Stock MULTIVERSE MULTIVERSE MINING AND EXPLORATION PLC
Add to a list
To use this feature you must be a member
Log inSign up

Financials Multiverse Mining and Exploration Plc

Equities

MULTIVERSE

NGMULTIVERS6

Specialty Mining & Metals

End-of-day quote Nigerian S.E.
Other stock markets
 06:00:00 2024-05-30 pm EDT 		5-day change 1st Jan Change
12.4 NGN -.--% Intraday chart for Multiverse Mining and Exploration Plc -.--% -33.23%
Apr. 30 Multiverse Mining and Exploration Plc Reports Earnings Results for the First Quarter Ended March 31, 2024 CI
Jan. 31 Multiverse Mining and Exploration Plc Reports Earnings Results for the Fourth Quarter and Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Capitalization 1 852.4 852.4 852.4 852.4 1,696 7,914
Enterprise Value (EV) 1 3,828 3,932 4,069 4,013 4,168 10,306
P/E ratio -2.73 x -2.9 x -4.32 x 46.2 x 8.94 x 29.8 x
Yield - - - - - 0.54%
Capitalization / Revenue 126 x 158 x 13.1 x 2.95 x 2.82 x 12 x
EV / Revenue 568 x 727 x 62.7 x 13.9 x 6.92 x 15.7 x
EV / EBITDA -549 x -31.8 x -859 x 23.7 x 11.6 x 21.6 x
EV / FCF -60.2 x 97.4 x -66.3 x 67.3 x 65.5 x 84 x
FCF Yield -1.66% 1.03% -1.51% 1.48% 1.53% 1.19%
Price to Book 1 x 1.55 x 2.41 x 2.32 x 3.04 x 9.87 x
Nbr of stocks (in thousands) 426,194 426,194 426,194 426,194 426,194 426,194
Reference price 2 2.000 2.000 2.000 2.000 3.980 18.57
Announcement Date 3/29/19 3/25/20 3/30/21 3/30/22 3/27/23 3/27/24
1NGN in Million2NGN
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net sales 1 6.74 5.407 64.87 289.2 602.3 658.3
EBITDA 1 -6.976 -123.6 -4.735 169.1 358.7 478
EBIT 1 -98.85 -174.1 -55.28 118.2 306.2 393.5
Operating Margin -1,466.63% -3,219.6% -85.21% 40.87% 50.84% 59.77%
Earnings before Tax (EBT) 1 -306.7 -279.3 -202 -1.841 196.5 287.9
Net income 1 -312.1 -294.1 -197.5 14.03 189.8 266
Net margin -4,630.1% -5,439.36% -304.44% 4.85% 31.5% 40.4%
EPS 2 -0.7322 -0.6901 -0.4634 0.0433 0.4452 0.6241
Free Cash Flow 1 -63.62 40.37 -61.39 59.59 63.62 122.7
FCF margin -943.88% 746.65% -94.62% 20.6% 10.56% 18.64%
FCF Conversion (EBITDA) - - - 35.24% 17.73% 25.67%
FCF Conversion (Net income) - - - 424.79% 33.53% 46.13%
Dividend per Share - - - - - 0.1000
Announcement Date 3/29/19 3/25/20 3/30/21 3/30/22 3/27/23 3/27/24
1NGN in Million2NGN
Estimates

Balance Sheet Analysis

Fiscal Period: December 2018 2019 2020 2021 2022 2023
Net Debt 1 2,975 3,080 3,217 3,161 2,471 2,391
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) -426.5 x -24.93 x -679.4 x 18.69 x 6.889 x 5.003 x
Free Cash Flow 1 -63.6 40.4 -61.4 59.6 63.6 123
ROE (net income / shareholders' equity) -30.9% -42.1% -43.7% 3.89% 41% 39.1%
ROA (Net income/ Total Assets) -1.38% -2.48% -0.8% 1.71% 4.46% 5.78%
Assets 1 22,594 11,870 24,834 820.6 4,257 4,598
Book Value Per Share 2 2.010 1.290 0.8300 0.8600 1.310 1.880
Cash Flow per Share 2 0.0100 0.0100 0.0100 0.0300 0 0.0100
Capex 1 4.52 1.94 10.7 5.48 56.9 5.3
Capex / Sales 67.08% 35.95% 16.55% 1.89% 9.44% 0.81%
Announcement Date 3/29/19 3/25/20 3/30/21 3/30/22 3/27/23 3/27/24
1NGN in Million2NGN
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Sector Other Specialty Mining & Metals

1st Jan change Capi.
MULTIVERSE MINING AND EXPLORATION PLC Stock Multiverse Mining and Exploration Plc
-33.23% 4M
SOUTHERN COPPER CORPORATION Stock Southern Copper Corporation
+39.26% 92.67B
FREEPORT-MCMORAN INC. Stock Freeport-McMoRan Inc.
+23.87% 75.75B
MINING AND METALLURGICAL COMPANY NORILSK NICKEL Stock Mining and Metallurgical Company Norilsk Nickel
-.--% 28.28B
JIANGXI COPPER COMPANY LIMITED Stock Jiangxi Copper Company Limited
+52.90% 10.26B
BOLIDEN Stock Boliden
+16.63% 9.52B
SUMITOMO METAL MINING CO., LTD. Stock Sumitomo Metal Mining Co., Ltd.
+20.33% 8.94B
KOREA ZINC INC. Stock Korea Zinc Inc.
+5.82% 7.89B
WESTERN MINING CO.,LTD. Stock Western Mining Co.,Ltd.
+30.27% 6.12B
JINDUICHENG MOLYBDENUM CO., LTD. Stock Jinduicheng Molybdenum Co., Ltd.
+23.28% 5.19B
Other Specialty Mining & Metals
  1. Stock Market
  2. Equities
  3. MULTIVERSE Stock
  4. Financials Multiverse Mining and Exploration Plc