Ferrexpo (FXPO)

Company name:	Ferrexpo Plc
EPIC:	FXPO	Trading Currency:	GBX
Market Sector:	F25F	ISIN:	GB00B1XH2C03
Market Segment:	STMM	Share Type:	DE
WWW Address:	http://www.ferrexpo.com/	Description:	ORD 10P
Industry Sector:	INDUSTRIAL METALS

Price	Price Change [%]	Bid	Offer	Open	High	Low	Volume
416.60	-5.0 [-1.19]	417.60	418.40	418.00	431.80	417.00	1,887,273
Market Cap. [m]	Shares In Issue [m]	Beta	EPS	DPS	PE Ratio	Yield	52-Wks-Range
2,557.79	613.97	0.10	77.55	53.10	5.37	12.75	506.00 - 163.70

Ferrexpo Key Figures

(at previous day's close)
Market Cap.	2,557.79	m
Shares In Issue	613.97	m
Prev. Close	421.60
PE Ratio	5.37
Dividend Yield	12.75	%
EPS - basic	77.55	p
Dividend PS	53.10	p
Dividend Cover	-
Cash Flow PS	81.87	p
Return On Equity (ROE)	42.60	%
Operating Margin	43.98	%
PEG Factor	0.09
EPS Growth Rate	57.58	%
Dividends PS Growth Rate	266.67	%
Net Debt	141.52	m
Gross Gearing	23.71	%
Quick Assets	530.70	m
Net Working Capital	420.01	m
Intangibles / Fixed Assets	4.52	%
Turnover PS	202.56	p
Pre-Tax Profit PS	89.09	p
Retained Profit PS	52.40	p
Cash PS	32.17	p
Net Cash PS	-3.09	p
Net Tangible Asset Value PS *	171.82	p
Net Asset Value PS	177.68	p
Spread	0.80 (0.19%)
* Calculation based on Ordinary Capital figure as contained in last annual report, and the most recent shares in issue figure. Therefore the ratio might be exposed to inaccuracies.

Ferrexpo Balance Sheet

Share Price Performance

Sample Period ^†	High	Low
1 week	466.60	417.00
4 weeks	472.00	417.00
12 weeks	506.00	351.00
1 year	506.00	163.70

Share Price Chart (5 years)

Ferrexpo Historic Returns

Period ^†	Open	Change	%	Open Avg.	Avg. Daily Vol [m]	Total Vol [m]	VWAP
1 week	452.00	-35.40	-7.83	417.00	1.03		442.28
4 weeks	460.00	-43.40	-9.43	417.00	1.20		451.38
12 weeks	359.20	57.40	15.98	351.00	1.58		427.21
26 weeks	285.60	131.00	45.87	273.60	1.85		371.13
1 year	195.30	221.30	113.31	163.70	1.57		297.80
3 years	207.60	209.00	100.67	94.88	2.71		214.99
5 years	31.25	385.35	1,233.12	28.50	2.82		205.92
† periods calculated are whole weeks rather than calendar months

Ferrexpo Key Management Ratios

Ferrexpo Investment Ratios

(Market value analysis) at previous day's close
PQ Ratio	1.29
PE Ratio	5.37
Tobin's Q Ratio	1.31
Tobin's Q Ratio (excl. intangibles)	1.35
Dividend Yield	12.75	%
Market-to-Book Ratio	2.34
Price-to-Pre-Tax Profit PS	4.68
Price-to-Retained Profit PS	7.95
Price-to-Cash Flow PS	5.09
Price-to-Sales PS	2.06
Price-to-Net Tangible Asset Value PS	2.42
Price-to-Cash PS	12.95
Net Working Capital PS	68.41
Price Pct to Working Capital PS	6.09	%
Earnings Yield	18.61	%
Average PE	3.38
Years in average	5
PE to PE average	158.98	%

Ferrexpo Financial Ratios

(Leverage Ratios)
Debt Ratio	10.10	%
Debt-to-Equity Ratio	0.11
Debt-to-Equity Ratio (excl. Intgbl)	0.12
Debt-to-Equity Market Value	0.05
Net Gearing	9.90	%
Net Gearing (excl. Intangibles)	10.15	%
Gross Gearing	23.71	%
Gross Gearing (excl. Intangibles)	24.32	%
Gearing Under 1 Year	15.14	%
Gearing Under 1 Year (excl. Intgbl)	15.53	%
Assets/Equity	1.31
Cash/Equity	18.10
(Liquidity Ratios)
Net Working Capital to Total Assets	29.37	%
Current Ratio	2.94
Quick Ratio (Acid Test)	2.45
Liquidity Ratio	0.91
Cash & Equiv/Current Assets	31.03	%
(Solvency Ratios)
Enterprise Value	2,482.92	m
CFO/Sales	0.40
CFO/Attributable Profit	1.08
CFO/Assets	0.35
CFO/Debt	1.48
Total Debt/Equity Market Value	0.13
Total Debt/Sales	0.27
Total Debt/Pre-Tax Profit	0.62
Total Debt	339.01	m
Total Debt/Net Current Assets	0.81	%
(Dodds - Graham Ratios)
3 yr Compound Earnings Growth	23.85	%
5 yr Compound Earnings Growth	27.57	%
10 yr Compound Earnings Growth	1.08	%
Earn drops > 5% in 10yrs	5

