Valuation9 Apr 2021 19:08
Courtesy of buzzy_s posted on ADVFN. Agreed for me to share it here. He is interested to see if anyone has any better numbers.
Credit to Denziiil for highlighting the cost per tonne of pellets, which I'd originally failed to account for.
That's the approx pre-tax profit for Q1. I'm not sure what the tax figure will be. Probably a higher percentage than 2020 (15% of operating profit), and 2019 (12.2%).
It is pure guesswork, but let's say 20% tax. Hopefully a bit lower in reality.
That would give a net profit, after tax, of $313m for Q1. EPS of 53c / 38p.
The pellet price is currently $22 higher than Q1 average.
It's exciting to predict Q2, and especially Q3 and Q4 results (when production will be increased to 13m tonnes/year)...
Q2 same production as Q1 at average price of $262:
Revenue $711,068,000. Pre-tax profit $425,787,000.
Q3 at increased production of 3.25m tonnes @ $262:
Revenue $851,500,000. Pre-tax profit $509,878,000.
Q4 same as Q3:
Revenue $851,500,000. Pre-tax profit $509,878,000.
That would give annual results of:
Revenue $3,067,531,000
Operating Profit (pre tax) $1,836,837,563
Profit after tax @ say 20% $1,469,470,050
EPS (pre tax) $3.12 / £2.26
EPS (after tax) $2.50 / £1.81
Annual earnings of £1.81 per share, after tax, if nothing changes from here. I'll be reinvesting my dividend on 15th April :)
It feels the market has priced in about a 75% fall in iron ore prices for FXPO !!! I feel it's very very wrong. Valuing FXPO on a P/E of 2 at current prices, and possibly a P/E of 1.5 for next year, is nuts. Best value share in London. That's before taking into account a 15% and fast-rising dividend. Might be paying dividends of £1 per share in a couple of years.