Market cap
$21,700 Mln
Revenue (TTM)
$3,171 Mln
P/E Ratio
17.6
P/B Ratio
2.1
Div. Yield
0.1 %
| Coeur Mining (CDE) | Newmont Goldcorp Corp (NEM) | Royal Gold (RGLD) | Dakota Gold Corp (DC) | Austin Gold Corp (AUST) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
21,700 | 138,645 | 22,271 | 825 | 17 |
Revenue ($ Mln) |
3,171 | 22,588 | 1,547 | -- | -- |
Net Profit ($ Mln) |
850.41 | 8,597.00 | 737.96 | -36.14 | -2.52 |
Net Margin (%) |
26.82 | 38.06 | 47.70 | -- | -- |
RoE (%) |
12.39 | 24.32 | 9.92 | -24.39 | -33.93 |
Price to Earnings |
17.59 | 16.11 | 29.77 | -- | -- |
Price-To-Book |
2.07 | 3.82 | 3.00 | 4.50 | 2.60 |
Income Statement ($ Mln)
| Coeur Mining (CDE) | Newmont Goldcorp Corp (NEM) | Royal Gold (RGLD) | Dakota Gold Corp (DC) | Austin Gold Corp (AUST) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
3,171.20 | 22,588.00 | 1,547.06 | 0.00 | 0.00 |
|
Cost of Revenue
|
1,572.08 | 10,278.00 | 513.78 | 0.15 | 0.00 |
|
Gross Profit
|
813.47 | 10,999.00 | 713.86 | -0.20 | 0.00 |
|
Operating Expenses
|
488.64 | 713.00 | 56.52 | 38.29 | 1.83 |
|
Operating Profit (EBIT)
|
1,110.65 | 11,602.00 | 976.75 | -38.29 | -1.83 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
1,061.26 | 13,778.00 | 909.79 | -36.20 | -2.52 |
|
Provision for Tax
|
210.85 | 5,213.00 | 165.00 | -0.06 | 0.00 |
|
Profit after Tax (Net Income)
|
850.41 | 8,597.00 | 737.96 | -36.14 | -2.52 |
|
Minority Interest
|
0.00 | -172.00 | -6.83 | 0.00 | 0.00 |
|
Consolidated Profit
|
481.79 | 3,133.00 | 0.00 | -19.33 | 0.00 |
Liabilities ($ Mln)
| Coeur Mining (CDE) | Newmont Goldcorp Corp (NEM) | Royal Gold (RGLD) | Dakota Gold Corp (DC) | Austin Gold Corp (AUST) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
10,409.50 | 35,414.00 | 7,587.01 | 183.84 | 6.59 |
|
Minority Interest
|
0.00 | -172.00 | -6.83 | 0.00 | 0.00 |
|
Non-Current Liabilities
|
4,308.35 | 17,001.00 | 1,689.11 | 1.01 | 0.00 |
|
Current Liabilities
|
485.89 | 5,226.00 | 126.55 | 2.99 | 0.11 |
|
Total Liabilities
|
4,695.68 | 57,121.00 | 9,537.52 | 115.86 | 8.39 |
Assets ($ Mln)
| Coeur Mining (CDE) | Newmont Goldcorp Corp (NEM) | Royal Gold (RGLD) | Dakota Gold Corp (DC) | Austin Gold Corp (AUST) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
13,428.46 | 37,677.00 | 9,079.27 | 87.56 | 4.59 |
|
Current Assets
|
1,775.29 | 13,306.00 | 370.04 | 100.28 | 2.11 |
|
Total Assets
|
4,695.68 | 57,121.00 | 9,537.52 | 115.86 | 8.39 |
|
Total Debt*
|
713.16 | 5,466.00 | 395.89 | 1.12 | 0.00 |
|
Net Current Assets
|
1,289.40 | 8,080.00 | 243.49 | 0.00 | 2.00 |
Cashflow ($ Mln)
| Coeur Mining (CDE) | Newmont Goldcorp Corp (NEM) | Royal Gold (RGLD) | Dakota Gold Corp (DC) | Austin Gold Corp (AUST) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
