NYSE: AEM - Agnico Eagle Mines Limited

Yield per half year: +45.96%
Sector: Materials

Reporting Agnico Eagle Mines Limited

Capitalization

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5 CAGR
Капитализация, млрд $
Show graph 		5.17 5.4 5.94 9.74 10.76 9.62 14.97 22.9 20.71 25.37 22.88
Выручка, млрд $
Show graph 		1.897 1.985 2.14 2.24 2.19 2.49 3.14 3.82 5.74 6.75 6.75
Чистая прибыль, млрд $
Show graph 		0.083 0.025 0.159 0.244 -0.3267 0.4732 0.5116 0.543 0.6702 1.9413 1.9413
EV, млрд $
Show graph EV 		6.41 6.42 6.61 10.35 10.82 16.03 18.58 14.04 23.91 28.75 28.75
EBIT, млрд $
Show graph EBIT 		0.2826 0.1602 0.8363 0.9307 0.2125 0.4857 0.7773 1.01 1.328 1.7257 1.7257
EBITDA, млрд $
Show graph EBITDA 		0.5548 0.6339 0.956 0.93 0.7664 1.03 1.41 1.75 2.42 3.28 3.28
FCF, млрд $
Show graph 		0.193 0.166 0.263 -0.107 -0.4835 -0.000972 0.4327 0.3983 0.5584 0.9537 0.9537
Операционный денежный поток, млрд $
Show graph 		0.6683 0.6162 0.7786 0.7676 0.6057 0.8817 1.19 1.32 2.1 2.65 2.65
Баланс стоимость, млрд $
Show graph 		-0.5686 -0.6042 -0.5325 -0.3787 4.55 5.11 5.68 5.98 16.24 19.32 19.32
Операционная прибыль, млрд $
Show graph 		0.276 0.172 0.239 0.418 0.2125 0.4857 0.7773 1.01 1.328 1.7257 1.7257
Операционные расходы, млрд $
Show graph 		0.183 0.2093 0.2538 0.2577 0.277 0.2286 0.2573 0.2951 0.5339 0.2633 0.2633
CAPEX, млрд $
Show graph 		0.475 0.45 0.516 0.874 1.09 0.8827 0.7593 0.9177 1.5382 1.6956 1.6956


Balance sheet

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5 CAGR
Наличность, млрд $
Show graph 		0.1775 0.1242 0.54 0.7667 0.3018 0.3219 0.4025 0.1858 0.6586 0.3369 0.3369
Short Term Investments $
Show graph 		0.0611 0.0393 0.1007 0.1337 0.0826 0.0923 0.0039 0.0053 0.0099 0.0101 0.0101
Long term investments $
Show graph 		0.0209 0.000741 0.000764 0.000801 0.3751 0.3435 0.3327 0.3346
Total Receivables $
Show graph 		0.0614 0.0085 0.0082 0.0256 0.1212 0.0106 0.0155 0.0212 0.0436 0.184 0.184
Товарно материальные запасы $
Show graph 		0.4467 0.462 0.4437 0.501 0.4942 0.5801 0.6305 0.8789 1.2091 1.4117 1.4117
Амортизация, млрд $
Show graph 		0.4336 0.6086 0.0000 0.0001 0.5539 0.5461 0.6311 0.7381 1.0947 1.5526 1.5526
Total Current Assets $
Show graph 		0.9081 0.8294 1.2302 1.4615 1.07 1.19 1.25 1.3 2.18 2.18 2.18
Чистые активы, млрд $
Show graph 		4.07 4.14 4.49 4.95 1.07 1.19 1.25 1.3 18.46 2.31 18.46
Активы, млрд $
Show graph 		6.81 6.68 7.11 7.87 7.85 8.79 9.61 10.19 23.49 28.54 28.54
Short Term Debt $
Show graph 		0.0743 0.024 0.1354 0.0034 0.0019 0.3747 0.0209 0.258 0.1365 0.1456 0.1456
Long Term Debt $
Show graph 		1.3436 1.1182 1.0728 1.3719 1.72 1.47 1.66 1.44 1.3569 1.7431 1.7431
Задолженность, млрд $
Show graph 		2.74 2.54 2.62 2.92 3.3 3.68 3.93 4.21 7.25 9.21 9.21
Чистый долг, млрд $
Show graph 		1.2404 1.0181 0.6682 0.7423 1.42 1.52 1.28 1.51 0.8348 1.6575 1.6575
Долг, млрд $
Show graph 		1.4179 1.1422 1.2082 1.3719 1.72 1.84 1.69 1.7 1.4934 1.9944 1.9944
Interest income $
Show graph 		0.0573 0.0656 0.0529 0.0815 0.0745 0.0097 0.0928 0.1575 0.01
Goodwill $
Show graph 		0.039 0.5825 0.6968 0.6968 0.6968 0.4078 0.4078 0.4078 0.4078 2.04 4.14


Share

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5 CAGR
Show graph EPS EPS 0.39 0.11 0.7 1.04 -1.4 1.99 2.1 2.22 1.5284 3.96 3.96
Show graph Цена акции ао 24.89 26.28 42 46.18 40.4 61.61 70.51 45.42 54.85 81.86 83.17
Show graph Число акций ао, млн 196 217 226 232 233 238 243 244 438.53 489.91 489.91
Show graph FCF/акцию 0.9842 0.7672 1.1618 -0.4595 -2.07 -0.0041 1.7802 1.6275 1.2733 1.9466 1.9466


