|
Beurs gesloten -
Andere beurzen
|
Nabeurs 22:35:35 | |||
| 118,94 USD | +4,22% |
|
119,22 | +0,23% |
| 19/01 | Mijnbouwhervormingen Ghana dreigen investeringen te verstikken, waarschuwt brancheorganisatie | RE |
| 19/01 | Libra Energy Materials Inc. kondigt benoemingen aan voor Adviesraad | CI |
Voorlopige winst- en verliesrekening: Newmont Corporation
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Omzet 1 | 11.497 | 12.222 | 11.915 | 11.812 | 18.682 | 22.033 | 25.176 | 26.264 |
| Variatie | - | 6,31% | -2,51% | -0,86% | 58,16% | 17,94% | 14,27% | 4,32% |
| EBITDA 1 | 5.537 | 5.963 | 4.550 | 4.217 | 8.675 | 13.101 | 16.491 | 17.202 |
| Variatie | - | 7,69% | -23,7% | -7,32% | 105,71% | 51,02% | 25,88% | 4,31% |
| Bedrijfsresultaat (EBIT) 1 | 2.806 | 1.257 | 203 | -1.643 | 4.527 | 10.895 | 13.719 | 14.236 |
| Variatie | - | -55,2% | -83,85% | -909,36% | 375,53% | 140,66% | 25,93% | 3,77% |
| Betaalde rente 1 | -308 | -274 | -227 | -243 | -375 | -255 | -240,8 | -212,3 |
| Resultaat voor belastingen (EBT) 1 | 3.143 | 1.108 | -51 | -1.971 | 4.577 | 11.224 | 13.749 | 14.670 |
| Variatie | - | -64,75% | -104,6% | -3.764,71% | 332,22% | 145,22% | 22,5% | 6,7% |
| Nettowinst (verlies) 1 | 2.829 | 1.166 | -429 | -2.475 | 3.348 | 7.939 | 9.462 | 10.312 |
| Variatie | - | -58,78% | -136,79% | -476,92% | 235,27% | 137,12% | 19,19% | 8,98% |
| Datum van publicatie | 18/02/21 | 24/02/22 | 23/02/23 | 22/02/24 | 20/02/25 | - | - | - |
1USD in Miljoen
Geschatte gegevens
Balansprognose: Newmont Corporation
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Nettoschuld 1 | 1.162 | 1.228 | 2.426 | 6.434 | 5.308 | -1.247 | -6.931 | -14.298 |
| Variatie | - | 5,68% | 97,56% | 165,21% | -17,5% | -123,49% | -455,81% | -106,29% |
| Datum van publicatie | 18/02/21 | 24/02/22 | 23/02/23 | 22/02/24 | 20/02/25 | - | - | - |
1USD in Miljoen
Geschatte gegevens
Verwachte kasstroom: Newmont Corporation
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| CAPEX 1 | 1.302 | 1.653 | 2.131 | 2.666 | 3.402 | 3.037 | 3.325 | 3.283 |
| Variatie | - | 26,96% | 28,92% | 25,11% | 27,61% | -10,73% | 9,48% | -1,24% |
| Vrije kasstroom (FCF) 1 | 3.588 | 2.626 | 1.089 | 97 | 2.916 | 6.547 | 8.353 | 9.439 |
| Variatie | - | -26,81% | -58,53% | -91,09% | 2.906,19% | 124,52% | 27,58% | 13,01% |
| Datum van publicatie | 18/02/21 | 24/02/22 | 23/02/23 | 22/02/24 | 20/02/25 | - | - | - |
1USD in Miljoen
Geschatte gegevens
Verwachte financiële ratio's: Newmont Corporation
| Fiscaal tijdperk: december | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
Winstgevendheid | ||||||||
| EBITDA-marge (%) | 48,16% | 48,79% | 38,19% | 35,7% | 46,44% | 59,46% | 65,5% | 65,5% |