886.88 | 10,334.00 | 704.85 | -25.45 | -1.26 |
|
Cash Flow from Investing Activities
|
-127.84 | 739.00 | -1,418.56 | -0.38 | 1.11 |
|
Cash from Financing Activities
|
-260.63 | -7,173.00 | 751.93 | 46.11 | 0.34 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Coeur Mining (CDE) | Newmont Goldcorp Corp (NEM) | Royal Gold (RGLD) | Dakota Gold Corp (DC) | Austin Gold Corp (AUST) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
21.69 | 18.06 | 8.30 | -28.79 | -21.96 |
|
ROE (%)
|
12.39 | 24.32 | 9.92 | -24.39 | -33.93 |
|
ROA (%)
|
8.43 | 14.01 | 11.16 | -17.26 | -32.12 |
|
EBIT Margin (%)
|
34.00 | 52.31 | 58.53 | -- | -- |
|
Net Margin (%)
|
26.82 | 38.06 | 47.70 | -- | -- |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | -- | -- |
Growth Ratios
| Coeur Mining (CDE) | Newmont Goldcorp Corp (NEM) | Royal Gold (RGLD) | Dakota Gold Corp (DC) | Austin Gold Corp (AUST) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
117.26 | 15.15 | 94.31 | -- | -- |
|
EBIT Growth (%)
|
186.96 | 25.32 | 72.90 | -42.85 | 17.45 |
|
Net Profit Growth (%)
|
346.01 | 27.08 | 64.17 | -37.16 | -12.81 |
|
EPS Growth (%)
|
217.26 | 31.48 | 34.28 | -12.59 | -9.52 |
|
Book Value Growth (%)
|
128.80 | 14.93 | 77.55 | 23.55 | -26.50 |
Valuation Ratios
| Coeur Mining (CDE) | Newmont Goldcorp Corp (NEM) | Royal Gold (RGLD) | Dakota Gold Corp (DC) | Austin Gold Corp (AUST) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
19.81 | 15.62 | 38.46 | -21.93 | -12.54 |
|
Price / Book Value
|
3.50 | 3.27 | 3.00 | 5.76 | 2.45 |
|
Dividend Yield (%)
|
-- | -- | 0.35 | -- | -- |
|
EV/EBITDA
|
11.58 | 7.29 | 19.08 | -21.03 | -9.66 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Coeur Mining (CDE) | Newmont Goldcorp Corp (NEM) | Royal Gold (RGLD) | Dakota Gold Corp (DC) | Austin Gold Corp (AUST) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.07 | 0.14 | 0.05 | 0.00 | 0.00 |
|
Short term debt to equity ratio
|
0.00 | 0.01 | 0.00 | 0.00 | 0.00 |
|
Current Ratio
|
3.65 | 2.55 | 2.92 | 33.50 | 19.45 |
|
Quick Ratio
|
2.44 | 1.78 | 2.68 | 33.50 | 19.45 |
|
Interest Coverage
|
64.14 | 87.65 | 21.70 | -3,727.07 | -- |
Operating Efficiency Ratios
| Coeur Mining (CDE) | Newmont Goldcorp Corp (NEM) | Royal Gold (RGLD) | Dakota Gold Corp (DC) | Austin Gold Corp (AUST) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
2.32 | 5.22 | 9.77 | -- | -- |
|
Asset Turnover
|
0.31 | 0.37 | 0.23 | 0.00 | 0.00 |
|
Receivable days
|
8.67 | 23.15 | 31.47 | -- | -- |
|
Inventory Days
|
48.67 | 80.19 | 22.41 | -- | 3,692.59 |
|
Payable days
|
39.95 | 27.30 | 11.90 | 2,950.87 | 12,594.75 |
|
Cash Conversion Cycle
|
17.38 | 76.04 | 41.98 | -- | -- |