加载中...

Hudbay Minerals Inc. (HBM) 财务分析 | 估值·财报 | 100Baggers.club

Hudbay Minerals Inc.

HBM

Hudbay Minerals Inc., a diversified mining company, together with its subsidiaries, focuses on the discovery, production, and marketing of base and precious metals in North and South America. It produces copper concentrates containing copper, gold, and silver; silver/gold doré; molybdenum concentrates; and zinc metals. The company owns three polymetallic mines, four ore concentrators, and a zinc production facility in northern Manitoba and Saskatchewan, Canada, as well as in Cusco, Peru; and copper projects in Arizona and Nevada, the United States. HudBay Minerals Inc. was founded in 1927 and is headquartered in Toronto, Canada.

深度研究阅读完整报告

HBM 与韩国存储周期反身性：SK Hynix、Samsung、库存和融资如何放大周期

AI 数据中心把 HBM、服务器 DRAM 和企业级 SSD 推到优先供给位置，传统 DRAM、NAND 和消费存储被挤压涨价；韩国市场再通过库存、融资、指数集中度和社会讨论，把真实景气放大成高热周期。

加载图表中...

加载图表中...

利润瀑布图分析

加载图表中...

加载图表中...

加载图表中...

加载图表中...

现金流瀑布图

加载图表中...

流入

流出

小计

起止点

加载图表中...

📊 估值

关键估值指标

EV/EBITDA (TTM)

i

Enterprise Value, EBITDA and Ratio

EV/EBIT (TTM)

i

Enterprise Value, EBIT and Ratio

EV/Sales (TTM)

i

Enterprise Value, Revenue and Ratio

P/E Ratio (TTM)

i

Market Cap, Net Income and Ratio

P/B Ratio (Quarterly)

i

Market Cap, Book Value and Ratio

FCF Yield (TTM)

i

FCF, Enterprise Value and Yield

PR Profit Ratio (PPM)

i

PE Ratio, ROE and Profit Ratio (PR = PE / ROE)

📈 成长

营收、盈利和每股成长指标

Revenue (Quarterly)

i

Quarterly Revenue

Revenue/Share (Quarterly)

i

Revenue Per Share

Net Income (Quarterly)

i

Quarterly Net Income

EPS (Quarterly)

i

Earnings Per Share

Gross Profit/Share (Quarterly)

i

Gross Profit Per Share

OCF/Share (Quarterly)

i

Operating Cash Flow Per Share

FCF/Share (Quarterly)

i

Free Cash Flow Per Share

Operating Leverage (YoY)

i

Change in Operating Income / Change in Revenue

💰 盈利

利润率和净资产收益率

Gross Margin (TTM)

i

Revenue, Gross Profit and Gross Margin

Operating Margin (TTM)

i

Revenue, Operating Income and Operating Margin

Net Profit Margin (TTM)

i

Revenue, Net Income and Net Profit Margin

ROE (TTM)

i

Equity, Net Income and Return on Equity

ROA (TTM)

i

Assets, Net Income and Return on Assets

ROTCE - Return on Tangible Common Equity (TTM)

i

Net Income, Tangible Common Equity and ROTCE

OCF Margin (TTM)

i

Revenue, Operating Cash Flow and OCF Margin

FCF Margin (TTM)

i

Revenue, Free Cash Flow and FCF Margin

💵 现金质量

现金流质量和转换指标

OCF/NI Ratio (TTM)

i

Operating Cash Flow, Net Income and Ratio

FCF/NI Ratio (TTM)

i

Free Cash Flow, Net Income and Ratio

OCF/Capex (TTM)

i

Operating Cash Flow, Capex and Coverage Ratio

OCF/SBC (TTM)

i

Operating Cash Flow, SBC and Coverage Ratio

🛡️ 财务韧性

债务、流动性和财务健康度

Debt/Equity (quarterly)

i

Total Debt, Total Equity and Debt/Equity Ratio

EBITDA/Net Debt (TTM)

i

EBITDA, Net Debt and Coverage Ratio

Interest Coverage (TTM)

i

EBIT, Interest Expense and Coverage Ratio

Current Ratio (quarterly)

