SEK366m market cap
SEK3.71 last close
Auriant is a Swedish gold company, focusing on exploration and production in Russia. It has two producing mines (Tardan in Tyva and Solcocon in Zabaikalsky), one advanced exploration property (Kara-Beldyr in Tyva) and one early-stage exploration property (Uzhunzhul in Khakassia).
Investment summary
After five years of gold production via other methods, Auriant’s Tardan plant is now being remodelled to a single carbon-in-leach process, which is forecast to improve metallurgical recoveries by c 31% and halve total cash costs to c US$523/oz from mid-September. Simultaneously, Auriant is completing a DFS on Kara-Beldyr. Combined, the two are expected to achieve management’s goal of 3t (96,453oz) of gold output pa from FY22 (cf 0.8t in FY17 and 0.4t in FY18).
Y/E Dec |
Revenue (US$m) |
EBITDA (US$m) |
PBT (US$m) |
EPS (fd) (c) |
P/E (x) |
P/CF (x) |
|---|---|---|---|---|---|---|
| 2017A | 33.5 | 8.8 | (3.1) | (5.7) | N/A | 1.4 |
| 2018A | 17.4 | (1.6) | (10.2) | (10.8) | N/A | 9.0 |
| 2019E | 45.1 | 19.7 | 9.7 | 7.6 | 5.1 | 2.8 |
| 2020E | 45.1 | 21.2 | 12.9 | 8.2 | 4.7 | 2.9 |
| Last updated on 13/09/2019 | ||||||
Industry outlook
Auriant raised US$7.1m via the exercise of warrants in 2018. On the basis that it raises an additional US$13.8m in cash via equity at a price of SEK2.14/share, we estimate that it is capable of generating average cash flows of US$37.3m and EPS of 20.0c pa in the period FY25–33. Discounted at 10% pa, we value the resulting (maximum potential) stream of dividends to shareholders at US$0.82/share. FY19 forecasts remain under review. In the meantime, Auriant disputes the findings of Rosprirodnadzor’s inspection (reported 20 August).
Last updated on 13/09/2019
Sector |
|---|
| Metals & mining |
Share price graph
Balance sheet |
|
|---|---|
| Forecast net debt (US$m) | 71.8 |
| Forecast gearing ratio (%) | 312 |
Price performance
% |
1m |
3m |
12m |
||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|||||||||||||||
| *% relative to local index | |||||||||||||||
Key management |
|
|---|---|
| Peter Daresbury | Chairman |
| Sergey Ustimenko | CEO |
| Katerina Popova | Head of PR&IR |
