repost of my previous analysis
--
ok so some rough calcs
Revenue from discontinued operations (smelters) $4009.4M
Revenue from continuing operations (century, rosebery) $1929.2M
Profit from smelters after tax = $475.4M
Profit from mines after tax = $827.5M ('07)
(smelters make slimmer margins)
$137.5M in debt
$1.73B in cash from nystar
estimate approx 2.2B in cash currently
486911283 shares on issue
2.2Bn cash = $4.52 a share
$11.09 - $4.52 = $6.57 / share (after cash taken out)
PE of 5x implies EPS of $1.31
PE of 7x implies EPS of 93c
93c -> $452M profit from mines
$1.31 -> $637M profit from mines
last year $827.5M
Stripping smelter volumes through my earnings model for last year I get EPS Q1 to Q4 '07 of 31c, 42c, 34c, 41c sum $1.47 which is about 60% of $2.47 which cross checks with 60/40 split of profits
running with average zinc price of $1.10 and historical cost ratio gives EPS of 24c, 25c, 25c, 24c sum 99c
So at about $11 ZFX is trading on a PE of 7x roughly based on $1.10/lb zinc with $4.52 of the share price as cash and probable EPS of $1.00
so price is probably about where it should be trading from where I figure it.. at a share price of $9.52 it would be on a PE of roughly 5x and a buy..
question is whether AGM will payoff or not..... and remember if they don't get 100% they can't consolidate group revenues so it will be just an "investment" yielding dividends..
century asset dies in the ass in 6 years and other than century the only other revenue source is rosebery ($367m last year and probably closer to $200M this year).
ZFX should have bought OXR
- Forums
- ASX - By Stock
- ZFX
- announcement just released
ZFX
zinifex limited
announcement just released, page-13
-
- There are more pages in this discussion • 33 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add ZFX (ASX) to my watchlist
Currently unlisted public company.
The Watchlist
LU7
LITHIUM UNIVERSE LIMITED
Alex Hanly, CEO
Alex Hanly
CEO
SPONSORED BY The Market Online