First Time Loading...
K

Kumba Iron Ore Ltd
JSE:KIO

Watchlist Manager
Kumba Iron Ore Ltd
JSE:KIO
Watchlist
Price: 51 000 Zac 3.5%
Updated: May 13, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

86.2B
+24%
Revenue
Growth Rates:
1 Year
+16%
3 Years
+8%
5 Years
+89%
7 Years
+115%
10 Years
+58%
40.2B
+41%
Operating Income
Growth Rates:
1 Year
+25%
3 Years
-2%
5 Years
+148%
7 Years
+175%
10 Years
+46%
22.7B
+74%
Net Income
Growth Rates:
1 Year
+52%
3 Years
0%
5 Years
+136%
7 Years
+164%
10 Years
+47%

Earnings Waterfall
Kumba Iron Ore Ltd

Revenue
86.2B ZAR
Cost of Revenue
-6.1B ZAR
Gross Profit
80.2B ZAR
Operating Expenses
-40B ZAR
Operating Income
40.2B ZAR
Other Expenses
-17.5B ZAR
Net Income
22.7B ZAR

Income Statement
Kumba Iron Ore Ltd

Rotate your device to view
Income Statement
Currency: ZAR
Jun-2008 Dec-2008 Jun-2009 Dec-2009 Jun-2010 Dec-2010 Jun-2011 Dec-2011 Jun-2012 Dec-2012 Jun-2013 Dec-2013 Jun-2014 Dec-2014 Jun-2015 Dec-2015 Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Dec-2022 Jun-2023 Dec-2023
Revenue
Revenue
15 114
N/A
21 360
+41%
24 299
+14%
23 408
-4%
29 247
+25%
38 704
+32%
44 944
+16%
48 553
+8%
49 723
+2%
45 446
-9%
46 509
+2%
54 461
+17%
54 591
+0%
47 597
-13%
41 119
-14%
35 260
-14%
32 875
-7%
40 155
+22%
44 089
+10%
46 379
+5%
44 353
-4%
45 725
+3%
60 749
+33%
64 285
+6%
61 366
-5%
80 104
+31%
112 141
+40%
102 092
-9%
74 032
-27%
69 334
-6%
86 234
+24%
Gross Profit
Cost of Revenue
(5 270)
(5 877)
(6 641)
(7 698)
(9 014)
(10 540)
(10 991)
(12 897)
(15 711)
(17 747)
(19 114)
(21 020)
(23 852)
(22 444)
(22 967)
(20 715)
(19 431)
(15 929)
(20 889)
(16 635)
(24 233)
(14 770)
(25 153)
(21 189)
(19 744)
(10 298)
(12 910)
(7 952)
(3 563)
(1 853)
(6 063)
Gross Profit
9 844
N/A
15 483
+57%
17 658
+14%
15 710
-11%
20 233
+29%
28 164
+39%
33 953
+21%
35 656
+5%
34 012
-5%
27 699
-19%
27 395
-1%
33 441
+22%
30 739
-8%
25 153
-18%
18 152
-28%
14 545
-20%
13 444
-8%
24 226
+80%
23 200
-4%
29 744
+28%
20 120
-32%
30 955
+54%
35 596
+15%
43 096
+21%
41 622
-3%
69 806
+68%
99 231
+42%
94 140
-5%
70 469
-25%
67 481
-4%
80 171
+19%
Operating Income
Operating Expenses
(1 569)
(1 970)
(2 570)
(2 830)
(2 967)
(3 033)
(3 112)
(3 690)
(4 044)
(4 053)
(4 329)
(5 886)
(4 388)
(5 965)
(5 194)
(6 684)
(5 247)
(9 609)
(5 342)
(12 927)
(1 337)
(14 711)
(6 258)
(14 182)
(16 575)
(28 604)
(30 306)
(34 284)
(38 240)
(39 008)
(39 964)
Selling, General & Administrative
(1 575)
(1 976)
(2 579)
(2 838)
(2 974)
(3 041)
(3 119)
(3 698)
(4 053)
(4 065)
(4 352)
(5 920)
(4 422)
(6 001)
(5 231)
(6 718)
(5 289)
(6 521)
(5 364)
(8 479)
(6 162)
(10 216)
(6 297)
(8 617)
(6 492)
(6 580)
(7 219)
(9 971)
(6 983)
(7 249)
(7 992)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2 362)
(4 970)
(5 050)
(5 050)
(5 020)
(4 813)
(5 005)
Other Operating Expenses
6
6
9
8
7
8
7
8
9
12
23
34
34
36
37
34
42
(3 088)
22
(4 448)
4 825
(4 495)
39
(5 565)
(7 721)
(17 054)
(18 037)
(19 263)
(26 237)
(26 946)
(26 967)
Operating Income
8 275
N/A
13 513
+63%
15 088
+12%
12 880
-15%
17 266
+34%
25 131
+46%
30 841
+23%
31 966