Efficiency

IFRS
Reporting Annual Quarterly
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5 CAGR
Show graph ROE, % ROE 2.36 0.6 3.68 5.17 -6.88 9.79 9.48 9.31 6.03 10.92 10.92 27.29
Show graph ROA, % ROA 1.41 0.36 2.3 3.26 -4.16 5.69 5.56 5.48 3.98 7.46 7.46 9.62
Show graph ROIC, % ROIC 2.91 1.48 3.89 4.99 -4.18 7.97 7.87 7.79 7.26 12.22 4.35 17.63
Show graph ROS, % ROS 1.27 9.49 12.77 -15.54 26.62 27.1 26.03 10.41 11.68 28.76 28.76 15.92
Show graph ROCE, % ROCE 6.95 3.87 18.61 18.81 2.84 6.06 8.54 10.74 5.89 6.28 6.28 16.93
Show graph Рентаб EBITDA, % Ebitda margin 29.25 31.93 38.16 41.46 34.98 41.36 44.88 45.77 42.2 48.58 48.58 35.11
Show graph Чистая рентаб, % 14.5 8.7 11.2 18.7 -14.91 18.97 16.3 14.2 11.67 28.77 28.77 18.27
Show graph Operation Margin, % 7.86 16.63 18.04 -8.98 32.57 26.2 26.87 23.13 23.14 25.57 25.57 26.88
Show graph Чистая процентная маржа, % 16.21 -24.81 4.37 1.24 7.43 10.88 -14.91 18.97 16.3 14.2 12.08 18.98
Show graph Доходность FCF, % -1.5371 3.73 3.08 4.42 -1.094 -5.07 -0.008 2.69 2.68 2.45 3.76


Coefficients

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5 CAGR
P/S
Show graph P/S 		2.5 2.8 4.4 4.9 4.29 5.82 5.51 3.28 4.02 4.01 4.01 3.50
P/BV
Show graph P/BV 		1.3 1.4 2.1 2.2 2.06 2.84 3.04 2.1 1.4208 1.402 1.402 5.64
P/E
Show graph P/E 		62.81 526.3 120.5 39.5 87.7 30.67 33.82 23.08 34.43 13.96 13.96 23.82
P/FCF
Show graph 		28.04 28.65 -78.28 -15.27 -11713.01 30.57 29.08 40.78 40.97 23.99 23.99 25.11
E/P
Show graph 		0.004 0.0157 0.0227 -0.0342 0.0391 0.0318 0.0378 0.0294 0.0765 0.0848 0.0848 0.07
EV/EBITDA
Show graph Ev/Ebitda 		11.55 10.13 8.1 11.13 14.11 15.54 13.2 8.02 9.87 8.77 8.77 12.01
EV/S
Show graph 		3.61 5.05 5.11 5 5.42 5.5 4.26 4.09 2.39 4.26 4.26 3.83
EV/FCF
Show graph 		43.1 41.12 -107.61 -22.68 -13922.51 39.9 40.88 42.07 28.23 30.15 30.15 31.59
Debt/EBITDA
Show graph Debt/Ebitda 		1.8 1.48 1.48 2.25 1.7842 1.1968 0.9693 0.6164 0.6083 0.608 0.6083 1.60
Netdebt/Ebitda
Show graph 		1.47 0.76 0.88 4.82 1.1 0.85 0.86 0.3446 0.345 0.5053 0.5053 1.21
Debt/Ratio
Show graph 		0.38 0.37 0.37 0.42 0.42 0.41 0.41 0.0587 0.0636 0.0699 0.0699 0.28
Debt/Equity
Show graph 		0.61 0.58 0.59 0.73 0.72 0.69 0.7 0.0849 0.0809 0.108 0.108 1.25
Debt/Net Income
Show graph 		46.46 7.61 5.64 -5.27 3.67 3.1 2.84 2.06 2.23 1.0274 1.0274 3.61
Бета
Show graph Beta 		0.75 0.83 0.78 1.7124 2.07 2.07 -0.45
Индекс Альтмана
Show graph Altman 		1.38 2.15 2.23 1.43 2.37 2.67 2.58 19.42 14.83 8.1 8.1 5.08


Dividends

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5 CAGR
Див.выплата, млрд
Show graph 		0.0541 0.0595 0.0761 0.084 0.1054 0.1903 0.2752 0.6083 0.6386 0.6504 0.6251
Дивиденд
Show graph 		0.32 0.36 0.41 0.44 0.675 0.95 1.4 1.6 1.6 1.2 1.6
Див доход, ао, %
Show graph 		1.0985 0.8759 0.938 1.2528 1.3171 1.8169 2.91 3.41 3.22 1.9546 3.22 3.58
Дивиденды / прибыль, %
Show graph Div payout ratio 		65.16 640 97.1 34.1 95.7 22.28 37.19 50.67 90.76 32.9 32.9 53.04


Оплатите подписку

Больше функциональности и данных для анализа компаний и портфеля доступно по подписке

Тарифы

Other

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM CAGR 5 CAGR
Show graph
Расходы на обслуживание долга
0.0734 0.0752 0.0746 0.0529 0.0966 0.1051 0.0951 0.092 0.0829 0.0912 0.0912
Show graph
Чист. проц. доходы, млрд
-0.0746 0.0529 0.0815 0.0745 0.0097 0.0928 0.1575 0.01 0.01
Show graph
Всего задолженность
0.3614 0.7756 0.5157
Show graph
Персонал, чел
6210 6810 10125