Last Price$12.14.7%
Market Cap$7,569.5M
LTM FCF to Net Income
80.5%
5Y avg
36.5%
Gold industry
median
61.0%
Stock quality & Intrinsic value
7/10
(0.4%) overvalued
Harmony Gold Mining Company Limited FCF to Net Income
Annual
Quarterly
LTM
Industry median
Company stand-alone
Crunching data... Almost there!
| Jun'05 | Jun'06 | Jun'07 | Jun'08 | Jun'09 | Jun'10 | Jun'11 | Jun'12 | Jun'13 | Jun'14 | Jun'15 | Jun'16 | Jun'17 | Jun'18 | Jun'19 | Jun'20 | Jun'21 | Jun'22 | Jun'23 | Jun'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| FCF to Net Income | 48.0% | 137.4% | 74.2% | 817.9% | (15.4%) | 1,035.2% | (523.8%) | 37.6% | 68.5% | 26.2% | 188.3% | 131.2% | 30.0% | 15.6% | 12.9% | (10.8%) | 63.3% | (67.1%) | 34.9% | 84.5% |
Overvalued or undervalued?
Check the intrinsic value for HMY
and see if it's the right time to invest.
Harmony Gold Mining Company Limited (HMY) FCF to Net Income comparison analysis
General
LTM FCF to Net Income
OTHER METRICS
Company name
Revenue growth
EPS growth
Net Income margin
Harmony Gold Mining Company LimitedHMY
80.5%
18.2%
68.6%
14.0%
Median Peer Set
84.9%
20.1%
14.2%
19.8%
Kinross Gold CorporationKGC
130.7%
21.4%
126.5%
18.4%
Royal Gold, Inc.RGLD
128.4%
18.8%
38.6%
46.2%
Agnico Eagle Mines LimitedAEM
111.9%
25.0%
(4.5%)
22.9%
AngloGold Ashanti LimitedAU
103.2%
26.4%
N/A
17.3%
Newmont CorporationNEM
87.4%
57.1%
N/A
18.0%
Alamos Gold Inc.AGI
82.4%
31.6%
28.3%
21.1%
Gold Fields LimitedGFI
63.1%
15.6%
80.5%
23.9%
Barrick Gold CorporationGOLD
53.4%
13.4%
69.4%
16.6%
Wheaton Precious Metals Corp.WPM
(8.8%)
(4.6%)
(16.2%)
52.9%
Franco-Nevada CorporationFNV
(60.8%)
(7.3%)
N/A
(38.3%)
HMY key stats
USD
ZAR
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Jun'05 | Jun'06 | Jun'07 | Jun'08 | Jun'09 | Jun'10 | Jun'11 | Jun'12 | Jun'13 | Jun'14 | Jun'15 | Jun'16 | Jun'17 | Jun'18 | Jun'19 | Jun'20 | Jun'21 | Jun'22 | Jun'23 | Jun'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 1,362.4 4.0% | 1,411.2 3.6% | 1,315.3 (6.8%) | 1,358.9 3.3% | 1,285.1 (5.4%) | 1,483.0 15.4% | 1,731.9 16.8% | 2,052.6 18.5% | 2,022.4 (1.5%) | 1,544.7 (23.6%) | 1,442.6 (6.6%) | 1,291.7 (10.5%) | 1,349.9 4.5% | 1,697.6 25.8% | 1,890.6 11.4% | 1,872.3 (1.0%) | 2,708.6 44.7% | 2,795.2 3.2% | 2,761.7 (1.2%) | 3,264.6 18.2% |
| Cost of Goods Sold (COGS) | 1,327.7 | 1,199.3 | 1,026.0 | 1,231.5 | 1,099.5 | 1,377.8 | 1,618.1 | 1,640.6 | 2,053.8 | 1,579.3 | 1,780.8 | 1,113.9 | 1,380.4 | 1,929.1 | 2,029.1 | 1,658.7 | 2,314.3 | 2,748.1 | 2,215.8 | 2,512.2 |
% margin | 34.8 2.6% | 211.9 15.0% | 289.3 22.0% | 127.4 9.4% | 185.6 14.4% | 105.1 7.1% | 113.8 6.6% | 412.0 20.1% | (31.4) (1.6%) | (34.7) (2.2%) | (338.2) (23.4%) | 177.8 13.8% | (30.5) (2.3%) | (231.5) (13.6%) | (138.5) (7.3%) | 213.6 11.4% | 394.4 14.6% | 47.1 1.7% | 545.9 19.8% | 752.4 23.0% |