+4%
29 968
-6%
23 646
-21%
23 066
-2%
27 555
+19%
26 351
-4%
19 188
-27%
12 958
-32%
7 861
-39%
8 197
+4%
14 617
+78%
17 858
+22%
16 817
-6%
18 783
+12%
16 244
-14%
29 338
+81%
28 914
-1%
25 047
-13%
41 202
+64%
68 925
+67%
59 856
-13%
32 229
-46%
28 473
-12%
40 207
+41%
Pre-Tax Income
Interest Income Expense
(115)
(251)
(273)
(127)
4
149
145
92
(90)
(303)
(347)
623
(301)
144
(698)
219
(523)
603
146
246
372
507
330
444
1 209
182
(606)
389
205
574
748
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
(439)
(439)
(5 978)
(5 978)
0
0
4 789
0
0
(142)
(23)
3
(180)
(101)
(133)
(5 558)
(5 407)
(145)
Total Other Income
0
0
0
0
(126)
(178)
(54)
0
0
0
0
(118)
0
(141)
0
(105)
0
(145)
0
(164)
0
(71)
0
(83)
0
0
0
(110)
(104)
0
(63)
Pre-Tax Income
8 160
N/A
13 262
+63%
14 815
+12%
12 753
-14%
17 146
+34%
25 102
+46%
30 932
+23%
32 058
+4%
29 878
-7%
23 343
-22%
22 719
-3%
28 060
+24%
26 050
-7%
18 752
-28%
11 821
-37%
1 997
-83%
1 696
-15%
15 075
+789%
18 004
+19%
21 688
+20%
19 155
-12%
16 680
-13%
29 526
+77%
29 252
-1%
26 259
-10%
41 204
+57%
68 218
+66%
60 002
-12%
26 772
-55%
23 640
-12%
40 747
+72%
Net Income
Tax Provision
(2 630)
(4 179)
(4 933)
(3 949)
(4 548)
(6 813)
(8 945)
(9 760)
(9 345)
(6 888)
(6 170)
(7 760)
(7 342)
(4 604)
(3 089)
(1 280)
(357)
(3 934)
(4 572)
(5 481)
(5 117)
(4 026)
(7 590)
(7 936)
(7 102)
(11 363)
(18 780)
(16 345)
(7 117)
(6 470)
(10 942)
Income from Continuing Operations
5 530
9 083
9 882
8 804
12 598
18 289
21 987
22 298
20 533
16 455
16 549
20 300
18 708
14 148
8 732
717
1 339
11 141
13 432
16 207
14 038
12 654
21 936
21 316
19 157
29 841
49 438
43 657
19 655
17 170
29 805
Income to Minority Interest
(1 138)
(1 875)
(2 054)
(1 812)
(2 553)
(3 966)
(5 101)
(5 256)
(4 882)
(3 969)
(3 965)
(4 854)
(4 510)
(3 424)
(2 127)
(158)
(239)
(2 523)
(3 089)
(3 798)
(3 296)
(2 980)
(5 195)
(5 057)
(4 548)
(7 062)
(11 714)
(10 391)
(4 687)
(4 114)
(7 080)
Net Income (Common)
4 392
N/A
7 208
+64%
7 828
+9%
6 992
-11%
10 045
+44%
14 323
+43%
16 886
+18%
17 042
+1%
15 651
-8%
12 486
-20%
12 584
+1%
15 446
+23%
14 198
-8%
10 724
-24%
6 721
-37%
469
-93%
935
+99%
8 621
+822%
10 233
+19%
12 335
+21%
10 692
-13%
9 615
-10%
16 730
+74%
16 259
-3%
14 609
-10%
22 779
+56%
37 724
+66%
33 266
-12%
14 968
-55%
13 056
-13%
22 725
+74%
EPS (Diluted)
13.63
N/A
22.66
+66%
24.46
+8%
21.78
-11%
31.28
+44%
44.48
+42%
52.45
+18%
53.09
+1%
48.6
-8%
38.77
-20%
39.08
+1%
47.96
+23%
44.23
-8%
33.4
-24%
20.93
-37%
1.46
-93%
2.91
+99%
26.83
+822%
31.87
+19%
38.36
+20%
33.2
-13%
29.86
-10%
51.8
+73%
50.58
-2%
45.44
-10%
70.74
+56%
117.28
+66%
103.37
-12%
46.54
-55%
40.6
-13%
70.64
+74%

See Also

Summary
KIO intrinsic value, competitors valuation, and company profile.
DCF Valuation
KIO stock valuation using Discount Cash Flow valuation method.
Relative Valuation
KIO stock valuation using valuation multiples.
Wall Street Estimates
KIO 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
KIO 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 136,700+ 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.