SEK458.7m market cap
SEK4.65 last close
Auriant Mining is a Swedish junior gold mining company focused on Russia. It has two producing mines (Tardan and Solcocon), one advanced exploration property (Kara-Beldyr) and one early stage exploration property (Uzhunzhul).
Investment summary
Auriant’s Tardan plant has been re-modelled to a single carbon-in-leach process, which has resulted in a c 40pp increase in metallurgical recoveries and a c 25% reduction in cash costs to c US$676/oz (FY20 vs FY19) compared with its previous heap leach operation. In FY20, this resulted in a c 4x increase in EBITDA and a c 3x increase in operational cash flows. Currently, Auriant is completing a definitive feasibility study on Kara-Beldyr and, combined, the two mines are expected to achieve management’s goal of 3t (96.5koz) of gold output pa in c FY25. Simultaneously, confirmatory drilling is underway with a view to accelerating the development of Solcocon.
Y/E Dec |
Revenue (US$m) |
EBITDA (US$m) |
PBT (US$m) |
EPS (c) |
P/E (x) |
P/CF (x) |
|---|---|---|---|---|---|---|
| 2019A | 29.8 | 7.2 | (2.2) | (1.3) | N/A | 5.9 |
| 2020A | 53.4 | 31.2 | 17.5 | 13.9 | 3.9 | 2.1 |
| 2021E | 51.5 | 25.9 | 12.4 | 9.0 | 6.1 | 2.5 |
| 2022E | 55.6 | 35.2 | 22.0 | 12.3 | 4.5 | 2.1 |
Industry outlook
In the event that it raises US$20m in equity (NB Subject to the gold price and cash flows and could be less) at a share price of SEK4.62/share, we value Auriant at US$1.72/share. In the meantime, it is trading on a multiple of only c 6x FY21 earnings.
Last updated on 13/04/2021
Sector |
|---|
| Metals & mining |
Share price graph
Balance sheet |
|
|---|---|
| Forecast net debt (US$m) | 42.4 |
| Forecast gearing ratio (%) | 237 |
Price performance
% |
1m |
3m |
12m |
||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
|||||||||||||||
| *% relative to local index | |||||||||||||||
Key management |
|
|---|---|
| Peter Daresbury | Chairman |
| Danilo Lange | CEO |
| Katerina Popova | Head of PR&IR |
