Financials Amex Exploration Inc.

Equities

Delayed Toronto S.E. Other stock markets 09:57:32 2024-05-14 am EDT			5-day change	1st Jan Change
1.71 ^CAD	0.00%		+1.79%	+24.82%

May. 07	Amex Exploration Inc. Reports Earnings Results for the First Quarter Ended March 31, 2024	CI
Apr. 24	Amex Exploration Inc. to Consolidate Team Zone with 210 and E3 Gold Zones to Form 1.4 Km Mineralized Corridor	CI

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	320.1	265.4	175.5	141.4	196.6	-	-
Enterprise Value (EV) ²	288.3	265.4	175.5	141.4	186.6	194.6	-76.39
P/E ratio	-	29,777 x	1,826 x	205 x	-71.9 x	-67.7 x	-171 x
Yield	-	-	-	-	-	-	-
Capitalization / Revenue	-	-	-	-	-	-	-
EV / Revenue	-	-	-	-	-	-	-
EV / EBITDA	-73.5 x	-	-47 x	-46.8 x	-93.3 x	-77.8 x	25.5 x
EV / FCF	-	-	-	-	-6.55 x	-6.83 x	3.06 x
FCF Yield	-	-	-	-	-15.3%	-14.6%	32.7%
Price to Book	-	-	-	-	-	-	-
Nbr of stocks (in thousands)	83,146	91,205	103,243	103,243	114,979	-	-
Reference price ³	60.68	47.64	24.63	17.65	21.01	21.01	21.01
Announcement Date	3/17/21	3/25/22	4/4/23	3/26/24	-	-	-

¹MXN in Million²CAD in Million³MXN

Estimates

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	-	-	-	-	-	-	-
EBITDA ¹	-3.923	-	-3.731	-3.025	-2	-2.5	-3
EBIT ¹	-	-	-3.866	-3.212	-2	-2	-
Operating Margin	-	-	-	-	-	-	-
Earnings before Tax (EBT) ¹	-	-	-3.24	-2.562	-3	-3	-3
Net income ¹	-	0.0101	0.1421	0.6802	-2	-2.5	-3
Net margin	-	-	-	-	-	-	-
EPS ²	-	0.001600	0.0135	0.0860	-0.2920	-0.3105	-0.1230
Free Cash Flow ¹	-	-	-	-	-28.5	-28.5	-25
FCF margin	-	-	-	-	-	-	-
FCF Conversion (EBITDA)	-	-	-	-	-	-	-
FCF Conversion (Net income)	-	-	-	-	-	-	-
Dividend per Share	-	-	-	-	-	-	-
Announcement Date	3/17/21	3/25/22	4/4/23	3/26/24	-	-	-

¹CAD in Million²MXN

Estimates

Fiscal Period: December	2022 Q2	2022 Q3	2022 Q4	2023 Q1	2023 Q2
Net sales ¹	-	-	-	-	-
EBITDA	-	-	-	-	-
EBIT	-	-	-	-	-
Operating Margin	-	-	-	-	-
Earnings before Tax (EBT)	-	-	-	-	-
Net income	2,717	-	-	-	-
Net margin	-	-	-	-	-
EPS	0.4329	-	-	-	-
Dividend per Share	-	-	-	-	-
Announcement Date	8/3/22	11/9/22	4/4/23	5/12/23	8/2/23

¹CAD in Million

Estimates

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	-	-	-	-	-	-	-
Net Cash position ¹	31.8	-	-	-	10	2	273
Leverage (Debt/EBITDA)	-	-	-	-	-	-	-
Free Cash Flow ¹	-	-	-	-	-28.5	-28.5	-25
ROE (net income / shareholders' equity)	-	-	-	-	-	-	-
ROA (Net income/ Total Assets)	-	-	-	-	-	-	-
Assets ¹	-	-	-	-	-	-	-
Book Value Per Share	-	-	-	-	-	-	-
Cash Flow per Share ²	-	-	-	-	-0.2900	-0.3100	-0.1200
Capex ¹	12.8	-	-	-	22.7	26	22
Capex / Sales	-	-	-	-	-	-	-
Announcement Date	3/17/21	3/25/22	4/4/23	3/26/24	-	-	-

¹CAD in Million²MXN

Estimates

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

21.01 MXN

Average target price

43.67 MXN

Spread / Average Target

+107.88%

	1st Jan change	Capi.
AMEX EXPLORATION INC.	+24.82%	144M
BHP GROUP LIMITED	-14.40%	145B
RIO TINTO PLC	-5.22%	119B
GLENCORE PLC	+3.44%	72.52B
SAUDI ARABIAN MINING COMPANY (MA'ADEN)	+1.96%	49.72B
GRUPO MÉXICO, S.A.B. DE C.V.	+8.99%	48.1B
ANGLO AMERICAN PLC	+32.60%	41.21B
HINDUSTAN ZINC LIMITED	+76.12%	29.29B
TECK RESOURCES LIMITED	+26.71%	26.67B
VEDANTA LIMITED	+67.30%	18.41B