5,142 | 6,214 | 7,640 | 8,398 | 10,526 | 10,892 | 9,997 |
| Change | - | 42.44% | 20.85% | 22.95% | 9.92% | 25.34% | 3.48% | -8.22% |
| Free Cash Flow (FCF) 1 | 1,113 | 4,037 | 710 | 2,308 | 7,252 | 2,069 | 12,016 | 26,873 |
| Change | - | 262.71% | -82.41% | 225.07% | 214.21% | -71.47% | 480.84% | 123.65% |
| Announcement Date | 15/09/20 | 31/08/21 | 30/08/22 | 29/08/23 | 04/09/24 | - | - | - |
1ZAR in Million
Estimates
Forecast Financial Ratios: Harmony Gold Mining Company Limited
| Fiscal Period: June | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | 24.61% | 26.31% | 17.26% | 21.41% | 26.59% | 40.4% | 48.27% | 46.28% |
| EBIT Margin (%) | 12.61% | 16.98% | 8.62% | 14.4% | 19.02% | 31.98% | 43.47% | 39.83% |
| EBT Margin (%) | -2.03% | 16.16% | -2.48% | 13.41% | 19.18% | 32.36% | 41.55% | 33.95% |
| Net margin (%) | -3% | 13.31% | -2.47% | 9.78% | 13.99% | 6.87% | 35.69% | 40.28% |
| FCF margin (%) | 3.81% | 9.67% | 1.66% | 4.68% | 11.82% | 2.78% | 13.29% | 29.59% |
| FCF / Net Income (%) | -126.77% | 72.7% | -67.49% | 47.88% | 84.45% | 40.4% | 37.24% | 73.46% |
Profitability | ||||||||
| ROA | - | 11.84% | 6.39% | 9.5% | 19.5% | 22.5% | 31.1% | 25.8% |
| ROE | -3.82% | 20.27% | 9.98% | 15.25% | 30.38% | 10.75% | 40.54% | 29.44% |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | 0.19x | 0.05x | 0.1x | 0.27x | - | - | - | - |
| Debt / Free cash flow | 1.22x | 0.13x | 1.07x | 1.23x | - | - | - | - |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | 12.34% | 12.32% | 14.57% | 15.5% | 13.68% | 14.12% | 12.05% | 11.01% |
| CAPEX / EBITDA (%) | 50.16% | 46.84% | 84.42% | 72.43% | 51.46% | 34.95% | 24.96% | 23.78% |
| CAPEX / FCF (%) | 324.35% | 127.37% | 875.21% | 331.02% | 115.8% | 508.84% | 90.65% | 37.2% |
Items per share | ||||||||
| Cash flow per share 1 | 8.634 | 14.9 | 11.26 | 16.1 | 24.84 | 51.96 | 51.78 | 44.73 |
| Change | - | 72.58% | -24.44% | 42.98% | 54.31% | 109.19% | -0.36% | -13.61% |
| Dividend per Share 1 | - | 1.37 | 0.62 | 0.75 | 2.41 | 2.002 | 7.562 | 7.727 |
| Change | - | - | -54.74% | 20.97% | 221.33% | -16.92% | 277.67% | 2.19% |
| Book Value Per Share 1 | 43.68 | 52.36 | 49.08 | 56.06 | 64.72 | 75.4 | 126.7 | 162.2 |
| Change | - | 19.86% | -6.26% | 14.21% | 15.45% | 16.5% | 68.04% | 27.98% |
| EPS 1 | -1.64 | 9.01 | -1.72 | 7.8 | 13.86 | 13.48 | 45.6 | 46.08 |
| Change | - | 649.39% | -119.09% | 553.49% | 77.69% | -2.72% | 238.23% | 1.06% |
| Nbr of stocks (in thousands) | 6,03,104 | 6,09,898 | 6,16,478 | 6,18,025 | 6,19,936 | 6,22,183 | 6,22,183 | 6,22,183 |
| Announcement Date | 15/09/20 | 31/08/21 | 30/08/22 | 29/08/23 | 04/09/24 | - | - | - |
1ZAR
Estimates
| 2025 * | 2026 * | |
|---|---|---|
| P/E ratio | 19.3x | 5.71x |
| PBR | 3.45x | 2.05x |
| EV / Sales | 1.97x | 1.46x |
| Yield | 1.83% | 2.91% |
More valuation ratios
* Estimated data
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Sell
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
6
Last Close Price
260.21ZAR
Average target price
55.57ZAR
Spread / Average Target
-78.64%
Annual profits - Rate of surprise
- Stock Market
- Equities
- HAR Stock
- Financials Harmony Gold Mining Company Limited
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition