ANGLOGOLD ASHANTI PLC |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 23.57 USD | -1.13% |
|
+2.52% | +26.11% |
| May. 07 | Rugby Resources Receives Environmental Approval to Drill El Zanjon Project in Argentina | MT |
| May. 06 | The market resurrects the Fed Put |  |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 7,882 | 9,837 | - | - |
| Enterprise Value (EV) 1 | 7,882 | 10,749 | 10,052 | 9,425 |
| P/E ratio | -33.4 x | 8.08 x | 6.6 x | 6.31 x |
| Yield | - | 1.66% | 2.37% | 2.8% |
| Capitalization / Revenue | 1.76 x | 1.85 x | 1.76 x | 1.68 x |
| EV / Revenue | 1.76 x | 2.02 x | 1.8 x | 1.61 x |
| EV / EBITDA | 5.55 x | 4.58 x | 3.88 x | 3.78 x |
| EV / FCF | - | 18.7 x | 10.5 x | 6.16 x |
| FCF Yield | - | 5.35% | 9.55% | 16.2% |
| Price to Book | - | 2.08 x | 1.66 x | 1.4 x |
| Nbr of stocks (in thousands) | 421,704 | 417,339 | - | - |
| Reference price 2 | 18.69 | 23.57 | 23.57 | 23.57 |
| Announcement Date | 2/23/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3,993 | 4,427 | 3,903 | 4,388 | 4,480 | 5,326 | 5,575 | 5,853 |
| EBITDA 1 | 1,723 | 2,593 | 1,801 | 1,797 | 1,420 | 2,347 | 2,594 | 2,491 |
| EBIT 1 | 621 | 1,459 | 810 | 823 | 759 | 1,463 | 1,679 | 1,474 |
| Operating Margin | 15.55% | 32.96% | 20.75% | 18.76% | 16.94% | 27.47% | 30.11% | 25.18% |
| Earnings before Tax (EBT) 1 | 619 | 1,589 | 958 | 489 | 63 | 1,702 | 2,323 | 2,416 |
| Net income 1 | -12 | 953 | 622 | 297 | -235 | 1,207 | 1,704 | 1,818 |
| Net margin | -0.3% | 21.53% | 15.94% | 6.77% | -5.25% | 22.66% | 30.56% | 31.06% |
| EPS 2 | -0.0300 | 2.270 | 1.480 | 0.7100 | -0.5600 | 2.917 | 3.572 | 3.737 |
| Free Cash Flow 1 | 284 | 953 | 104 | 657 | - | 575.4 | 960.4 | 1,531 |
| FCF margin | 7.11% | 21.53% | 2.66% | 14.97% | - | 10.8% | 17.23% | 26.16% |
| FCF Conversion (EBITDA) | 16.48% | 36.75% | 5.77% | 36.56% | - | 24.52% | 37.02% | 61.46% |
| FCF Conversion (Net income) | - | 100% | 16.72% | 221.21% | - | 47.67% | 56.36% | 84.22% |
| Dividend per Share 2 | 0.1100 | 0.4800 | 0.2000 | 0.4600 | - | 0.3922 | 0.5590 | 0.6600 |
| Announcement Date | 2/21/20 | 2/22/21 | 2/22/22 | 2/22/23 | 2/23/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2019 S2 | 2020 S1 | 2020 S2 | 2021 S1 | 2021 Q3 | 2021 Q4 | 2021 S2 | 2022 Q1 | 2022 Q2 | 2022 S1 | 2022 Q3 | 2022 Q4 | 2022 S2 | 2023 Q1 | 2023 Q2 | 2023 S1 | 2024 Q1 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | 2,204 | 2,151 | 2,579 | 1,911 | - | - | 1,992 | - | - | 2,090 | - | - | 2,298 | - | - | 2,144 | - |
| EBITDA | - | - | - | 876 | 448 | 478 | - | 438 | 426 | 864 | 472 | 461 | 934 | 320 | 358 | 678 | - |
| EBIT | - | - | - | - | - | - | 368 | - | - | - | - | - | - | - | - | - | - |
| Operating Margin | - | - | - | - | - | - | 18.47% | - | - | - | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - | 260 | - | - | - | - | - | - | - | - | 40 | - |
| Net margin | - | - | - | - | - | - | 13.05% | - | - | - | - | - | - | - | - | 1.87% | - |
| EPS | -0.3000 | - | 1.270 | - | - | - | 0.6200 | - | - | - | - | - | - | - | - | - | - |
| Dividend per Share | - | - | - | 0.0600 | - | - | 0.1400 | - | - | - | - | - | 0.1800 | - | - | - | - |
| Announcement Date | 2/21/20 | 8/7/20 | 2/22/21 | 8/6/21 | 11/22/21 | 2/22/22 | 2/22/22 | 5/9/22 | 8/5/22 | 8/5/22 | 11/3/22 | 2/22/23 | 2/22/23 | 6/23/23 | 8/3/23 | 8/3/23 | - |
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | 1,748 | 754 | 940 | 1,061 | - | 913 | 216 | - |
| Net Cash position 1 | - | - | - | - | - | - | - | 411 |
| Leverage (Debt/EBITDA) | 1.015 x | 0.2908 x | 0.5219 x | 0.5904 x | - | 0.3889 x | 0.0831 x | - |
| Free Cash Flow 1 | 284 | 953 | 104 | 657 | - | 575 | 960 | 1,531 |
| ROE (net income / shareholders' equity) | 14.3% | 31.6% | 15.9% | 13.4% | - | 28.1% | 24.2% | 18.2% |
| ROA (Net income/ Total Assets) | 5.61% | 13.8% | 7.83% | 6.77% | - | 13.7% | 16.5% | 13.8% |
| Assets 1 | -213.8 | 6,926 | 7,947 | 4,387 | - | 8,807 | 10,327 | 13,197 |
| Book Value Per Share 2 | 6.360 | 8.970 | 9.730 | 9.870 | - | 11.30 | 14.20 | 16.80 |
| Cash Flow per Share 2 | 2.500 | 3.940 | 3.020 | 4.290 | - | 4.150 | 4.500 | 4.060 |
| Capex 1 | 763 | 701 | 1,027 | 1,028 | 1,042 | 1,209 | 1,241 | 1,007 |
| Capex / Sales | 19.11% | 15.83% | 26.31% | 23.43% | 23.26% | 22.69% | 22.26% | 17.2% |
| Announcement Date | 2/21/20 | 2/22/21 | 2/22/22 | 2/22/23 | 2/23/24 | - | - | - |
1USD in Million2USD
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
B-
Sell
Buy
Mean consensus
HOLD
Number of Analysts
9
Last Close Price
23.57
USD
Average target price
24
USD
Spread / Average Target
+1.82%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| +26.11% | 9.84B | |
| +20.11% | 32.78B | |
| -3.97% | 29.46B | |
| +13.05% | 24.46B | |
| +7.03% | 11.17B | |
| -.--% | 8.67B | |
| +15.84% | 8.33B | |
| +2.51% | 8.15B | |
| +17.79% | 6.1B | |
| +34.50% | 5.65B |
- Stock Market
- Equities
- AU Stock
- Financials AngloGold Ashanti plc