Warrior Met Coal (HCC) Financials

$104.45

$1.18 (1.14%)

As on 04-Sep-2026 16:44EDT

Market cap

$5,453 Mln

Revenue (TTM)

$1,680 Mln

P/E Ratio

26.1

P/B Ratio

2.4

Div. Yield

0.3 %

Income Statement ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Operating Revenue	1,680.27	1,309.87	1,525.22	1,676.63	1,738.74	1,059.22
Cost of Revenue	977.28	1,198.63	45.45	1,075.11	852.93	724.60
Gross Profit	702.98	111.23	1,479.77	601.51	885.81	334.62
Operating Expenses	474.32	65.68	1,224.88	60.11	84.38	90.86
Operating Profit (EBIT)	228.67	45.55	254.89	541.41	801.42	243.75
Other Income	--	--	--	--	--	-8.39
Profit before Tax	228.65	54.44	283.67	551.42	783.10	199.98
Provision for Tax	9.32	-2.55	33.06	72.79	141.81	49.10
Profit after Tax (Net Income)	219.33	57.00	250.60	478.63	641.30	150.88
Minority Interest	--	--	--	--	--	--
Consolidated Profit	59.56	57.00	250.60	478.63	641.30	150.88

Liabilities ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Shareholder's Funds	2,290.22	2,141.39	2,090.82	1,874.45	1,447.52	871.98
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	376.57	385.39	330.27	334.94	427.46	470.10
Current Liabilities	233.68	257.02	170.43	147.67	153.12	122.13
Total Liabilities	3,134.14	2,783.80	2,591.52	2,357.06	2,028.10	1,464.21

Assets ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Non-Current Assets	1,982.82	1,963.54	1,704.45	1,287.89	854.99	837.03
Current Assets	917.64	820.26	887.06	1,069.17	1,173.11	627.20
Total Assets	3,134.14	2,783.80	2,591.52	2,357.06	2,028.10	1,464.21
Total Debt*	235.83	270.94	173.04	173.24	335.68	391.86
Net Current Assets	683.96	563.23	716.63	921.50	1,019.99	505.07

Cashflow ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Cash From Operating Activities	--	229.25	367.45	701.11	841.90	351.54
Cash Flow from Investing Activities	--	-405.15	-538.00	-527.21	-255.14	-71.15
Cash from Financing Activities	--	-15.38	-68.51	-265.18	-153.12	-96.47
Net Cash Inflow / Outflow	--	--	--	--	--	183.92

Financials Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Adjusted EPS ($)	4.16	1.09	4.78	9.18	12.39	2.93
Cash EPS ($)	--	4.69	7.72	11.63	14.62	5.67
Adjusted Book Value ($)	--	40.86	39.90	35.96	27.97	16.91
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	4.37	7.01	13.45	16.27	6.82
Free Cash Flow per Share ($)	--	-1.74	-1.71	4.02	12.23	5.69

Profitability Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
ROCE (%)	--	2.44	11.62	24.99	42.09	12.53
ROE (%)	9.90	2.69	12.64	28.82	55.30	18.89
ROA (%)	7.35	2.12	10.13	21.83	36.73	10.56
EBIT Margin (%)	14.41	4.90	18.88	33.96	46.85	22.33
Net Margin (%)	13.05	4.35	16.43	28.55	36.88	14.36
Cash Profit Margin (%)	--	--	--	--	--	--

Growth Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Revenue Growth (%)	37.47	-0.14	-0.09	-0.04	0.64	0.35
EBIT Growth (%)	372.15	-77.71	-49.43	-30.10	244.45	1,102.23
Net Profit Growth (%)	443.70	-77.26	-47.64	-25.37	325.04	521.91
EPS Growth (%)	440.23	-0.77	-0.48	-0.26	3.24	5.19
Book Value Growth (%)	9.56	--	--	--	--	--

Valuation Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Price / Earnings	26.08	81.07	11.34	6.64	2.80	8.79
Price / Book Value	2.45	2.16	1.36	1.70	1.24	1.52
Dividend Yield (%)	0.29	--	--	--	--	--
EV/EBITDA	12.27	17.83	5.61	3.74	1.39	3.48
Close Price ($)	81.16	88.17	54.24	60.97	34.64	25.71
High Price ($)	110.39	90.80	75.53	62.88	42.95	28.40
Low Price ($)	43.47	38.00	50.60	31.04	24.72	15.07
Market Cap ($ Cr)	5,452.87	--	--	--	--	--

Solvency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debt to Equity	0.07	0.13	0.08	0.09	0.23	0.45
Short term debt to equity ratio	0.01	0.02	0.01	0.01	0.02	0.03
Current Ratio	3.93	3.19	5.20	7.24	7.66	5.14
Quick Ratio	2.79	2.27	3.99	5.99	6.66	4.65
Interest Coverage	18.01	6.59	67.42	31.70	25.91	6.48

Operating Efficiency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debtors to sales (%)	19.65	13.92	9.28	6.59	8.94	12.29
Asset Turnover	0.56	0.49	0.62	0.76	1.00	0.74
Receivable days	--	45.15	30.18	28.96	30.00	37.69
Inventory Days	--	67.58	1,573.30	57.41	45.75	44.95
Payable days	--	16.19	307.09	12.79	15.60	23.42
Cash Conversion Cycle	--	96.54	1,296.39	73.59	60.15	59.21

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.

Income Statement ($ Mln)