Date post: | 05-Sep-2014 |
Category: |
Documents |
Upload: | qms-advisors |
View: | 72 times |
Download: | 6 times |
02.05.2012
Ticker: Barrick Gold Corp Benchmark:
Currency: New York: ABX, Currency: USD S&P 500 INDEX (SPX)
Sector: Materials Industry: Metals & Mining Year:
Telephone 1-416-861-9911 Revenue (M) Business Segments in USD Sales (M) Geographic Segments in USD Sales (M)Website www.barrick.com No of Employees Gold Mines 12263 Unallocated Sales 1Address Brookfield Pl,CanadaTrustTower 161 Bay Street, Suite 3700 Toronto, ON M5J 2S1 Canada Copper Mines 1714Share Price Performance in USD Barrick Energy (Oil & Gas) 177Price 40.44 1M Return -8.5% Other Metals 15852 Week High 55.95 6M Return -19.5%52 Week Low 38.46 52 Wk Return -17.6%52 Wk Beta 0.55 YTD Return -10.4%Credit Ratings
Bloomberg IG6S&P A- Date 19.05.2011 Outlook NEGMoody's Baa1 Date - Outlook STABLEFitch - Date - Outlook -
Valuation Ratios
12/08 12/09 12/10 12/11 12/12E 12/13E 12/14EP/E 20.2x 16.6x 15.6x 9.7x 8.2x 6.7x 7.2xEV/EBIT 17.2x 17.0x 11.6x 8.4x - - -EV/EBITDA 11.7x 12.0x 9.3x 7.0x 5.8x 4.8x 5.0xP/S 4.2x 4.4x 4.8x 3.2x 2.5x 2.2x 2.3xP/B 2.1x 2.6x 2.7x 1.9x 1.5x 1.2x 1.1xDiv Yield 1.1% 1.0% 0.8% 1.1% 1.5% 1.5% 1.5%Profitability Ratios %
12/08 12/09 12/10 12/11 12/12E 12/13E 12/14EGross Margin 38.7 40.0 53.1 55.9 64.0 66.3 62.0EBITDA Margin 39.5 44.1 56.5 58.2 57.6 60.4 61.2Operating Margin 27.0 30.9 45.4 48.3 48.4 53.9 51.1Profit Margin 10.3 -52.5 32.6 31.3 31.5 35.1 33.7Return on Assets 3.4 -16.7 11.6 10.7 9.8 11.5 9.1Return on Equity 5.1 -28.2 20.7 20.9 19.7 20.1 16.2Leverage and Coverage Ratios
12/08 12/09 12/10 12/11Current Ratio 2.2 2.8 2.8 2.2 Current Capitalization in USDQuick Ratio 0.9 1.6 1.7 1.1 Common Shares Outstanding (M) 1000.4EBIT/Interest 8.4 7.7 10.8 11.4 Market Capitalization (M) 40462.1Tot Debt/Capital 0.2 0.3 0.2 0.3 Cash and ST Investments (M) 2745.0Tot Debt/Equity 0.3 0.4 0.3 0.5 Total Debt (M) 13369.0Eff Tax Rate % 39.7 - 30.8 33.5 Preferred Equity (M) 0.0
LT Investments in Affiliate Companies (M) 0.0Investments (M) 2191.0Enterprise Value (M) 53277.1
Barrick Gold Corporation is an international gold company with operating mines and development projects in the United States, Canada, South America, Australia, and Africa.
ABX US
14'312#N/A N/A
Company Analysis - Overview
86%
12%1%1%
Dlia Jfkbp
9lmmbo Jfkbp
8WoofZh Bkbodu %Lfi DWp&
Lqebo JbqWip
100%
RkWiilZWqba OWibp
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
Barrick Gold CorpTarget price in USD
Date Buy Hold Sell Date Price Target Price Broker Analyst Recommendation Target Date0-'7mo'./ 46% /.% -% /'JWu'./ 1-(11 3.(3/ Gbccbofbp MBPBN T7NA Yru 3-(-- /'JWu'./0-'JWo'./ 46% /.% -% .'JWu'./ 1-(11 3.(3/ AbrqpZeb 8Wkh GLNDB J 8BNFOP7FK Yru 36(-- .'JWu'.//6'CbY'./ 44% /0% -% 0-'7mo'./ 1-(10 3.(3/ JlodWk OqWkibu M7NBPLOE JFON7 Lsbotq)Fk'Ifkb 30(-- .'JWu'./0.'GWk'./ 5-% /-% -% /4'7mo'./ 1-(33 3.(3/ AWeijWk Nlpb 9l 7A7J M DN7C elia 0-'7mo'./0-'AbZ'.. 54% .0% -% /3'7mo'./ 06(61 3.(3/ Arkabb ObZrofqfbp 9lom M7RI 8RN9EBII Yru 3.(66 /3'7mo'./0-'Kls'.. 50% .4% -% /2'7mo'./ 06(64 3.(43 EO89 M7PNF9H 9EFAIBU lsbotbfdeq 51(-- /1'7mo'./0.'LZq'.. 50% .4% -% /1'7mo'./ 06(3. 3.(43 Oqfcbi KfZliWrp DBLNDB PLMMFKD Yru 33(-- /1'7mo'./0-'Obm'.. 46% /.% -% /0'7mo'./ 06(36 3.(60 PA KbtZobpq DNBD 87NKBO Yru 3-(-- /0'7mo'./0.'7rd'.. 46% /.% -% /-'7mo'./ 1-(/3 3.(6/ 9WkWZZloa Dbkrfqu 9lom OPBSBK 8RPIBN elia 20(-- /-'7mo'.//6'Gri'.. 50% .4% -% .6'7mo'./ 1-(62 3.(6/ GMJlodWk GLEK 8NFADBO lsbotbfdeq 15(-- .4'7mo'./0-'Grk'.. 56% ..% -% .5'7mo'./ 1.(-6 3.(6/ 9F89 Tloia JWohbqp 7IB9 HLA7POHU pbZqlo mbocloj 3.(-- .4'7mo'./0.'JWu'.. 55% ./% -% .4'7mo'./ 1.(0. 3.(6/ OZlqfW 9WmfqWi P7KU7 J G7HRO9LKBH pbZqlo lrqmbocloj 25(-- .4'7mo'./
.3'7mo'./ 1-(5. 3/(51 JWZnrWofb PLKU IBOF7H lrqmbocloj 31(6- .3'7mo'./
.0'7mo'./ 1.(3. 30(-2 BS7 Afjbkpflkp PB7J 9LSBN7DB lsbotbfdeq ..'7mo'./
./'7mo'./ 1/(/- 30(-2 N89 9WmfqWi JWohbqp OPBMEBK A T7IHBN pbZqlo mbocloj 26(-- 0'7mo'./
..'7mo'./ 1.(-1 30(-2 OWijWk MWoqkbop A7SFA TBOP Yru 3.(2. /'7mo'./
.-'7mo'./ 1.(15 30(/3 9lojWoh ObZrofqfbp FkZ( NF9E7NA DN7U jWohbq mbocloj 3-(/0 /5'CbY'./6'7mo'./ 1-(60 30(/3 8JL 9WmfqWi JWohbqp A7SFA E7RDEPLK lrqmbocloj 32(-- /4'CbY'./3'7mo'./ 1-(40 30(/5 DJM DBLNDB S 7I8FKL Yru 4-(.. /4'CbY'./2'7mo'./ 1-(40 30(/5 7odrp NbpbWoZe 9lom TFIIF7J S OBIBOHU Yru /0'CbY'./1'7mo'./ 1.(0. 30(/5 EWjYrodbo OmWohWppb FKDL O9EJFAP Yru /-'CbY'./0'7mo'./ 1/(61 30(/5 EWutlla ObZrofqfbp FkZ( HBNNU OJFPE pbZqlo lrqmbocloj 3.(62 .4'CbY'.//'7mo'./ 11(/. 30(44 JWZhfb NbpbWoZe 9WmfqWi 9lom( 87NNU A 7II7K elia 2.(.4 .4'CbY'./
0-'JWo'./ 10(15 30(54 SbofqWp Fksbpqjbkq NbpbWoZe 9l M7TBI N7GOVBI Yru 22(-- .4'CbY'.//6'JWo'./ 10(.0 30(54 9obafq Orfppb 7KFP7 OLKF lrqmbocloj 3-(-- .3'CbY'.//5'JWo'./ 10(.2 31(-6 AWsbkmloq 9l IILUA P L!97NNLII Yru 21(-- .3'CbY'.//4'JWo'./ 10(5- 31(-6 FksbpqbZ MFBPBN J7N7FO elia 15(/5 .5'JWo'..
Company Analysis - Analysts Ratings
7rt RkT Bagg 9aSliiakTRodlkn sn 8mdSa RkT PRmcao 8mdSa
22% 23% 20% 13% 13% 20% 20% 21%2!% 11% 13% 13%
%'% %%% %1% '%% '%% %1% %1% %0%'!% '0% '%% '%%
!% !% !% !% !% !% !% !% !% !% !% !%
-%
/-%
1-%
3-%
5-%
.--%
jWf(.. grfk(.. grfi(.. Wlyq(.. pbmq(.. lZq(.. kls(.. awZ(.. gWks(./ cwso(./ jWop(./ Wso(./
8ol
hbo N
bZlj
jbk
aWqfl
k
-
.-
/-
0-
1-
2-
3-
4-
5- MofZ
b
8ru Elia Obii MofZb PWodbq MofZb
7mleamn PRmcao 8mdSa
3-36
30 3/51
333-
20 153. 2532
26 3/ 3- 32 4-
3/2. 22 3-21
15
-.-/-0-1-2-3-4-5-6-
Gbccb
ofbp
Abr
qpZe
b 8
Wkh
Jlo
dWk
OqW
kibu
AWe
ijWk
Nlp
b
9l
Ark
abb
ObZ
rofqf
bp 9
lom
EO
89
Oqfc
bi K
fZli
Wrp
PA K
btZo
bpq
9Wk
WZZl
oa D
bkrf
qu 9
lom
GMJ
lodW
k
9F8
9 T
loia
JWo
hbqp
OZl
qfW 9
WmfqW
i
JWZ
nrWo
fb
BS
7 A
fjbk
pflk
p
N8
9 9
WmfqW
i JWo
hbqp
OWi
jWk
MWo
qkbo
p
9lo
jWo
h O
bZro
fqfbp
FkZ(
8J
L 9
WmfqW
i JWo
hbqp
DJ
M
7od
rp N
bpbW
oZe
9lo
m
EWj
Yrod
bo O
mWoh
Wppb
EWu
tll
a O
bZro
fqfbp
FkZ(
JWZ
hfb
Nbp
bWoZ
e 9
WmfqW
i
Sbo
fqWp
Fksb
pqj
bkq
9ob
afq O
rfpp
b
AWs
bkml
oq
9l
Fksb
pqbZ
Barrick Gold Corp
Ownership Statistics Geographic Ownership Distribution
Shares Outstanding (M) 1000.4 United States 58.59%
Float 99.8% Canada 27.14%
Short Interest (M) 3.7 Britain 4.75%
Short Interest as % of Float 0.37% France 2.77%
Days to Cover Shorts 0.44 Japan 1.18%
Institutional Ownership 77.54% Switzerland 1.13%
Retail Ownership 22.23% Germany 0.95%
Insider Ownership 0.24% Others 3.49%
Institutional Ownership DistributionInvestment Advisor 84.40%Hedge Fund Manager 6.21%Mutual Fund Manager 2.74%Pension Fund (Erisa) 1.98%
Pricing data is in USD Others 4.67%
Top 20 Owners:
Holder Name Position Position Change Market Value % of Ownership Report Date Source Country
CAPITAL WORLD INVEST 42'280'500 -100'000 1'709'823'420 4.23% 31.12.2011 13F UNITED STATESVAN ECK ASSOCIATES C 31'173'037 -498'273 1'260'637'616 3.12% 31.12.2011 13F UNITED STATESTRADEWINDS GLOBAL IN 24'960'029 756'838 1'009'383'573 2.49% 31.12.2011 13F UNITED STATESBLACKROCK INC 24'517'004 -175'239 991'467'642 2.45% 31.12.2011 13F UNITED STATESBMO FINANCIAL CORP 24'050'923 2'224'989 972'619'326 2.40% 31.12.2011 13F UNITED STATESRBC GLOBAL ASSET MAN 21'149'337 1'123'505 855'279'188 2.11% 31.12.2011 13F CANADAFIDELITY MANAGEMENT 19'692'719 -57'200 796'373'556 1.97% 31.12.2011 13F UNITED STATESPYRAMIS GLOBAL ADVIS 19'445'378 2'715'290 786'371'086 1.94% 31.12.2011 13F UNITED STATESCI INVESTMENTS INC 18'864'576 -713'063 762'883'453 1.89% 30.12.2011 MF-AGG CANADABLACKROCK GROUP LIMI 17'157'690 680'161 693'856'984 1.71% 31.12.2011 13F BRITAINWELLINGTON MANAGEMEN 15'849'673 769'040 640'960'776 1.58% 31.12.2011 13F UNITED STATESBANK OF NEW YORK MEL 15'223'294 1'243'886 615'630'009 1.52% 31.03.2012 13F UNITED STATESCARMIGNAC GESTION 12'658'000 0 511'889'520 1.27% 31.12.2011 MF-AGG FRANCEBLACKROCK INSTITUTIO 11'854'876 120'259 479'411'185 1.18% 31.12.2011 13F UNITED STATESTD ASSET MANAGEMENT 11'556'153 -2'341'651 467'330'827 1.15% 31.12.2011 13F CANADATORONTO DOMINION BAN 11'367'456 565'363 459'699'921 1.14% 31.12.2011 13F CANADAIA CLARINGTON INVEST 11'306'054 660'600 457'216'824 1.13% 31.12.2011 MF-AGG CANADACIBC GLOBAL ASSET MA 9'391'045 -900'710 379'773'860 0.94% 31.12.2011 13F CANADACAPITAL RESEARCH GLO 9'186'104 0 371'486'046 0.92% 31.12.2011 13F UNITED STATESCONNOR CLARK & LUNN 8'751'247 612'235 353'900'429 0.87% 31.12.2011 13F CANADA
