AGNICO EAGLE MINES L

AEM
Delayed Quote. Delayed  - 06/24 04:00:02 pm
49.22USD +2.12%
Valuation
Fiscal Period: December 2021 2022
Capitalization1 12 98322 388
Enterprise Value (EV)1 14 13822 367
P/E ratio 23,9x22,4x
Yield 2,63%2,96%
Capitalization / Revenue 3,40x3,64x
EV / Revenue 3,70x3,63x
EV / EBITDA 7,98x7,27x
Price to Book 2,17x1,14x
Nbr of stocks (in thousands) 244 322454 862
Reference price (USD) 53,149,2
Announcement Date 02/23/2022-
Previous period Next period
1 USD in Million
Estimates
Income Statement Evolution
Annual Income Statement Data
Fiscal Period: December 2021 2022
Net sales1 3 8246 155
EBITDA1 1 7733 076
Operating profit (EBIT)1 1 0351 697
Operating Margin 27,1%27,6%
Pre-Tax Profit (EBT)1 9031 505
Net income1 543940
Net margin 14,2%15,3%
EPS2 2,222,20
Dividend per Share2 1,401,46
Announcement Date 02/23/2022-
Previous period Next period
1 USD in Million
2 USD
Estimates
Finances - Leverage
Fiscal Period: December 2021 2022
Net Debt1 1 154-
Net Cash position1 -21,0
Leverage (Debt / EBITDA) 0,65x-0,01x
Free Cash Flow1 4481 128
ROE (Net Profit / Equities) 10,1%7,82%
Shareholders' equity1 5 39212 016
ROA (Net Profit / Asset) 5,93%5,35%
Assets1 9 15417 575
Book Value Per Share2 24,543,2
Cash Flow per Share2 5,385,69
Capex1 8681 444
Capex / Sales 22,7%23,5%
Announcement Date 02/23/2022-
Previous period Next period
1 USD in Million
2 USD
Estimates
Financial Ratios
Size 2022e 2023e
Capitalization 22 388 M $ -
Enterprise Value (EV) 22 367 M $ 21 966 M $
Valuation 2022e 2023e
P/E ratio (Price / EPS) 22,4x 22,5x
Capitalization / Revenue 3,64x 3,64x
EV / Revenue 3,63x 3,63x
EV / EBITDA 7,27x 7,06x
Yield (DPS / Price) 2,96% 3,12%
Price to book (Price / BVPS) 1,14x 1,12x
Profitability 2022e 2023e
Operating Margin (EBIT / Sales) 27,6% 27,4%
Operating Leverage (Delta EBIT / Delta Sales) 1,05x -
Net Margin (Net Profit / Revenue) 15,3% 15,6%
ROA (Net Profit / Asset) 5,35% 4,05%
ROE (Net Profit / Equities) 7,82% 6,98%
Rate of Dividend 66,3% 70,1%
Balance Sheet Analysis 2022e 2023e
CAPEX / Sales   23,5% 22,8%
Cash Flow / CA 42,0% 43,1%
Capital Intensity (Assets / Revenue) 2,86x 3,85x
Financial Leverage (Net Debt / EBITDA) - -
Price Earning Ratio
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS & Dividend