| Operating Expenses | 460.8 | 248.6 | 86.3 | 66.4 | 72.8 | 83.5 | 110.9 | 124.0 | 162.6 | 98.9 | 101.7 | 49.1 | 118.2 | 84.7 | 74.7 | 65.7 | 117.3 | 78.6 | 101.9 | 131.4 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 142.7 | 63.1 | 44.7 | 33.2 | 40.5 | 50.1 | 61.3 | 56.8 | 59.5 | 42.8 | 35.3 | 28.6 | 36.2 | 67.5 | 51.8 | 39.1 | 69.3 | 64.5 | 58.5 | 68.8 |
% margin | (536.4) (39.4%) | (40.8) (2.9%) | 143.0 10.9% | 78.2 5.8% | 209.4 16.3% | 21.7 1.5% | 3.9 0.2% | 290.1 14.1% | (218.7) (10.8%) | (148.9) (9.6%) | (484.8) (33.6%) | 111.4 8.6% | (77.2) (5.7%) | (359.0) (21.1%) | (179.3) (9.5%) | (22.9) (1.2%) | 386.9 14.3% | (49.5) (1.8%) | 397.6 14.4% | 621.0 19.0% |
| Interest Income | 3.5 | 5.1 | 3.5 | 4.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 22.5 | 17.1 | 0.0 | 17.2 | 18.1 | 23.8 | 36.7 |
| Interest Expense | 10.5 | 8.8 | 6.6 | 9.6 | 23.7 | 32.3 | 39.9 | 38.9 | 32.5 | 27.5 | 24.6 | 19.4 | 16.2 | 27.9 | 40.8 | 42.3 | 42.9 | 47.1 | 55.7 | 42.3 |
| Pre-tax Income | (772.3) | (161.0) | (183.6) | (41.8) | 213.0 | 23.0 | 13.6 | 262.8 | (216.5) | (147.8) | (489.1) | 110.4 | (19.1) | (363.3) | (194.2) | (38.1) | 437.6 | (69.3) | 370.2 | 626.0 |
% effective tax rate | (108.4) 14.0% | (2.6) 1.6% | 33.4 (18.2%) | 69.6 (166.7%) | 21.9 10.3% | 44.0 191.4% | (67.1) (492.9%) | (16.8) (6.4%) | 77.4 (35.8%) | (27.5) 18.6% | (65.3) 13.3% | 45.0 40.7% | (35.3) 185.0% | (19.3) 5.3% | (10.0) 5.1% | 16.3 (42.9%) | 74.8 17.1% | (3.0) 4.3% | 96.6 26.1% | 163.9 26.2% |
% margin | (663.8) (48.7%) | (174.0) (12.3%) | (288.6) (21.9%) | (32.1) (2.4%) | 327.2 25.5% | (25.2) (1.7%) | 83.6 4.8% | 358.4 17.5% | (253.5) (12.5%) | (120.3) (7.8%) | (423.8) (29.4%) | 65.4 5.1% | 16.2 1.2% | (344.0) (20.3%) | (184.3) (9.7%) | (56.2) (3.0%) | 330.2 12.2% | (69.0) (2.5%) | 270.1 9.8% | 456.7 14.0% |
| EPS | (1.83) | (0.44) | (0.72) | (0.08) | 0.79 | (0.06) | 0.20 | 0.82 | (0.59) | (0.28) | (0.98) | 0.15 | 0.06 | (0.77) | (0.35) | (0.10) | 0.55 | (0.11) | 0.44 | 0.74 |
| Diluted EPS | (1.83) | (0.44) | (0.72) | (0.08) | 0.79 | (0.06) | 0.20 | 0.82 | (0.59) | (0.28) | (0.97) | 0.15 | 0.06 | (0.74) | (0.35) | (0.10) | 0.54 | (0.11) | 0.44 | 0.73 |
% margin | 115.7 8.5% | 62.6 4.4% | 283.3 21.5% | 192.8 14.2% | 371.4 28.9% | 239.4 16.1% | 249.9 14.4% | 562.3 27.4% | 72.9 3.6% | 94.8 6.1% | (211.9) (14.7%) | 128.8 10.0% | 26.7 2.0% | (140.4) (8.3%) | 132.2 7.0% | 153.9 8.2% | 282.5 10.4% | 219.1 7.8% | 447.2 16.2% | 915.2 28.0% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is Harmony Gold Mining Company Limited's FCF to Net Income?
As of today, Microsoft Corp's last 12-month FCF to Net Income is 80.5%, based on the financial report for Jun 30, 2024 (Q2’2024). The average annual FCF to Net Income for Harmony Gold Mining Company Limited have been 64.3% over the past three years, and 38.3% over the past five years.
2) Is Harmony Gold Mining Company Limited's FCF to Net Income Good?
As of today, Harmony Gold Mining Company Limited's FCF to Net Income is 80.5%, which is higher than industry median of 61.0%. It indicates that Harmony Gold Mining Company Limited's FCF to Net Income is Good.