Top 5 Insiders:
Holder Name Position Position Change Market Value % of Ownership Report Date Source
MUNK PETER 1'690'100 300'000 68'347'644 0.17% 18.10.2011 SEDI
DAVID BIRCH CHARLES WILLIA 285'220 25'000 11'534'297 0.03% 22.11.2011 SEDI
BECK HOWARD L 169'144 -20'000 6'840'183 0.02% 22.12.2010 SEDI
REGENT AARON W 60'000 35'000 2'426'400 0.01% 28.02.2012 SEDI
ROTHSCHILD NATHANIEL 48'000 1'941'120 0.01% 26.12.2010 SEDI
Company Analysis - Ownership
Ownership Type
78%
22%
0%
FkpqfqrqflkWi Ltkbopefm NbqWfi Ltkbopefm Fkpfabo Ltkbopefm
Geographic Ownership
59%
3%
5%
1%3%
1% 1%
27%
Rkfqba OqWqbp 9WkWaW 8ofqWfk CoWkZbGWmWk OtfqvboiWka DbojWku Lqebop
Institutional Ownership
84%
3%
5%2%
6%
Fksbpqjbkq 7asfplo Ebadb Crka JWkWdbo JrqrWi Crka JWkWdboMbkpflk Crka %BofpW& Lqebop
TOP 20 ALL
Q.M.S Advisors | tel: +41 (0)78 922 08 77 | e-mail: [email protected] |
Barrick Gold CorpFinancial information is in USD (M)
Periodicity: 12/01 12/02 12/03 12/04 12/05 12/06 12/07 12/08 12/09 12/10 12/11 12/12E 12/13E 12/14E
Income Statement
Revenue 1'989 1'967 2'035 1'932 2'350 5'630 6'332 7'613 8'136 11'001 14'312 15'918 18'570 17'361
- Cost of Goods Sold 1'581 1'590 1'594 1'499 1'641 3'476 4'198 4'663 4'880 5'162 6'316
Gross Income 408 377 441 433 709 2'154 2'134 2'950 3'256 5'839 7'996 10'192 12'302 10'764
- Selling, General & Admin Expenses 189 168 210 212 212 648 727 897 740 840 1'088
(Research & Dev Costs) 104 137 119 188 242 85 0 0
Operating Income 219 209 231 221 497 1'506 1'407 2'053 2'516 4'999 6'908 7'697 10'003 8'865
- Interest Expense 25 57 44 19 7 126 113 21 57 180 199
- Foreign Exchange Losses (Gains) 0 0 0 0 0 0 0 0 0 0 0
- Net Non-Operating Losses (Gains) 111 -25 -35 157 35 -176 -143 537 6'176 -248 -115
Pretax Income 83 177 222 45 455 1'556 1'437 1'495 -3'717 5'067 6'824 7'487 9'738 8'552
- Income Tax Expense -14 -16 5 -203 60 348 341 594 648 1'561 2'287
Income Before XO Items 97 193 217 248 395 1'208 1'096 901 -4'365 3'506 4'537
- Extraordinary Loss Net of Tax 1 0 17 0 -6 -297 -9 104 -97 -124 0
- Minority Interests 0 0 0 0 0 -1 -14 12 6 48 53
Diluted EPS Before XO Items 0.18 0.36 0.40 0.46 0.73 1.42 1.27 1.01 (4.84) 3.47 4.48
Net Income Adjusted* 408 235 162 87 296 1'419 1'786 1'739 1'810 3'279 4'670 5'010 6'519 5'855
EPS Adjusted 0.65 0.42 0.40 0.46 0.56 1.67 2.04 1.59 2.00 3.32 4.67 4.93 6.04 5.65
Dividends Per Share 0.22 0.22 0.22 0.22 0.22 0.22 0.30 0.40 0.40 0.44 0.51 0.59 0.60 0.61
Payout Ratio % 95.9 61.7 54.4 47.6 29.9 15.8 23.5 39.3 12.6 11.4 0.12 0.10 0.11
Total Shares Outstanding 536 542 535 534 538 864 870 873 984 999 1'000
Diluted Shares Outstanding 538 541 539 534 538 855 879 885 903 997 1'001
EBITDA 870 728 753 673 924 2'241 2'461 3'010 3'589 6'211 8'327 9'176 11'214 10'630
*Net income excludes extraordinary gains and losses and one-time charges.
Equivalent Estimates
Company Analysis - Financials I/IV
Fiscal Year
Periodicity: 12/01 12/02 12/03 12/04 12/05 12/06 12/07 12/08 12/09 12/10 12/11 12/12E 12/13E 12/14E
Balance Sheet
