Financials Southern Copper Corporation Buenos Aires S.E.

Equities

SCCO

ARDEUT116084

Specialty Mining & Metals

End-of-day quote Buenos Aires S.E. Other stock markets 23:00:00 13/06/2024 BST			5-day change	1st Jan Change
67,117 ^ARS	-0.55%		-8.59%	+65.89%

05-23	ETF of the week: Utilities play a role in the emergence of the IA
05-21	Peru's 2024 copper target is realistic, mining magnates say	RE

Valuation

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	32,840	50,343	47,707	46,687	66,542	82,857	-	-
Enterprise Value (EV) ¹	37,775	54,292	50,466	51,435	71,645	87,510	86,203	84,904
P/E ratio	22.1 x	32.1 x	14.1 x	17.7 x	27.4 x	25.5 x	23.4 x	24.5 x
Yield	3.77%	2.3%	5.19%	5.8%	4.65%	3.06%	3.7%	3.26%
Capitalization / Revenue	4.51 x	6.3 x	4.36 x	4.65 x	6.72 x	7.56 x	6.79 x	6.83 x
EV / Revenue	5.18 x	6.8 x	4.62 x	5.12 x	7.24 x	7.99 x	7.07 x	6.99 x
EV / EBITDA	10.7 x	14 x	7.36 x	9.59 x	14.2 x	14.3 x	12.4 x	13.1 x
EV / FCF	31.4 x	24.8 x	14.8 x	27.7 x	27.9 x	31.9 x	25.7 x	21.3 x
FCF Yield	3.19%	4.04%	6.74%	3.6%	3.58%	3.13%	3.89%	4.7%
Price to Book	4.82 x	6.97 x	5.85 x	5.78 x	8.97 x	10.1 x	9.16 x	7.7 x
Nbr of stocks (in thousands)	781,099	781,113	781,121	781,139	781,151	781,156	-	-
Reference price ²	42.04	64.45	61.07	59.77	85.18	106.3	106.3	106.3
Announcement Date	25/02/20	25/01/21	01/02/22	02/02/23	02/02/24	-	-	-

¹USD in Million²USD

Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net sales ¹	7,286	7,985	10,934	10,048	9,896	10,953	12,197	12,139
EBITDA ¹	3,527	3,869	6,853	5,365	5,030	6,122	6,946	6,473
EBIT ¹	2,753	3,121	6,065	4,436	4,192	5,086	6,024	6,189
Operating Margin	37.79%	39.08%	55.47%	44.15%	42.36%	46.43%	49.39%	50.99%
Earnings before Tax (EBT) ¹	2,426	2,746	5,697	4,264	3,956	5,130	5,580	6,676
Net income ¹	1,486	1,570	3,387	2,638	2,425	3,377	3,283	3,680
Net margin	20.39%	19.67%	30.98%	26.26%	24.51%	30.83%	26.91%	30.31%
EPS ²	1.900	2.009	4.345	3.375	3.108	4.165	4.548	4.338
Free Cash Flow ¹	1,204	2,191	3,400	1,854	2,564	2,743	3,354	3,988
FCF margin	16.53%	27.44%	31.1%	18.45%	25.92%	25.04%	27.5%	32.85%
FCF Conversion (EBITDA)	34.15%	56.64%	49.62%	34.56%	50.99%	44.8%	48.29%	61.61%
FCF Conversion (Net income)	81.06%	139.53%	100.38%	70.27%	105.74%	81.23%	102.19%	108.38%
Dividend per Share ²	1.584	1.485	3.167	3.464	3.959	3.257	3.933	3.462
Announcement Date	25/02/20	25/01/21	01/02/22	02/02/23	02/02/24	-	-	-