i

Current Assets, Current Liabilities and Current Ratio

Quick Ratio (quarterly)

i

Quick Assets, Current Liabilities and Quick Ratio

Altman Z-Score

i

Financial Distress Prediction Model

⚙️ 运营与资本效率

资产利用率、营运资本、ROIC和资本效率

ROIC (TTM)

i

NOPAT, Invested Capital and Return on Invested Capital

ROCE - Return on Capital Employed (TTM)

i

EBIT, Capital Employed and Return on Capital Employed

Asset Turnover (TTM)

i

Revenue, Total Assets and Turnover Ratio

CapEx/Depreciation - Investment Intensity (TTM)

i

CapEx, Depreciation and Ratio (>1=Expansion, <1=Contraction)

R&D/Gross Profit - R&D Intensity (TTM)

i

R&D Expenses, Gross Profit and Ratio

SG&A/Revenue - SG&A Efficiency (TTM)

i

SG&A Expenses, Revenue and Ratio

Cash Conversion Cycle (TTM)

i

DSO + DIO - DPO (in days)

DSO - Days Sales Outstanding (TTM)

i

Average Receivables and Days Sales Outstanding

DIO - Days Inventory Outstanding (TTM)

i

Average Inventory and Days Inventory Outstanding

DPO - Days Payables Outstanding (TTM)

i

Average Payables and Days Payables Outstanding

Goodwill/Assets (Quarterly)

i

Goodwill as % of Total Assets

🎁 股东回报

股息、股票回购、稀释和内部人交易活动

Dividend Yield (TTM)

i

Dividend Per Share, Share Price and Dividend Yield

Buyback Yield (TTM)

i

Net Buyback and Buyback Yield

Buyback Yield (3 Years)

i

Net Buyback 3Y and Buyback Yield 3Y

Dilution Rate (1 Year)

i

Current Shares, 1Y Ago Shares and Dilution Rate

Dilution Rate (3 Years)

i

Current Shares, 3Y Ago Shares and Dilution Rate

SBC Offset Rate (TTM)

i

Buyback / Stock-Based Comp and SBC Ratio

Insider Activity Rate (TTM)

i

Insider Net Buying and Activity Rate

P

盈利能力指标

Gross Profit Margini毛利率

45.72%

毛利润 = $0.34B

营业收入 = $0.75B

Operating Profit Margini营业利润率

39.93%

营业利润 = $0.30B

营业收入 = $0.75B

EBITDA MarginiEBITDA利润率

53.66%

EBITDA = $0.40B

营业收入 = $0.75B

EBIT MarginiEBIT利润率

39.93%

EBIT = $0.33B

营业收入 = $0.75B

Net Profit Margini净利率

25.19%

净利润 = $0.19B

营业收入 = $0.75B

Pretax Profit Margini税前利润率

44.85%

税前利润 = $0.33B

营业收入 = $0.75B

E

运营效率指标

Interest Coveragei利息保障倍数

15.17x

EBIT (TTM) = $1.10B

利息费用 (TTM) = $0.07B

5.4x

7.8x

11.3x

13.4x

15.2x

SG&A / Revenuei销管费率

4.92%

销售及管理费用 = $0.04B

营业收入 = $0.75B

R&D / Revenuei研发占比

0.00%

研发费用 = $0.00B

营业收入 = $0.75B

R

回报率指标 (TTM)

ROAi总资产回报率

10.59%

净利润 = $0.66B

平均总资产 = $6.21B

ROEi净资产收益率

21.23%

净利润 = $0.66B

平均股东权益 = $3.10B

ROICi投入资本回报率

19.42%

NOPAT (TTM) = $0.63B

平均投入资本 = $3.22B

(NOPAT = 营业利润 × (1 - 有效税率))

(平均投入资本 = (本期IC + 去年同期IC) / 2)

