SIBANYE STILLWATER LIMITED Financials Sibanye Stillwater Limited Nyse
Equities
SBSW
US82575P1075
Non-Gold Precious Metals & Minerals
|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 5.295 USD | +4.03% |
|
-6.94% | -2.49% |
| 17/05 | Sibanye Stillwater's Outlook Revised by Moody's to Negative Amid 'Persistently' Low Platinum Group Metal Prices | MT |
| 13/05 | Gold edges higher as markets count on Fed rate-cut hopes | RE |
Valuation
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 95,827 | 1,75,414 | 1,37,893 | 1,26,574 | 70,481 | 65,613 | - | - |
| Enterprise Value (EV) 1 | 1,13,945 | 1,73,884 | 1,28,180 | 1,23,545 | 85,931 | 91,889 | 90,695 | 90,608 |
| P/E ratio | 1,795 x | 5.69 x | 4.35 x | 6.88 x | -1.87 x | 15.2 x | 5.87 x | 6.99 x |
| Yield | - | 6.18% | 9.76% | 5.81% | 2.13% | 2.47% | 4.28% | 3.69% |
| Capitalization / Revenue | 1.31 x | 1.38 x | 0.8 x | 0.92 x | 0.62 x | 0.59 x | 0.55 x | 0.54 x |
| EV / Revenue | 1.56 x | 1.36 x | 0.74 x | 0.89 x | 0.76 x | 0.82 x | 0.75 x | 0.74 x |
| EV / EBITDA | 7.62 x | 3.56 x | 1.87 x | 3.01 x | 4.18 x | 4.43 x | 3.38 x | 3.87 x |
| EV / FCF | 64.8 x | 9.92 x | 6.57 x | 13 x | -8.09 x | -11.4 x | 17.8 x | 25 x |
| FCF Yield | 1.54% | 10.1% | 15.2% | 7.7% | -12.4% | -8.79% | 5.6% | 3.99% |
| Price to Book | 3.23 x | 2.56 x | 1.73 x | 1.44 x | 1.45 x | 2.05 x | 0.96 x | 1.02 x |
| Nbr of stocks (in thousands) | 26,70,029 | 29,23,571 | 28,08,406 | 28,30,370 | 28,30,567 | 28,30,567 | - | - |
| Reference price 2 | 35.89 | 60.00 | 49.10 | 44.72 | 24.90 | 23.18 | 23.18 | 23.18 |
| Announcement Date | 19/02/20 | 18/02/21 | 03/03/22 | 28/02/23 | 05/03/24 | - | - | - |
1ZAR in Million2ZAR
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 72,925 | 1,27,392 | 1,72,194 | 1,38,288 | 1,13,684 | 1,11,497 | 1,20,294 | 1,21,696 |
| EBITDA 1 | 14,956 | 48,872 | 68,606 | 41,111 | 20,556 | 20,755 | 26,870 | 23,432 |
| EBIT 1 | 7,742 | 41,280 | 59,930 | 33,806 | 10,431 | 11,435 | 18,379 | 13,743 |
| Operating Margin | 10.62% | 32.4% | 34.8% | 24.45% | 9.18% | 10.26% | 15.28% | 11.29% |
| Earnings before Tax (EBT) 1 | -1,300 | 35,480 | 47,557 | 27,904 | -39,846 | 5,715 | 13,043 | 7,713 |
| Net income 1 | 62.1 | 29,312 | 33,054 | 18,396 | -37,772 | 3,573 | 12,545 | 6,327 |
| Net margin | 0.09% | 23.01% | 19.2% | 13.3% | -33.23% | 3.2% | 10.43% | 5.2% |
| EPS 2 | 0.0200 | 10.55 | 11.29 | 6.500 | -13.34 | 1.527 | 3.946 | 3.316 |
| Free Cash Flow 1 | 1,758 | 17,534 | 19,516 | 9,509 | -10,627 | -8,081 | 5,081 | 3,618 |
| FCF margin | 2.41% | 13.76% | 11.33% | 6.88% | -9.35% | -7.25% | 4.22% | 2.97% |
| FCF Conversion (EBITDA) | 11.76% | 35.88% | 28.45% | 23.13% | - | - | 18.91% | 15.44% |