Total Current Assets 1014 1352 1368 1959 1748 4796 4299 4112 4938 7071 6545
+ Cash & Near Cash Items 574 1'044 970 1'398 1'037 3'043 2'207 1'437 2'564 3'968 2'745
+ Short Term Investments 159 30 0 0 0 0 0 0 0 0 0
+ Accounts & Notes Receivable 58 72 56 58 54 234 256 197 251 370 426
+ Inventories 223 206 164 215 402 931 1'129 1'278 1'540 1'798 2'498
+ Other Current Assets 0 0 178 288 255 588 707 1'200 583 935 876
Total Long-Term Assets 4'188 3'909 3'990 4'328 5'114 16'714 17'652 20'049 22'137 27'566 42'339
+ Long Term Investments 0 0 0 0 0 646 1'227 60 92 171 161
Gross Fixed Assets 7'563 7'045 7'073 7'778 8'916 15'309 16'488 20'170 22'802 29'417 42'050
Accumulated Depreciation 3'651 3'723 3'945 4'387 4'770 6'919 7'903 8'665 9'677 11'527 13'071
+ Net Fixed Assets 3'912 3'322 3'128 3'391 4'146 8'390 8'585 11'505 13'125 17'890 28'979
+ Other Long Term Assets 276 587 862 937 968 7'678 7'840 8'484 8'920 9'505 13'199
Total Current Liabilities 530 483 364 420 560 1'852 1'296 1'844 1'773 2'491 2'911
+ Accounts Payable 521 164 245 335 386 686 808 953 1'221 1'511 2'083
+ Short Term Borrowings 9 0 0 31 80 863 233 206 54 14 196
+ Other Short Term Liabilities 0 319 119 54 94 303 255 685 498 966 632
Total Long Term Liabilities 1'480 1'444 1'500 2'293 2'452 5'403 5'317 6'858 9'755 10'929 20'419
+ Long Term Borrowings 793 761 719 1'655 1'721 3'244 3'153 4'350 6'281 6'624 13'173
+ Other Long Term Borrowings 687 683 781 638 731 2'159 2'164 2'508 3'474 4'305 7'246
Total Liabilities 2'010 1'927 1'864 2'713 3'012 7'255 6'613 8'702 11'528 13'420 23'330
+ Long Preferred Equity 0 0 0 0 0 0 0 0 0 0 0
+ Minority Interest 0 0 0 0 0 56 82 182 484 1'745 2'191
+ Share Capital & APIC 4'062 4'148 4'115 4'129 4'222 13'106 13'273 13'372 17'390 17'820 17'892
+ Retained Earnings & Other Equity -870 -814 -621 -555 -372 1'093 1'983 1'905 -2'327 1'652 5'471
Total Shareholders Equity 3'192 3'334 3'494 3'574 3'850 14'255 15'338 15'459 15'547 21'217 25'554
Total Liabilities & Equity 5'202 5'261 5'358 6'287 6'862 21'510 21'951 24'161 27'075 34'637 48'884
Book Value Per Share 5.96 6.15 6.53 6.70 7.16 16.43 17.54 17.50 15.30 19.50 23.35 27.78 33.86 38.36
Tangible Book Value Per Share 9.57 10.74 11.37 9.96 12.92 13.16
Company Analysis - Financials II/IV
Periodicity: 12/01 12/02 12/03 12/04 12/05 12/06 12/07 12/08 12/09 12/10 12/11 12/12E 12/13E 12/14E
Cash Flows
Net Income 96 193 200 248 401 1'506 1'119 785 -4'274 3'582 4'484 4'808 6'252 5'705
+ Depreciation & Amortization 651 519 522 452 427 735 1'054 957 1'073 1'212 1'419
+ Other Non-Cash Adjustments -21 -182 -101 -75 -19 -131 -168 882 1'251 172 120
+ Changes in Non-Cash Capital -5 59 -102 -116 -83 41 -252 -370 -372 -381 -708
Cash From Operating Activities 721 589 519 509 726 2'151 1'753 2'254 -2'322 4'585 5'315
+ Disposal of Fixed Assets 0 0 40 43 8 8 100 185 10 61 48
+ Capital Expenditures -607 -228 -322 -824 -1'104 -1'087 -1'046 -1'749 -2'351 -3'778 -4'973 -5'349 -3'902 -2'947
+ Increase in Investments 0 0 0 0 0 -245 0 0 0 0 0
+ Decrease in Investments 0 0 0 0 0 46 0 0 0 0 0
+ Other Investing Activities -172 170 -52 -40 -84 2'473 -616 -2'356 -74 -913 -7'902
Cash From Investing Activities -779 -58 -334 -821 -1'180 1'195 -1'562 -3'920 -2'415 -4'630 -12'827