Revenue Growthi营收增长率

25.30%

当期营收 = $0.75B

去年同期营收 = $0.59B

+13.3%

+26.1%

-28.6%

+26.0%

+25.3%

Operating Cash Flow/Sharei每股经营现金流

$1.93

经营现金流 = $0.77B

流通股数 = 0.40B

$1.56

$1.95

$1.86

$1.71

$1.93

综合分析

利润表项目	同比增长	当季数据	趋势
营业收入	+25.3%	$0.75B	↑
毛利	+47.3%	$0.34B, 45.72%	↑
营业利润	+60.3%	$0.30B, 39.93%	↑
EBITDA	+32.3%	$0.40B, 53.66%	↑
税前利润	+95.2%	$0.33B, 44.85%	↑
净利润	+87.0%	$0.19B, 25.19%	↑
稀释每股收益	+88.0%	0.47	↑

L

流动性指标

Current Ratioi流动比率

1.36

正常

流动资产 = $1.56B

流动负债 = $1.15B

Quick Ratioi速动比率

1.20

健康

速动资产 = $1.38B

流动负债 = $1.15B

Cash Ratioi现金比率

0.88

健康

现金及等价物 = $1.01B

流动负债 = $1.15B

Cash Ratio = (Cash + Short-term Investments) / Current Liabilities

L

杠杆指标

Debt to Equityi债务权益比

0.30

健康

总债务 = $1.07B

总权益 = $3.55B

Liabilities to Assetsi资产负债率 (总负债)

42.1%

正常

总负债 = $2.91B

总资产 = $6.92B

Equity Multiplieri权益乘数

1.95

健康

总资产 = $6.92B

总权益 = $3.55B

E

效率指标

Asset Turnoveri总资产周转率

0.38

关注

营收 (TTM) = $2.37B

平均总资产 = $6.21B

Inventory Turnoveri存货周转率

8.19

正常

营业成本 (TTM) = $1.54B

平均存货 = $0.19B

Receivables Turnoveri应收账款周转率

6.62

正常

营收 (TTM) = $2.37B

平均应收账款 = $0.36B

S

偿债能力

Interest Coveragei利息保障倍数

15.17

健康

EBIT (TTM) = $1.10B

利息费用 (TTM) = $0.07B

Net Debt to EBITDAi净债务/EBITDA

0.04

健康

净债务 = $0.06B

EBITDA (TTM) = $1.54B

Debt Service Coveragei偿债覆盖率

1.53

正常

经营现金流 (TTM) = $0.77B

债务偿付 = $0.50B

V

价值指标

Goodwill %i商誉占比

1.0%

健康

商誉 = $0.07B

总资产 = $6.92B

Working Capital Ratioi营运资本比率

0.06

关注

营运资本 = $0.41B

总资产 = $6.92B

C

现金流指标

经营现金流 TTMi

$0.74B

自由现金流 TTMi

$0.32B

FCF = OCF - CapEx

经营现金流 (TTM) = $0.74B

资本支出 (TTM) = $-0.42B

自由现金流收益率i

5.30%

关注

FCF (TTM) = $0.32B

市值 = $5.99B

经营现金流/销售比i

35.87%

健康

经营现金流 (TTM) = $0.74B

营业收入 (TTM) = $2.06B

Q

质量与覆盖指标

收益质量i

1.60x

健康

经营现金流 (TTM) = $0.74B

净利润 (TTM) = $0.46B

现金流/债务比i

0.67x

健康

经营现金流 (TTM) = $0.74B

总负债 = $1.11B

短期覆盖率i

0.72x

健康

经营现金流 (TTM) = $0.74B

流动负债 = $1.03B

资本支出覆盖率i

1.75x

关注

经营现金流 (TTM) = $0.74B

资本支出 (TTM) = $0.42B

E

效率指标

⚡ 比率按USD计算，去除汇率影响

自由/经营现金流比i

42.87%

关注

自由现金流 (TTM) = $0.32B

经营现金流 (TTM) = $0.74B

资本支出/营收比i

20.49%

关注

资本支出 (TTM) = $0.42B

营业收入 (TTM) = $2.06B

净债务/EBITDAi

0.39

健康

净债务 = $0.50B

EBITDA (TTM) = $1.26B

G

增长指标

经营现金流增长率i

-22.35%

关注

当期OCF (TTM) = $0.11B

上期OCF = $0.15B

股东盈余i

$0.48B

健康

净利润 (TTM) = $0.46B

+ 折旧摊销 (TTM) = $0.44B

- 资本支出 (TTM) = $-0.42B