Alış
Value Stock Ideas with 40% forward dividend yield for H2
First step is to predict the volume of sales
Long products — 320 thousand tons
Premium products — 1400 thousand tons
Flat hot-rolled products — 1600 thousand tons
Semi-finished products — 50 thousand tons
Finished products — 3370 thousand tons
Second step is to update the change in product prices
And we leave the weighted average consolidated selling price of finished goods - $980 per tonne, an increase of 3.8% q/q
Third step is to update the cost of the cash-cost slab
Which is highly dependent on world prices for iron ore and coal, with self-sufficiency by 25% and 40%
We update the forecast for the 3rd quarter of the price of the iron ore component of the cash-cost slab with an increase of $30 to $269 through correlation with the futures price on Iron Ore CFR China 62% Fe, but in the 4th quarter the price will already return to $204.
We update the forecast for the 3rd quarter for the coal component of the cash-cost slab - $79 per tonne by $16.5 more q/q
We receive a forecast of the cost of cash-cost slab 391 + 30 + 16.5 - $ 437.5 per ton
We calculate using the formula:
EBITDA per tonne = Sales of finished products (USD / t) - Slab Cash cost (USD / t) - Other production costs (USD / t) = 980-437.5-115 = $427.5 per ton of finished production, a decrease of 2.4% q/q.
We calculate financial indicators for the 3rd quarter of 2021
Revenue - $ 3302.6 million to increase by 1.5% q / q (3370 * 980)
EBITDA - $ 1,380.7 million decrease by 3.8% qoq including the effect of duties $ 60 million (3,370 * 427.5-60000)
Profit - $ 1017 million (1380.7-125) * (1-0.19)
Total NWC - a decrease by $ 259 million due to a significant decrease in world prices for iron ore and a decrease in prices for finished products due to the introduction of temporary duties on inventories (1425 * (0.4 * 0.33 + 0.20 * 0.25))
FCF - $ 1,045 million, an increase of 92% q/q (EBITDA-Change in PSC-CAPEX-Taxes = 1380.7 + 259-350-245)
Dividend - $0.11. an increase of 222% taking into account compensation over a cappex ((1045 + 350-175) / 11174.33) or 9.4% in quarter
Let's estimate the financial indicators for the 4th quarter of 2021
Revenue - $ 3,042 million (3,200 * 914 * 1.04) decrease by 16% q / q
EBITDA - $ 1482 million (3200 * (914 * 1.04-437.5-115 + 65)) an increase of 7% due to a decrease in the cost of a ton of cash-cost slab by $ 65 due to a decrease in world prices of iron ore by 33%
Total NWC increase by $ 100 million due to seasonal accumulation of stocks
Profit - $ 1099 million (1482-125) * (1-0.19) FCF - $ 965 million (EBITDA-Change in PSC-CAPEX-Tax = 1482-100-271-146)
Dividend - $0.1 ((FCF * 100% + compensation for extra capex) * Ruble rate / number of shares = (965 + 300-140)/11174.33 or 9.4% in quarter
Long products — 320 thousand tons
Premium products — 1400 thousand tons
Flat hot-rolled products — 1600 thousand tons
Semi-finished products — 50 thousand tons
Finished products — 3370 thousand tons
Second step is to update the change in product prices
And we leave the weighted average consolidated selling price of finished goods - $980 per tonne, an increase of 3.8% q/q
Third step is to update the cost of the cash-cost slab
Which is highly dependent on world prices for iron ore and coal, with self-sufficiency by 25% and 40%
We update the forecast for the 3rd quarter of the price of the iron ore component of the cash-cost slab with an increase of $30 to $269 through correlation with the futures price on Iron Ore CFR China 62% Fe, but in the 4th quarter the price will already return to $204.
We update the forecast for the 3rd quarter for the coal component of the cash-cost slab - $79 per tonne by $16.5 more q/q
We receive a forecast of the cost of cash-cost slab 391 + 30 + 16.5 - $ 437.5 per ton
We calculate using the formula:
EBITDA per tonne = Sales of finished products (USD / t) - Slab Cash cost (USD / t) - Other production costs (USD / t) = 980-437.5-115 = $427.5 per ton of finished production, a decrease of 2.4% q/q.
We calculate financial indicators for the 3rd quarter of 2021
Revenue - $ 3302.6 million to increase by 1.5% q / q (3370 * 980)
EBITDA - $ 1,380.7 million decrease by 3.8% qoq including the effect of duties $ 60 million (3,370 * 427.5-60000)
Profit - $ 1017 million (1380.7-125) * (1-0.19)
Total NWC - a decrease by $ 259 million due to a significant decrease in world prices for iron ore and a decrease in prices for finished products due to the introduction of temporary duties on inventories (1425 * (0.4 * 0.33 + 0.20 * 0.25))
FCF - $ 1,045 million, an increase of 92% q/q (EBITDA-Change in PSC-CAPEX-Taxes = 1380.7 + 259-350-245)
Dividend - $0.11. an increase of 222% taking into account compensation over a cappex ((1045 + 350-175) / 11174.33) or 9.4% in quarter
Let's estimate the financial indicators for the 4th quarter of 2021
Revenue - $ 3,042 million (3,200 * 914 * 1.04) decrease by 16% q / q
EBITDA - $ 1482 million (3200 * (914 * 1.04-437.5-115 + 65)) an increase of 7% due to a decrease in the cost of a ton of cash-cost slab by $ 65 due to a decrease in world prices of iron ore by 33%
Total NWC increase by $ 100 million due to seasonal accumulation of stocks
Profit - $ 1099 million (1482-125) * (1-0.19) FCF - $ 965 million (EBITDA-Change in PSC-CAPEX-Tax = 1482-100-271-146)
Dividend - $0.1 ((FCF * 100% + compensation for extra capex) * Ruble rate / number of shares = (965 + 300-140)/11174.33 or 9.4% in quarter
İlgili yayınlar
Feragatname
Bilgiler ve yayınlar, TradingView tarafından sağlanan veya onaylanan finansal, yatırım, işlem veya diğer türden tavsiye veya tavsiyeler anlamına gelmez ve teşkil etmez. Kullanım Şartları'nda daha fazlasını okuyun.