My simple calcs:
Ebidta at 31 Jan 2022 was $554m. This was based on $192/t realised price which gives $104.8/t Ebidta margin.
If realised price is $315/t say (what WHC reported for Qtr), then assume say $90/t cost the Ebidta margin per ton is $225.
Loss of Qld production is minimal but lets say margin is $210/t to account for that.
so Ebidta estimate is 554 * 210\104.8 = $1110m.
Take away $80m for amort and depr and other leaves one with $1030. Take away tax at 30% = $721m. 830m shares = 86c per share NPAT.
So Cash on hand was $513m at 31 Jan 2022. So as uranium has stated they then have 80c to 90c available for dividends. Which is fully franked!
These are just my estimates. Do your own research. I am usually corrected by the more experienced members in this forum (allowing for impact of bondholders etc.)
H2 Earnings and Divi, page-4
Add NHC (ASX) to my watchlist
 (20min delay)
|
|||||
|
Last
$4.70 |
Change
-0.090(1.88%) |
Mkt cap ! $3.973B | |||
| Open | High | Low | Value | Volume |
| $4.80 | $4.85 | $4.69 | $10.57M | 2.233M |
Buyers (Bids)
| No. | Vol. | Price($) |
|---|---|---|
| 7 | 14783 | $4.69 |
Sellers (Offers)
| Price($) | Vol. | No. |
|---|---|---|
| $4.71 | 6709 | 1 |
View Market Depth
| Last trade - 16.10pm 08/11/2024 (20 minute delay) ? |
| NHC (ASX) Chart |