Previous Close | $14.62 |
Intrinsic Value | $19.32 |
Upside potential | +32% |
Data is not available at this time.
Harmony Gold Mining Company Limited operates as a gold mining and exploration company, primarily focused on South Africa and Papua New Guinea. The company generates revenue through the extraction, processing, and sale of gold, with additional contributions from silver and uranium by-products. Harmony Gold operates both underground and surface mines, leveraging its extensive mineral reserves and operational expertise to maintain cost efficiency in a volatile commodity market. The company holds a significant position in the global gold industry, competing with major producers like AngloGold Ashanti and Sibanye-Stillwater. Its diversified asset base, including high-grade deposits in Papua New Guinea, provides resilience against regional risks in South Africa, such as labor disputes and regulatory challenges. Harmony Gold’s strategic focus on optimizing production and reducing all-in sustaining costs (AISC) strengthens its competitiveness in an industry where margins are highly sensitive to gold price fluctuations.
Harmony Gold reported revenue of ZAR 61.38 billion for FY 2024, with net income reaching ZAR 8.59 billion, reflecting improved operational performance and favorable gold prices. Diluted EPS stood at ZAR 13.64, indicating strong profitability. Operating cash flow of ZAR 15.65 billion underscores efficient cash generation, though capital expenditures of ZAR 8.4 billion highlight ongoing investments in mine development and sustainability initiatives.
The company’s earnings power is supported by stable production volumes and disciplined cost management. Harmony Gold’s ability to generate robust operating cash flow relative to capital expenditures suggests effective capital allocation. The firm’s focus on high-margin operations, particularly in Papua New Guinea, enhances return on invested capital (ROIC), positioning it favorably among mid-tier gold producers.
Harmony Gold maintains a solid balance sheet with ZAR 4.69 billion in cash and equivalents and total debt of ZAR 2.29 billion, reflecting a conservative leverage profile. The low debt-to-equity ratio indicates financial flexibility, supporting future growth initiatives and potential acquisitions. Strong liquidity ensures the company can navigate cyclical downturns in gold prices without significant financial strain.
Harmony Gold has demonstrated consistent production growth, driven by operational improvements and strategic expansions. The company’s dividend payout of ZAR 0.14838 per share reflects a balanced approach to returning capital to shareholders while reinvesting in growth. Future growth is expected from brownfield expansions and exploration activities, particularly in high-potential regions like Papua New Guinea.
The market values Harmony Gold based on its operational efficiency, reserve quality, and exposure to gold price trends. Current valuation metrics suggest investor confidence in its ability to sustain profitability amid fluctuating commodity prices. The stock’s performance is closely tied to gold market dynamics, with upside potential linked to cost containment and reserve replacement success.
Harmony Gold’s strategic advantages include a diversified asset portfolio, low-cost operations, and strong free cash flow generation. The outlook remains positive, supported by stable gold demand and the company’s focus on operational excellence. Risks include geopolitical factors in South Africa and volatility in gold prices, but proactive cost management and strategic investments mitigate these challenges.
Company filings, investor presentations, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |