|
Beurs gesloten -
Andere beurzen
|
Variatie 5 dagen | Verschil t.o.v. 1 jan (%) | ||
| 125,80 USD | +6,50% |
|
+9,09% | +25,99% |
| 03:47 | Newmont sluit afnameovereenkomst voor ongebluste kalk met Pacific Lime and Cement | MT |
| 02:27 | Pacific Lime and Cement sluit fundamentele quicklime-afnameovereenkomst met Newmont | RE |
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 | 22.147 | 26.511 | 27.383 |
| Variatie | - | 6,31% | -2,51% | -0,86% | 58,16% | 18,55% | 19,7% | 3,29% |
| EBITDA 1 | 5.537 | 5.963 | 4.550 | 4.217 | 8.675 | 13.086 | 17.669 | 18.355 |
| Variatie | - | 7,69% | -23,7% | -7,32% | 105,71% | 50,85% | 35,02% | 3,88% |
| Bedrijfsresultaat (EBIT) 1 | 2.806 | 1.257 | 203 | -1.643 | 4.527 | 10.887 | 14.873 | 15.339 |
| Variatie | - | -55,2% | -83,85% | -909,36% | 375,53% | 140,48% | 36,62% | 3,13% |
| 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 | 11.319 | 15.048 | 15.777 |
| Variatie | - | -64,75% | -104,6% | -3.764,71% | 332,22% | 147,29% | 32,95% | 4,84% |
| Nettowinst (verlies) 1 | 2.829 | 1.166 | -429 | -2.475 | 3.348 | 7.933 | 10.140 | 11.252 |
| Variatie | - | -58,78% | -136,79% | -476,92% | 235,27% | 136,96% | 27,81% | 10,98% |
| 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 | -1.108 | -7.908 | -15.734 |
| Variatie | - | 5,68% | 97,56% | 165,21% | -17,5% | -120,87% | -613,72% | -98,96% |
| 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 | 3.031 | 3.354 | 3.295 |
| Variatie | - | 26,96% | 28,92% | 25,11% | 27,61% | -10,91% | 10,65% | -1,76% |
| Vrije kasstroom (FCF) 1 | 3.588 | 2.626 | 1.089 | 97 | 2.916 | 6.553 | 9.469 | 10.549 |
| Variatie | - | -26,81% | -58,53% | -91,09% | 2.906,19% | 124,71% | 44,51% | 11,4% |
| 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% | 59,09% | 66,65% | 67,03% |
| EBIT-marge (%) | 24,41% | 10,28% | 1,7% | -13,91% | 24,23% | 49,16% | 56,1% | 56,02% |
| EBT-marge (%) | 27,34% | 9,07% | -0,43% | -16,69% | 24,5% | 51,11% | 56,76% | 57,62% |
| Nettomarge (%) | 24,61% | 9,54% | -3,6% | -20,95% | 17,92% | 35,82% | 38,25% | 41,09% |
| FCF-marge (%) | 31,21% | 21,49% | 9,14% | 0,82% | 15,61% | 29,59% | 35,72% | 38,52% |
| Vrije kasstroom/nettoresultaat (%) | 126,83% | 225,21% | -253,85% | -3,92% | 87,1% | 82,6% | 93,39% | 93,75% |
Winstgevendheid | ||||||||
| ROA | 6,96% | 5,79% | - | 2,89% | 7,14% | 12,67% | 16,4% | 15,84% |
| ROE | 9,63% | 10,53% | 7,1% | 5,61% | 13,54% | 22,04% | 26,37% | 22,33% |
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% | 13,69% | 12,65% | 12,03% |
| CAPEX / EBITDA (%) | 23,51% | 27,72% | 46,84% | 63,22% | 39,22% | 23,16% | 18,98% | 17,95% |
| CAPEX / FCF (%) | 36,29% | 62,95% | 195,68% | 2.748,45% | 116,67% | 46,26% | 35,42% | 31,24% |
Bestanddelen per aandeel | ||||||||
| Kasstroom per aandeel 1 | 6,067 | 5,342 | 6,44 | 3,885 | 6,396 | 8,888 | 11,74 | 12,72 |
| Variatie | - | -11,95% | 20,56% | -39,68% | 64,65% | 38,95% | 32,04% | 8,4% |
| 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 | 31,77 | 40,37 | 48,57 |
| Variatie | - | -4,37% | -11,23% | 3,19% | 3,51% | 21,85% | 27,07% | 20,32% |
| WPA 1 | 3,51 | 1,46 | -0,54 | -2,94 | 2,92 | 7,237 | 9,535 | 10,71 |
| Variatie | - | -58,4% | -136,99% | -444,44% | 199,32% | 147,84% | 31,76% | 12,3% |
| 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 | 17,4x | 13,2x |
| PBR-ratio | 3,96x | 3,12x |
| EV/omzet | 6,13x | 4,87x |
| Dividendrendement | 0,79% | 0,8% |
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
ESG MSCI
A
Verkoop
Koop
Gemiddeld advies
Kopen
Aantal analisten
21
Laatste slotkoers
125,80USD
Gemiddelde koersdoel
135,27USD
Spread / Gemiddelde doel
+7,53%
Kwartaalomzet - Afwijkingspercentage
Kies jouw editie
Alle financiële informatie op nationaal niveau
