First Time Loading...

Newcrest Mining Ltd
ASX:NCM

Watchlist Manager
Newcrest Mining Ltd Logo
Newcrest Mining Ltd
ASX:NCM
Watchlist
Price: 23.35 AUD Market Closed
Updated: May 2, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

4.5B
-2%
Revenue
Growth Rates:
1 Year
+7%
3 Years
+15%
5 Years
+27%
7 Years
-
10 Years
-
1.2B
-12%
Operating Income
Growth Rates:
1 Year
-3%
3 Years
0%
5 Years
+80%
7 Years
-
10 Years
-
778m
-10%
Net Income
Growth Rates:
1 Year
-11%
3 Years
+20%
5 Years
+285%
7 Years
-
10 Years
-

Earnings Waterfall
Newcrest Mining Ltd

Revenue
4.5B USD
Cost of Revenue
-3.3B USD
Gross Profit
1.2B USD
Operating Expenses
-60m USD
Operating Income
1.2B USD
Other Expenses
-388m USD
Net Income
778m USD

Income Statement
Newcrest Mining Ltd

Rotate your device to view
Income Statement
Currency: USD
Jun-2001 Sep-2001 Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023
Revenue
Revenue
342
N/A
312
-9%
282
-10%
272
-4%
254
-7%
269
+6%
252
-7%
295
+17%
284
-4%
1 717
+505%
3 562
+107%
3 575
+0%
3 742
+5%
3 802
+2%
3 922
+3%
4 304
+10%
4 576
+6%
4 119
-10%
4 207
+2%
4 613
+10%
4 508
-2%
Gross Profit
Cost of Revenue
(231)
(219)
(210)
(206)
(209)
(218)
(203)
(221)
(198)
(1 399)
(2 749)
(2 617)
(2 648)
(2 623)
(2 568)
(2 664)
(2 805)
(2 736)
(2 853)
(3 216)
(3 282)
Gross Profit
111
N/A
65
-42%
72
+11%
37
-49%
45
+23%
52
+14%
49
-5%
73
+50%
86
+17%
318
+271%
813
+156%
958
+18%
1 094
+14%
1 179
+8%
1 354
+15%
1 640
+21%
1 771
+8%
1 383
-22%
1 354
-2%
1 397
+3%
1 226
-12%
Operating Income
Operating Expenses
(72)
(66)
(44)
(43)
(81)
(83)
(87)
(95)
(25)
(82)
(165)
(171)
(195)
(197)
(184)
(121)
(94)
(145)
(146)
(77)
(60)
Selling, General & Administrative
0
0
(4)
0
(8)
(11)
(8)
(11)
(9)
(40)
(90)
(96)
(101)
(104)
(95)
(97)
(120)
(121)
(119)
(122)
(121)
Research & Development
(12)
(11)
(10)
(10)
(11)
(12)
(12)
(14)
(13)
(33)
(60)
(60)
(70)
(74)
(64)
(63)
(69)
(67)
(76)
(80)
(76)
Depreciation & Amortization
(60)
(55)
(29)
(28)
0
(13)
0
(27)
0
(6)
(14)
(15)
(19)
(20)
(22)
(25)
(23)
(21)
(19)
(18)
(17)
Other Operating Expenses
0
0
(0)
(5)
(61)
(48)
(67)
(43)
(4)
(3)
(1)
0
(5)
1
(3)
64
118
64
68
143
154
Operating Income
39
N/A
27
-29%
28
+2%
23
-17%
(36)
N/A
(31)
+12%
(38)
-20%
(21)
+43%
61
N/A
236
+289%
648
+175%
787
+21%
899
+14%
982
+9%
1 170
+19%
1 519
+30%
1 677
+10%
1 238
-26%
1 208
-2%
1 320
+9%
1 166
-12%
Pre-Tax Income
Interest Income Expense
(10)
(9)
(7)
(7)
(6)
(8)
(7)
2
1
(51)
(52)
(14)
(43)
(68)
(59)
(32)
34
81
19
(66)
(32)
Non-Reccuring Items
0
0
0
0
0
(2)
(3)
(5)
(6)
(13)
(241)
(228)
0
(20)
(104)
(84)
(20)
0
23
0
(6)
Total Other Income
0
0
0
1
0
0
0
0
0
(14)
(28)
(28)
(26)
(23)
(22)
(21)
(23)
(24)
(21)
(24)
(52)
Pre-Tax Income
29
N/A
19
-35%
21
+10%
17
-20%
(41)
N/A
(41)
0%
(47)
-14%
(23)
+50%
56
N/A
158
+183%
327
+107%
517
+58%
830
+61%
871
+5%
985
+13%
1 382
+40%
1 668
+21%
1 295
-22%
1 229
-5%
1 230
+0%
1 076
-13%
Net Income
Tax Provision
(7)
(4)
(5)
(4)
12
12
14
7
(14)
(58)
(118)
(171)
(272)
(327)
(350)
(417)
(504)
(386)
(357)
(363)
(298)
Income from Continuing Operations
22
15
16
13
(29)
(29)
(33)
(16)
42
100
209
346
558
544
635
965
1 164
909
872
867
778
Income to Minority Interest
(1)
(1)
(2)
(2)
(1)
(0)
0
1
0
(2)
(7)
(5)
3
16
12
(1)
0
0
0
0
0
Net Income (Common)
21
N/A
14
-34%
14
+1%
11
-22%
(30)
N/A
(29)
+2%
(33)
-12%
(16)
+52%
42
N/A
98
+133%
202
+106%
341
+69%
561
+65%
560
0%
647
+16%
964
+49%
1 164
+21%
909
-22%
872
-4%
867
-1%
778
-10%
EPS (Diluted)
0.07
N/A
0.04
-43%
0.04
N/A
0.03
-25%
-0.1
N/A
-0.1
N/A
-0.11
-10%
-0.06
+45%
0.12
N/A
0.13
+8%
0.26
+100%
0.44
+69%
0.73
+66%
0.73
N/A
0.83
+14%
1.17
+41%
1.42
+21%
1.11
-22%
1.03
-7%
0.99
-4%
0.87
-12%

See Also

Summary
NCM intrinsic value, competitors valuation, and company profile.
DCF Valuation
NCM stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NCM stock valuation using valuation multiples.
Wall Street Estimates
NCM price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
NCM stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 133,400+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.