+ Dividends Paid -93 -119 -118 -118 -118 -191 -261 -349 -369 -436 -509
+ Change in Short Term Borrowings 0 0 0 0 0 0 0 0 0 0 0
+ Increase in Long Term Borrowings 55 0 0 973 179 2'189 408 2'717 2'154 782 6'648
+ Decrease in Long Term Borrowings -152 -25 -23 -41 -59 -1'581 -1'128 -1'603 -397 -149 -380
+ Increase in Capital Stocks 7 83 29 49 92 74 142 74 3'950 1'011 57
+ Decrease in Capital Stocks 0 0 -154 -95 0 0 0 0 0 0 0
+ Other Financing Activities -1 0 7 -28 -1 -1'831 -188 57 526 241 473
Cash From Financing Activities -184 -61 -259 740 93 -1'340 -1'027 896 5'864 1'449 6'289
Net Changes in Cash -242 470 -74 428 -361 2'006 -836 -770 1'127 1'404 -1'223
Free Cash Flow (CFO-CAPEX) 114 361 197 -315 -378 1'064 707 505 -4'673 807 342 1'233 3'982 4'628
Free Cash Flow To Firm 240 -372 1'162 793 518 932 474
Free Cash Flow To Equity 17 336 214 660 -250 1'680 87 1'804 -2'906 1'501 6'658
Free Cash Flow per Share 0.21 0.67 0.37 -0.59 -0.71 1.26 0.82 0.58 -5.17 0.82 0.34
Company Analysis - Financials III/IV
Periodicity: 12/01 12/02 12/03 12/04 12/05 12/06 12/07 12/08 12/09 12/10 12/11 12/12E 12/13E 12/14E
Ratio Analysis
Valuation Ratios
Price Earnings 34.7x 41.8x 102.8x 150.8x 50.7x 22.0x 33.2x 20.2x 16.6x 15.6x 9.7x 8.2x 6.7x 7.2x
EV to EBIT 39.4x 38.6x 51.3x 59.6x 31.7x 18.4x 27.0x 17.2x 17.0x 11.6x 8.4x
EV to EBITDA 9.9x 11.1x 15.7x 19.6x 17.1x 12.4x 15.4x 11.7x 12.0x 9.3x 7.0x 5.8x 4.8x 5.0x
Price to Sales 4.3x 4.2x 6.0x 6.7x 6.4x 4.6x 5.8x 4.2x 4.4x 4.8x 3.2x 2.5x 2.2x 2.3x
Price to Book 2.7x 2.5x 3.5x 3.6x 3.9x 1.9x 2.4x 2.1x 2.6x 2.7x 1.9x 1.5x 1.2x 1.1x
Dividend Yield 1.4% 1.4% 1.0% 0.9% 0.8% 0.7% 0.7% 1.1% 1.0% 0.8% 1.1% 1.5% 1.5% 1.5%
Profitability Ratios
Gross Margin 20.5% 19.2% 21.7% 22.4% 30.2% 38.3% 33.7% 38.7% 40.0% 53.1% 55.9% 64.0% 66.3% 62.0%
EBITDA Margin 43.7% 37.0% 37.0% 34.8% 39.3% 39.8% 38.9% 39.5% 44.1% 56.5% 58.2% 57.6% 60.4% 61.2%
Operating Margin 11.0% 10.6% 11.4% 11.4% 21.1% 26.7% 22.2% 27.0% 30.9% 45.4% 48.3% 48.4% 53.9% 51.1%
Profit Margin 4.8% 9.8% 9.8% 12.8% 17.1% 26.7% 17.7% 10.3% -52.5% 32.6% 31.3% 31.5% 35.1% 33.7%
Return on Assets 1.8% 3.7% 3.8% 4.3% 6.1% 10.6% 5.1% 3.4% -16.7% 11.6% 10.7% 9.8% 11.5% 9.1%
Return on Equity 3.0% 5.9% 5.9% 7.0% 10.8% 16.7% 7.6% 5.1% -28.2% 20.7% 20.9% 19.7% 20.1% 16.2%
Leverage & Coverage Ratios
Current Ratio 1.91 2.80 3.76 4.66 3.12 2.59 3.32 2.23 2.79 2.84 2.25
Quick Ratio 1.49 2.37 2.82 3.47 1.95 1.77 1.90 0.89 1.59 1.74 1.09
Interest Coverage Ratio (EBIT/I) 8.76 3.67 5.25 3.68 3.98 6.61 5.94 8.45 7.72 10.75 11.38
Tot Debt/Capital 0.20 0.19 0.17 0.32 0.32 0.22 0.18 0.23 0.29 0.24 0.34
Tot Debt/Equity 0.25 0.23 0.21 0.47 0.47 0.29 0.22 0.29 0.41 0.31 0.52
Others
Asset Turnover 0.38 0.38 0.38 0.33 0.36 0.40 0.29 0.33 0.32 0.36 0.34
Accounts Receivable Turnover 34.00 30.26 31.80 33.89 41.96 39.10 25.84 33.61 36.32 35.43 35.96
Accounts Payable Turnover 2.74 4.59 7.59 5.34 5.07 7.47 5.88 5.47 4.73 3.97 3.90
Inventory Turnover 6.22 7.41 8.62 7.91 5.32 5.22 4.08 3.87 3.46 3.09 2.94
Effective Tax Rate 2.3% 13.2% 22.4% 23.7% 39.7% 30.8% 33.5%
Company Analysis - Financials IV/IV
BARRICK GOLD CRP
NEWMONT MINING
GOLDCORP INC KINROSS GOLDTECK RESOURCES-
BIAMGOLD CORP
ANGLOGOLD ASHANT
FREEPORT-MCMORAN
BHP BILLITON LTD VALE SA-PFAGNICO-EAGLE
MINRIO TINTO LTD DRDGOLD LTD
HARMONY GOLD MNG
BUENAVENTURA-COM
12/2011 12/2011 12/2011 12/2011 12/2011 12/2011 12/2011 12/2011 06/2011 12/2011 12/2011 12/2011 06/2011 06/2011 12/201155.95 72.42 55.93 18.17 53.11 23.79 39'182.00 56.78 46.27 46.10 72.57 84.53 628.00 11'609.00 134.10
08.09.2011 09.11.2011 09.09.2011 09.09.2011 02.05.2011 08.11.2011 01.12.2011 26.07.2011 02.05.2011 04.07.2011 06.09.2011 08.07.2011 22.02.2012 01.12.2011 21.09.201138.46 45.22 37.57 8.60 27.39 11.73 25'310.00 28.85 33.59 35.52 31.50 58.52 297.00 7'260.00 98.72
23.04.2012 23.04.2012 26.04.2012 23.04.2012 04.10.2011 23.04.2012 23.04.2012 04.10.2011 11.04.2012 08.08.2011 16.02.2012 04.10.2011 11.08.2011 24.04.2012 13.12.20114'656'888 4'476'559 2'018'083 4'906'817 2'017'871 1'600'426 299'357 17'762'074 16'662'890 11'772'900 1'414'715 2'420'671 264'651 387'058 3'502
40.44 48.05 38.09 8.85 37.20 12.35 26'700.00 38.46 36.25 41.45 39.10 66.41 534.00 7'533.00 111.60
-27.7% -33.7% -31.9% -51.3% -30.0% -48.1% -31.9% -32.3% -21.7% -10.1% -46.1% -21.4% -15.0% -35.1% -16.8%5.1% 6.3% 1.4% 2.9% 35.8% 5.3% 5.5% 33.3% 7.9% 16.7% 24.1% 13.5% 79.8% 3.8% 13.0%
1'000.4 494.7 809.9 1'137.7 586.6 375.9 383.0 948.0 5'295.1 5'097.3 170.8 1'874.1 384.9 430.1 254.440'462.1 23'891.9 31'055.7 10'069.2 21'812.1 4'644.4 102'792.4 36'473.9 184'150.5 226'137.1 6'687.4 105'642.0 2'057.9 32'498.6 30'747.7
13'369.0 4'313.0 737.0 1'633.1 7'035.0 6.6 20'006.0 3'537.0 15'907.0 49'121.0 931.2 21'804.0 119.8 1'554.8 106.1 - - - - - - - - - - - - - - -
2'191.0 2'875.0 213.0 80.3 172.0 54.4 1'106.0 2'911.0 993.0 3'144.0 12.2 6'669.0 (28.1) - 258.8 2'745.0 1'854.0 1'502.0 1'767.3 4'405.0 1'051.6 8'944.0 4'822.0 10'348.0 7'573.0 331.4 10'014.0 259.1 689.5 534.6
53'277.1 30'240.9 30'979.5 10'154.8 25'084.1 3'707.1 114'960.4 38'662.9 212'535.7 268'355.6 7'274.2 127'412.9 1'742.6 32'607.6 11'475.0
LFY 14'312.0 10'358.0 5'362.0 3'943.3 11'514.0 1'673.2 47'849.0 20'880.0 71'739.0 103'195.0 1'821.8 60'537.0 2'565.3 12'473.0 1'493.9LTM 14'866.0 10'576.0 5'495.0 3'943.3 11'695.0 1'691.6 47'849.0 19'776.0 67'381.0 99'801.6 1'882.7 60'537.0 - 15'121.0 1'507.4
CY+1 15'918.3 10'929.2 6'096.5 4'693.9 11'193.5 1'763.3 59'589.1 20'014.9 72'692.5 106'540.9 1'803.7 59'944.5 2'677.5 17'406.9 1'669.0 CY+2 18'569.8 11'857.3 7'631.0 5'121.4 11'968.1 2'065.7 68'213.9 22'811.3 79'206.7 113'286.0 1'956.0 66'159.7 2'369.0 21'970.2 1'780.0
LFY 4.1x 3.0x 6.7x 3.3x 2.1x 3.0x 3.0x 1.8x 2.9x - 3.4x 2.2x 0.6x 3.3x 6.3xLTM 4.1x 3.0x 6.6x 3.3x 2.1x 3.0x 3.0x 1.9x 3.1x - 3.3x 2.2x - 2.7x 6.2x
CY+1 3.3x 2.7x 5.1x 2.3x 2.2x 2.2x 1.9x 1.9x 2.9x 2.5x 4.1x 2.1x - 1.8x -CY+2 2.6x 2.5x 3.9x 2.1x 1.9x 1.9x 1.5x 1.6x 2.7x 2.3x 3.7x 1.9x - 1.3x -
LFY 8'327.0 5'162.0 3'030.0 1'972.5 5'367.0 785.0 20'443.0 10'162.0 37'765.0 57'579.0 752.9 26'304.0 (286.3) 2'241.1 804.4LTM 8'327.0 5'185.0 3'034.0 1'972.5 5'297.0 785.4 20'443.0 8'995.0 39'302.0 53'241.6 801.6 26'304.0 (175.9) - -
CY+1 9'176.4 5'221.7 3'527.1 2'309.9 4'830.5 916.8 26'111.7 8'550.7 35'537.4 56'710.2 801.0 25'606.9 686.0 5'999.6 790.0 CY+2 11'214.2 5'938.9 4'812.7 2'735.2 5'432.7 1'125.4 31'399.7 10'819.3 39'540.4 58'648.6 943.7 29'255.6 865.0 8'490.7 851.0
