Stock IGO IGO LIMITED
Add to a list
To use this feature you must be a member
Log inSign up

Financials IGO Limited

Equities

IGO

AU000000IGO4

Specialty Mining & Metals

Market Closed - Australian S.E.
Other stock markets
 02:10:51 2024-05-31 am EDT 		5-day change 1st Jan Change
6.99 AUD +0.14% Intraday chart for IGO Limited -5.03% -22.76%
May. 24 IGO Names New Executives; Shares Down 3% MT
May. 21 ABB: study argues in favor of fleet electrification CF

Valuation

Fiscal Period: Juni 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 2,787 2,877 5,777 7,523 11,494 5,283 - -
Enterprise Value (EV) 1 2,523 2,424 5,248 8,114 11,079 4,980 4,746 4,460
P/E ratio 36.8 x 18.6 x 9.48 x 22.8 x 21 x 14.5 x 17.1 x 11.9 x
Yield 2.12% 2.26% 1.31% 1.01% 3.82% 2.52% 1.86% 2.83%
Capitalization / Revenue 3.55 x 3.22 x 6.29 x 8.35 x 11.2 x 6.46 x 7.93 x 9.02 x
EV / Revenue 3.22 x 2.72 x 5.71 x 9.01 x 10.8 x 6.09 x 7.12 x 7.62 x
EV / EBITDA 7.4 x 5.27 x 11 x 11.3 x 5.58 x 7.2 x 10.4 x 7.69 x
EV / FCF 9.08 x 7.8 x 14.5 x 26 x 10.1 x 9.29 x 13.5 x 6.92 x
FCF Yield 11% 12.8% 6.92% 3.85% 9.91% 10.8% 7.41% 14.4%
Price to Book 1.51 x 1.49 x 1.77 x 2.19 x 3.03 x 1.46 x 1.36 x 1.26 x
Nbr of stocks (in thousands) 590,478 590,797 757,093 756,878 756,169 755,860 - -
Reference price 2 4.720 4.870 7.630 9.940 15.20 6.990 6.990 6.990
Announcement Date 8/28/19 7/28/20 8/30/21 7/26/22 8/30/23 - - -
1AUD in Million2AUD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 784.5 892.4 919 900.6 1,024 817.4 666 585.6
EBITDA 1 341 459.6 475 716.9 1,987 692.1 457.1 579.8
EBIT 1 103.9 224.6 247.3 541.3 1,700 446.6 225 298.9
Operating Margin 13.24% 25.17% 26.91% 60.1% 166.02% 54.64% 33.78% 51.03%
Earnings before Tax (EBT) 105.4 219.5 780.7 463.5 680.3 - 374.4 606.2
Net income 1 76.08 155.1 548.7 330.9 549.1 376.8 303.6 445.8
Net margin 9.7% 17.38% 59.7% 36.74% 53.63% 46.1% 45.58% 76.13%
EPS 2 0.1284 0.2613 0.8051 0.4354 0.7227 0.4814 0.4084 0.5877
Free Cash Flow 1 277.9 310.8 363 312.1 1,098 536.3 351.4 644.2
FCF margin 35.42% 34.83% 39.5% 34.65% 107.24% 65.61% 52.76% 110%
FCF Conversion (EBITDA) 81.49% 67.62% 76.42% 43.53% 55.26% 77.49% 76.88% 111.1%
FCF Conversion (Net income) 365.21% 200.39% 66.16% 94.32% 199.96% 142.32% 115.76% 144.48%
Dividend per Share 2 0.1000 0.1100 0.1000 0.1000 0.5800 0.1759 0.1299 0.1977
Announcement Date 8/28/19 7/28/20 8/30/21 7/26/22 8/30/23 - - -
1AUD in Million2AUD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2020 S1 2020 S2 2021 S1 2021 S2 2022 Q1 2022 Q2 2022 S1 2022 Q3 2022 Q4 2022 S2 2023 Q1 2023 Q2 2023 S1 2023 Q3 2023 Q4 2023 S2 2024 S1 2024 S2 2025 S1 2025 S2 2026 S1 2026 S2
Net sales 1 474.7 417.7 462.5 456.5 - 189.2 378.4 245.5 277.9 523.4 285 256.7 541.7 235.7 246.5 482.2 438.2 393.6 299.3 294.5 266.3 -
EBITDA 271 188.6 242.3 232.7 97.4 - 225.9 - - 491 - 436.1 834.1 - - 1,153 515 -103 - - - -
EBIT 146.3 78.24 - 128.3 - - 137.3 - - 404 - - 49.3 - - - 406.2 - - - - -
Operating Margin 30.83% 18.73% - 28.1% - - 36.28% - - 77.19% - - 9.1% - - - 92.7% - - - - -
Earnings before Tax (EBT) 143.7 75.83 - - - - - - - - - - - - - - 240.5 - - - - -
Net income 100 55.1 - 494.5 45.9 - 90.7 133 - 240.2 - 338 591 412.3 - -42 288.3 175 - - - -
Net margin 21.07% 13.19% - 108.32% - - 23.97% 54.18% - 45.89% - 131.67% 109.1% 174.93% - -8.71% 65.79% 44.46% - - - -
EPS - - - 0.7156 - - 0.1194 - - 0.3160 - - 0.7784 - - -0.0557 0.3798 0.2320 - - - -
Dividend per Share - - - 0.1000 - - 0.0500 - - 0.0500 - - - - - 0.4400 - 0.1100 0.0750 0.0900 0.1020 0.1150
Announcement Date 1/29/20 7/28/20 1/27/21 8/30/21 10/31/21 1/30/22 1/30/22 4/29/22 7/26/22 7/26/22 10/30/22 1/30/23 1/30/23 4/28/23 8/30/23 8/30/23 2/21/24 - - - - -
1AUD in Million
Estimates

Balance Sheet Analysis

Fiscal Period: June 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - 590 - - - -
Net Cash position 1 264 453 529 - 415 303 538 824
Leverage (Debt/EBITDA) - - - 0.8234 x - - - -
Free Cash Flow 1 278 311 363 312 1,098 536 351 644
ROE (net income / shareholders' equity) 4.19% 8.22% 6.39% 9.97% 42.3% 13.2% 8.92% 11.3%
ROA (Net income/ Total Assets) 3.49% 6.92% 5.55% 7.83% 31.8% 11.6% 4.51% 9.72%
Assets 1 2,183 2,242 9,884 4,227 1,725 3,248 6,729 4,588
Book Value Per Share 2 3.130 3.260 4.300 4.540 5.010 4.770 5.140 5.570
Cash Flow per Share 2 0.6300 0.6700 0.6500 0.4700 1.870 1.080 0.6100 1.090
Capex 1 94.4 84.6 86.1 37.4 337 325 66 63
Capex / Sales 12.04% 9.48% 9.37% 4.15% 32.95% 39.82% 9.91% 10.76%
Announcement Date 8/28/19 7/28/20 8/30/21 7/26/22 8/30/23 - - -
1AUD in Million2AUD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for IGO Limited

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
15
Last Close Price
6.99 AUD
Average target price
7.791 AUD
Spread / Average Target
+11.46%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Nickel Ore Mining

1st Jan change Capi.
IGO LIMITED Stock IGO Limited
-22.76% 3.51B
PT MERDEKA BATTERY MATERIALS TBK. Stock PT Merdeka Battery Materials Tbk.
+19.64% 4.45B
PT TRIMEGAH BANGUN PERSADA TBK Stock PT Trimegah Bangun Persada Tbk
+0.50% 3.9B
PT VALE INDONESIA TBK Stock PT Vale Indonesia Tbk
+15.31% 3.04B
NICKEL ASIA CORPORATION Stock Nickel Asia Corporation
-26.09% 963M
PT ADHI KARTIKO PRATAMA TBK Stock PT Adhi Kartiko Pratama Tbk
-.--% 249M
CANADA NICKEL COMPANY INC. Stock Canada Nickel Company Inc.
+24.56% 189M
GLOBAL FERRONICKEL HOLDINGS, INC. Stock Global Ferronickel Holdings, Inc.
-4.85% 172M
PACIFIC METALS CO., LTD. Stock Pacific Metals Co., Ltd.
+7.33% 162M
PT IFISHDECO TBK Stock PT Ifishdeco Tbk
-4.60% 98.25M
Nickel Ore Mining
  1. Stock Market
  2. Equities
  3. IGO Stock
  4. Financials IGO Limited