Valuation Central Asia Metals plc

Stocks

Market Closed - London S.E. Other stock markets 16:35:09 10/06/2026 BST			5-day change	1st Jan Change
135.60 ^GBX	+3.35%		-8.75%	-27.87%

06-10	Power Probe trades in line; Central Asia backs view	AN
06-08	Central Asia Metals plc, Cygnus Metals Limited - M&A Call

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	606.6	519	400.7	344.7	435.4	309.6	-	-
Change	-	-14.44%	-22.8%	-13.97%	26.33%	-28.91%	-	-
Enterprise Value (EV) ¹	583.9	460.1	344.1	277.6	356.7	190.9	141.9	98.1
Change	-	-21.2%	-25.2%	-19.34%	28.49%	-46.48%	-25.69%	-30.85%
P/E ratio	7.59x	16.3x	11.7x	7.32x	-5.95x	4.54x	4.38x	5.34x
PBR	1.5x	-	0.88x	1.03x	1.6x	1.06x	1x	0.98x
PEG	-	-0.3x	1.62x	0.2x	0x	-0x	1.17x	-0.3x
Capitalization / Revenue	2.72x	2.35x	2.05x	1.61x	1.89x	1.11x	1.14x	1.22x
EV / Revenue	2.61x	2.08x	1.76x	1.29x	1.55x	0.69x	0.52x	0.39x
EV / EBITDA	4.13x	3.5x	3.57x	2.73x	3.5x	1.36x	1.03x	0.77x
EV / EBIT	5.16x	4.14x	5.29x	3.45x	-7.19x	1.71x	1.26x	1.05x
EV / FCF	5.96x	5.13x	5.98x	5.19x	7.99x	2.49x	1.66x	1.4x
FCF Yield	16.8%	19.5%	16.7%	19.3%	12.5%	40.2%	60.2%	71.5%
Dividend per Share ²	0.2628	0.2464	0.2276	0.2334	0.1605	0.2242	0.2116	0.1854
Rate of return	7.49%	8.25%	9.88%	11.9%	6.34%	12.3%	11.6%	10.2%
EPS ²	0.4623	0.1829	0.1961	0.2684	-0.4256	0.4	0.415	0.34
Distribution rate	56.8%	135%	116%	87%	-37.7%	56.1%	51%	54.5%
Net sales ¹	223.4	220.9	195.3	214.4	229.9	278.4	271.8	254.3
EBITDA ¹	141.5	131.6	96.5	101.8	101.8	140.7	138	127.1
EBIT ¹	113.2	111.2	65.01	80.58	-49.59	111.5	113	93
Net income ¹	84.18	33.81	37.31	50.8	-74.58	71.5	73.5	59.5
Net Debt ¹	-22.72	-58.91	-56.51	-67.07	-78.74	-118.7	-167.7	-211.5
Reference price ²	3.507	2.988	2.303	1.966	2.530	1.817	1.817	1.817
Nbr of stocks (in thousands)	172,974	173,687	173,974	175,358	172,088	170,407	-	-
Announcement Date	29/03/22	29/03/23	25/03/24	20/03/25	19/03/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CENTRAL ASIA METALS PLC	4.7x	0.65x	1.3x	13.27%	299M
ANTOFAGASTA PLC	30.19x	5.36x	8.2x	1.47%	50.76B
FIRST QUANTUM MINERALS LTD.	72.89x	4.63x	12.96x	0.05%	24.09B
SOCIEDAD MINERA CERRO VERDE S.A.A.	12.09x	3.46x	5.66x	4.14%	20.83B
KGHM POLSKA MIEDZ	7.21x	1.47x	4.27x	0.56%	18.29B
PT AMMAN MINERAL INTERNASIONAL TBK	13.87x	4.51x	8.72x	-.--%	13.68B
WESTERN MINING CO.,LTD.	13.29x	-	-	1.78%	10.56B
HUDBAY MINERALS INC.	14.32x	3.3x	5.97x	0.09%	10.14B
CAPSTONE COPPER CORP.	16.57x	2.86x	5.91x	-.--%	7.4B
SANDFIRE RESOURCES LIMITED	19.78x	3.81x	7.39x	1.14%	6.2B
Average	20.49x	3.34x	6.71x	2.25%	16.22B
Weighted average by Cap.	27.08x	4.10x	7.87x	1.25%