LFY 7.0x 6.1x 11.9x 6.6x 4.5x 6.4x 7.0x 3.8x 5.6x - 8.2x 5.1x -5.2x 18.3x 11.7xLTM 7.0x 6.1x 11.9x 6.6x 4.6x 6.4x 7.0x 4.3x 5.4x - 7.7x 5.1x - - -
CY+1 5.7x 5.7x 8.8x 4.7x 5.0x 4.3x 4.3x 4.5x 6.0x 4.7x 9.2x 5.0x - 5.2x -CY+2 4.3x 4.9x 6.2x 3.9x 4.2x 3.5x 3.3x 3.4x 5.3x 4.5x 7.6x 4.3x - 3.4x -
LFY 4.65 4.31 2.00 0.76 4.22 0.97 23.70 4.83 3.92 6.57 0.13 6.45 -0.75 1.66 3.39LTM 4.68 4.35 1.90 0.76 4.46 1.06 27.73 4.30 4.27 6.40 1.46 3.21 0.72 4.58 3.34
CY+1 4.93 4.87 2.32 0.95 3.72 1.24 32.79 4.01 3.51 6.88 1.81 7.30 0.96 6.03 4.00 CY+2 6.04 5.64 3.24 1.19 4.27 1.60 41.75 5.22 3.92 6.70 2.22 8.36 0.92 8.91 4.40
LFY 8.6x 11.0x 20.3x 11.8x 8.3x 11.8x 9.6x 8.9x 8.8x 6.5x 27.1x 21.4x 7.4x 16.4x 12.6xLTM 8.6x 11.0x 20.3x 11.8x 8.3x 11.8x 11.3x 8.9x 9.6x 6.5x 27.1x - - 19.0x 12.6x
CY+1 8.2x 9.9x 16.6x 9.5x 10.0x 10.1x 8.1x 9.6x 10.6x 6.0x 21.8x 9.4x 5.6x 12.5x 10.6xCY+2 6.7x 8.5x 11.9x 7.5x 8.7x 7.8x 6.4x 7.4x 9.5x 6.2x 17.8x 8.2x 5.8x 8.5x 9.6x
1 Year 30.1% 8.6% 43.4% 31.0% 24.8% 52.5% 23.2% 10.0% 35.9% 24.0% 28.1% 9.7% 28.9% 19.6% 35.3%5 Year 30.7% 20.5% 25.4% 34.6% 13.9% 34.5% 24.9% 35.5% 12.7% 3.7% 44.0% 24.7% (1.3%) 16.6% 25.2%1 Year 34.1% 0.9% 49.6% 64.3% 27.0% 66.9% 110.3% (0.3%) 58.7% 24.5% 25.1% 17.1% - 39.7% 77.8%5 Year 30.0% 22.3% 26.8% 48.5% 8.1% 46.4% 29.8% 26.8% 25.5% 25.1% 25.1% 21.3% - 15.6% 18.6%
LTM 58.2% 49.8% 56.5% 50.0% 46.6% 46.9% 42.7% 48.7% 52.6% 55.8% 41.3% 43.5% (11.2%) 18.0% 53.8%CY+1 57.6% 47.8% 57.9% 49.2% 43.2% 52.0% 43.8% 42.7% 48.9% 53.2% 44.4% 42.7% 25.6% 34.5% 47.3%CY+2 60.4% 50.1% 63.1% 53.4% 45.4% 54.5% 46.0% 47.4% 49.9% 51.8% 48.2% 44.2% 36.5% 38.6% 47.8%
Total Debt / Equity % 57.2% 33.4% 3.5% 13.2% 39.7% 0.2% 49.5% 22.6% 28.0% 34.2% 29.1% 41.5% 9.6% 5.2%Total Debt / Capital % 34.3% 21.5% 3.3% 11.6% 28.2% 0.2% 32.5% 16.0% 21.6% 25.1% 22.5% 26.9% 8.9% 4.9%Total Debt / EBITDA 1.606x 0.836x 0.243x 0.828x 1.311x 0.008x 0.979x 0.348x 0.421x 0.853x 1.237x 0.829x -0.418x 0.719xNet Debt / EBITDA 1.276x 0.476x -0.252x -0.068x 0.490x -1.331x 0.541x -0.126x 0.147x 0.722x 0.797x 0.448x - 0.400xEBITDA / Int. Expense 13.718x 17.439x 131.739x 21.301x 8.741x 110.077x 14.427x 24.138x 35.560x 23.961x 13.679x 26.570x -12.986x 7.619x
S&P LT Credit Rating A- BBB+ BBB+ BBB- BBB - BBB- BBB A+ A- NR A- - -S&P LT Credit Rating Date 19.05.2011 11.08.2008 01.06.2009 15.08.2011 16.04.2010 - 09.04.2010 29.07.2011 15.11.2010 23.11.2011 12.03.2003 18.04.2011 - -Moody's LT Credit Rating Baa1 Baa1 - Baa3 Baa2 - - Baa3 (P)A1 Baa2 WR - - -Moody's LT Credit Rating Date 17.05.2011 26.07.2010 - 15.08.2011 17.11.2010 - - 13.10.2010 15.11.2010 29.08.2008 05.03.2002 - - -
52-Week High Date
52-Week Low
Latest Fiscal Year:
52-Week High
Total Debt Market Capitalization
Daily Volume
52-Week Low % Change
Current Price (5/dd/yy)
52-Week High % Change
Cash and Equivalents
EBITDA
EV/EBITDA
Enterprise Value
Valuation
Preferred Stock
52-Week Low Date
Minority Interest
Total Common Shares (M)
P/E
Revenue Growth
Total Revenue
EV/Total Revenue
EPS
EBITDA Growth
EBITDA Margin
Credit Ratings
Leverage/Coverage Ratios
Company Analysis - Peers Comparision