| EBIT-marge (%) | 24,41% | 10,28% | 1,7% | -13,91% | 24,23% | 49,45% | 54,49% | 54,2% |
| EBT-marge (%) | 27,34% | 9,07% | -0,43% | -16,69% | 24,5% | 50,94% | 54,61% | 55,86% |
| Nettomarge (%) | 24,61% | 9,54% | -3,6% | -20,95% | 17,92% | 36,03% | 37,58% | 39,26% |
| FCF-marge (%) | 31,21% | 21,49% | 9,14% | 0,82% | 15,61% | 29,72% | 33,18% | 35,94% |
| Vrije kasstroom/nettoresultaat (%) | 126,83% | 225,21% | -253,85% | -3,92% | 87,1% | 82,47% | 88,27% | 91,54% |
Winstgevendheid | ||||||||
| ROA | 6,96% | 5,79% | - | 2,89% | 7,14% | 12,95% | 15,26% | 14,9% |
| ROE | 9,63% | 10,53% | 7,1% | 5,61% | 13,54% | 22,3% | 24% | 20,94% |
Financiële gezondheid | ||||||||
| Hefboom (schuld/ebitda) | 0,21x | 0,21x | 0,53x | 1,53x | 0,61x | - | - | - |
| Schuld/vrije kasstroom | 0,32x | 0,47x | 2,23x | 66,33x | 1,82x | - | - | - |
Kapitaalintensiteit | ||||||||
| Kapitaaluitgaven/omzet (%) | 11,32% | 13,52% | 17,89% | 22,57% | 18,21% | 13,78% | 13,21% | 12,5% |
| CAPEX / EBITDA (%) | 23,51% | 27,72% | 46,84% | 63,22% | 39,22% | 23,18% | 20,16% | 19,09% |
| CAPEX / FCF (%) | 36,29% | 62,95% | 195,68% | 2.748,45% | 116,67% | 46,38% | 39,8% | 34,78% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 6,067 | 5,342 | 6,44 | 3,885 | 6,396 | 8,98 | 10,63 | 11,67 |
| Variatie | - | -11,95% | 20,56% | -39,68% | 64,65% | 40,4% | 18,41% | 9,71% |
| Dividend per aandeel 1 | 1,45 | 2,2 | 2,05 | 1,6 | 1 | 1 | 1,009 | 1 |
| Variatie | - | 51,72% | -6,82% | -21,95% | -37,5% | 0% | 0,89% | -0,88% |
| Nettoactief per aandeel 1 | 28,75 | 27,49 | 24,41 | 25,19 | 26,07 | 31,8 | 38,48 | 45,05 |
| Variatie | - | -4,37% | -11,23% | 3,19% | 3,51% | 21,97% | 21,01% | 17,08% |
| WPA 1 | 3,51 | 1,46 | -0,54 | -2,94 | 2,92 | 7,205 | 8,547 | 9,528 |
| Variatie | - | -58,4% | -136,99% | -444,44% | 199,32% | 146,75% | 18,62% | 11,47% |
| Aantal aandelen (in duizend) | 801.309 | 799.026 | 793.739 | 1.152.544 | 1.129.999 | 1.088.531 | 1.088.531 | 1.088.531 |
| Datum van publicatie | 18/02/21 | 24/02/22 | 23/02/23 | 22/02/24 | 20/02/25 | - | - | - |
1USD
Geschatte gegevens
| 2025 * | 2026 * | |
|---|---|---|
| k/w-verhouding | 15,8x | 13,4x |
| PBR-ratio | 3,59x | 2,97x |
| EV/omzet | 5,58x | 4,66x |
| Dividendrendement | 0,88% | 0,88% |
Meer waarderingsratio's
* Geschatte gegevens
WPA & Dividend
Historische koers/winstverhouding
Evolutie van de historische prestaties
Trader
Trader
Beleggings
Beleggings
Globaal
Globaal
Kwaliteit van de publicaties
Kwaliteit van de publicaties
ESG MSCI
A
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
21
Laatste slotkoers
114,12USD
Gemiddelde koersdoel
116,80USD
Spread / Gemiddelde doel
+2,34%
Kwartaalomzet - Afwijkingspercentage
Kies jouw editie
Alle financiële informatie op nationaal niveau