| FCF Conversion (Net income) | 2,831.08% | 59.82% | 59.04% | 51.69% | - | - | 40.5% | 57.18% |
| Dividend per Share 2 | - | 3.710 | 4.790 | 2.600 | 0.5300 | 0.5733 | 0.9929 | 0.8548 |
| Announcement Date | 19/02/20 | 18/02/21 | 03/03/22 | 28/02/23 | 05/03/24 | - | - | - |
1ZAR in Million2ZAR
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2020 S1 | 2021 S1 | 2022 S1 | 2022 S2 | 2023 S1 | 2024 Q1 | 2024 S1 |
|---|---|---|---|---|---|---|---|
| Net sales | - | - | 70,379 | 67,909 | 60,568 | - | 46,375 |
| EBITDA 1 | 16,514 | - | 22,561 | 18,550 | 14,147 | 1,938 | 6,197 |
| EBIT | 12,645 | - | 18,567 | - | 9,373 | - | - |
| Operating Margin | - | - | 26.38% | - | 15.48% | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - |
| Net income | - | 24,836 | 12,016 | - | 7,423 | - | - |
| Net margin | - | - | 17.07% | - | 12.26% | - | - |
| EPS | 3.340 | 8.340 | 4.230 | - | 2.620 | - | - |
| Dividend per Share | - | - | 1.380 | - | 0.5300 | - | - |
| Announcement Date | 27/08/20 | 26/08/21 | 25/08/22 | 28/02/23 | 29/08/23 | - | - |
1ZAR in Million
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 18,117 | - | - | - | 15,450 | 26,277 | 25,082 | 24,995 |
| Net Cash position 1 | - | 1,530 | 9,713 | 3,029 | - | - | - | - |
| Leverage (Debt/EBITDA) | 1.211 x | - | - | - | 0.7516 x | 1.266 x | 0.9335 x | 1.067 x |
| Free Cash Flow 1 | 1,758 | 17,534 | 19,516 | 9,509 | -10,627 | -8,081 | 5,081 | 3,618 |
| ROE (net income / shareholders' equity) | 8.83% | 59.7% | 52.4% | 25.1% | -55.2% | 8.45% | 14.3% | 10.3% |
| ROA (Net income/ Total Assets) | 2.54% | 24.9% | 27.1% | 13.2% | -24.4% | - | - | - |
| Assets 1 | 2,447 | 1,17,588 | 1,22,029 | 1,39,856 | 1,54,786 | - | - | - |
| Book Value Per Share 2 | 11.10 | 23.40 | 28.50 | 31.10 | 17.20 | 11.30 | 24.10 | 22.80 |
| Cash Flow per Share 2 | 5.170 | 13.20 | 10.20 | 5.350 | 1.890 | 7.470 | 7.740 | - |
| Capex 1 | 7,706 | 9,616 | 12,740 | 15,899 | 22,411 | 22,017 | 16,390 | 14,333 |
| Capex / Sales | 10.57% | 7.55% | 7.4% | 11.5% | 19.71% | 19.75% | 13.63% | 11.78% |
| Announcement Date | 19/02/20 | 18/02/21 | 03/03/22 | 28/02/23 | 05/03/24 | - | - | - |
1ZAR in Million2ZAR
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
8
Last Close Price
23.18
ZAR
Average target price
26.37
ZAR
Spread / Average Target
+13.78%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +12.61% | 501.19Cr | |
| +2.30% | 155.2Cr | |
| +37.74% | 126.62Cr | |
| +82.85% | 88Cr | |
| +28.17% | 88Cr | |
| +37.38% | 69Cr | |
| -30.75% | 52Cr | |
| -.--% | 15Cr | |
| +17.24% | 12Cr |
- Stock Market
- Equities
- SSW Stock
- SBSW Stock
- Financials Sibanye Stillwater Limited