¹USD in Million²USD

Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December	2021 Q4	2022 Q1	2022 Q2	2022 Q3	2022 Q4	2023 Q1	2023 Q2	2023 Q3	2023 Q4	2024 Q1	2024 Q2	2024 Q3	2024 Q4	2025 Q1	2025 Q2
Net sales ¹	2,824	2,764	2,307	2,157	2,820	2,794	2,301	2,506	2,296	2,600	2,631	2,711	2,809	-	-
EBITDA ¹	1,726	1,678	1,018	1,018	1,648	1,568	1,110	1,291	1,056	1,418	1,619	1,651	1,817	-	-
EBIT ¹	1,531	1,470	808.5	825.9	1,370	1,354	900.7	1,069	868.7	1,190	961.5	1,016	1,117	-	-
Operating Margin	54.21%	53.19%	35.05%	38.29%	48.58%	48.45%	39.15%	42.67%	37.84%	45.76%	36.54%	37.48%	39.77%	-	-
Earnings before Tax (EBT) ¹	1,432	1,399	731.5	749.5	1,364	1,303	847.9	1,017	787.7	-	1,329	1,360	1,525	-	-
Net income	833	784.7	432.3	519	902.4	813.2	547.5	619.5	445	736	-	-	-	-	-
Net margin	29.5%	28.39%	18.74%	24.06%	32%	29.11%	23.8%	24.72%	19.38%	28.31%	-	-	-	-	-
EPS ²	1.069	1.010	0.5542	0.6631	1.158	1.039	0.7027	0.7918	0.5740	0.9402	0.9583	0.9651	1.063	0.9105	0.8610
Dividend per Share ²	0.9897	0.9897	0.7423	0.7423	0.9897	0.9897	0.9897	0.9897	0.9897	0.7918	0.4177	0.4282	0.4478	-	-
Announcement Date	01/02/22	03/05/22	27/07/22	28/10/22	02/02/23	27/04/23	27/07/23	25/10/23	02/02/24	25/04/24	-	-	-	-	-

¹USD in Million²USD

Estimates

Balance Sheet Analysis

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Net Debt ¹	4,935	3,950	2,759	4,747	5,103	4,653	3,345	2,047
Net Cash position ¹	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	1.399 x	1.021 x	0.4026 x	0.8848 x	1.015 x	0.76 x	0.4816 x	0.3162 x
Free Cash Flow ¹	1,204	2,191	3,400	1,854	2,565	2,743	3,354	3,988
ROE (net income / shareholders' equity)	22.2%	22.4%	44.2%	32.5%	31.3%	39.4%	40.5%	36.6%
ROA (Net income/ Total Assets)	9.68%	9.5%	19.3%	14.8%	14.3%	19%	18.8%	15.1%
Assets ¹	15,347	16,537	17,570	17,787	17,001	17,818	17,502	24,304
Book Value Per Share ²	8.720	9.250	10.40	10.30	9.500	10.50	11.60	13.80
Cash Flow per Share ²	2.450	3.560	5.500	3.590	4.570	4.790	6.120	5.910
Capex ¹	708	592	892	949	1,009	1,059	1,159	990
Capex / Sales	9.71%	7.42%	8.16%	9.44%	10.19%	9.67%	9.5%	8.16%
Announcement Date	25/02/20	25/01/21	01/02/22	02/02/23	02/02/24	-	-	-

¹USD in Million²USD

Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Southern Copper Corporation

Trading Rating

Investor Rating

ESG Refinitiv

More Ratings

Analysts' Consensus

Sell

Buy

Mean consensus

UNDERPERFORM

Number of Analysts

Last Close Price

106.3 USD

Average target price

86.38 USD

Spread / Average Target

-18.74%

Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Specialty Mining & Metals

	1st Jan change	Capi.
FREEPORT-MCMORAN INC.	+13.01%	68.94B
MINING AND METALLURGICAL COMPANY NORILSK NICKEL	-.--%	29.09B
JIANGXI COPPER COMPANY LIMITED	+41.67%	9.69B
BOLIDEN	+9.98%	9.07B
SUMITOMO METAL MINING CO., LTD.	+12.27%	8.33B
KOREA ZINC INC.	-3.71%	7.34B
WESTERN MINING CO.,LTD.	+25.44%	5.88B
PT PETRINDO JAYA KREASI TBK	-39.11%	5.86B
JINDUICHENG MOLYBDENUM CO., LTD.	+15.56%	4.87B

Other Specialty Mining & Metals