Beta (60-Mnth)	Beta (36-Mnth)
0.0954	0.0619

Ferrexpo Operating Ratios

(Profitability Ratios)
Return On Capital Employed (ROCE)	45.08	%
Return On Assets (ROA)	23.86	%
Net Profit Margin	37.36	%
Assets Turnover	0.64
Return On Equity (ROE)	42.60	%
Return On Investment (ROI)	27.97	%
Dividend Payout Ratio	67.16	%
Plowback Ratio	32.84	%
Growth from Plowback Ratio	10.73	%
Net Income Of Revenues	25.87	%
(Asset Utilisation Multiples)
Shareholders Equity Turnover	0.87
Fixed Assets Turnover	1.12
Current Assets Turnover	1.49
Net Working Capital Turnover
Inventory Turnover	4.15
(Other Operating Ratios)
Total Assets-to-Sales	1.57
Debtors-to-Sales	27.11	%
Debt Collection Period	98.94	Days

Ferrexpo Dividends

Announcement Date	Type	Curr.	Dividend Amount	Period Start	Period End	Ex Date	Record Date	Payment Date	Total Dividend Amount
17 Mar 2021	Final	USX	39.60	31/12/2019	31/12/2020	25/03/2021	26/03/2021	15/04/2021	72.60
05 Jan 2021	Special	USX	13.20	31/12/2019	31/12/2020	14/01/2021	15/01/2021	28/01/2021	-
15 Sep 2020	Interim	USX	6.60	30/12/2019	30/06/2020	24/09/2020	25/09/2020	08/10/2020	-
05 Aug 2020	Interim	USX	6.60	30/12/2019	30/06/2020	13/08/2020	14/08/2020	26/08/2020	-
21 Apr 2020	Special	USX	3.30	31/12/2018	31/12/2019	30/04/2020	01/05/2020	14/05/2020	-
21 Apr 2020	Final	USX	3.30	31/12/2018	31/12/2019	04/06/2020	05/06/2020	02/07/2020	19.80
02 Jan 2020	Special	USX	6.60	31/12/2018	31/12/2019	09/01/2020	10/01/2020	17/01/2020	-
02 Aug 2019	Interim	USX	6.60	30/12/2018	30/06/2019	15/08/2019	16/08/2019	03/09/2019	-
23 Apr 2019	Special	USX	6.60	31/12/2017	31/12/2018	02/05/2019	03/05/2019	14/05/2019	-
23 Apr 2019	Final	USX	6.60	31/12/2017	31/12/2018	13/06/2019	14/06/2019	01/07/2019	23.10
06 Dec 2018	Special	USX	6.60	31/12/2017	31/12/2018	13/12/2018	14/12/2018	14/01/2019	-
02 Aug 2018	Interim	USX	3.30	30/12/2017	30/06/2018	23/08/2018	24/08/2018	26/09/2018	-
21 Mar 2018	Final	USX	3.30	31/12/2016	31/12/2017	31/05/2018	01/06/2018	27/06/2018	16.50
21 Mar 2018	Special	USX	6.60	31/12/2016	31/12/2017	02/04/2018	03/04/2018	16/04/2018	-
07 Dec 2017	Special	USX	3.30	31/12/2016	31/12/2017	14/12/2017	15/12/2017	15/01/2018	-
03 Aug 2017	Interim	USX	3.30	30/12/2016	30/06/2017	10/08/2017	11/08/2017	08/09/2017	-
22 Mar 2017	Special	USX	3.30	31/12/2015	31/12/2016	30/03/2017	31/03/2017	11/04/2017	-
22 Mar 2017	Final	USX	3.30	31/12/2015	31/12/2016	30/03/2017	31/03/2017	11/04/2017	3.30
05 Aug 2015	Interim	USX	3.30	30/12/2014	30/06/2015	13/08/2015	14/08/2015	18/09/2015	3.30
11 Mar 2015	Special	USX	6.60	31/12/2013	31/12/2014	19/03/2015	20/03/2015	27/03/2015	-
11 Mar 2015	Final	USX	3.30	31/12/2013	31/12/2014	30/04/2015	01/05/2015	29/05/2015	6.60
06 Aug 2014	Interim	USX	3.30	30/12/2013	30/06/2014	13/08/2014	15/08/2014	19/09/2014	-
12 Mar 2014	Final	USX	3.30	31/12/2012	31/12/2013	30/04/2014	02/05/2014	30/05/2014	6.60
12 Mar 2014	Special	USX	6.60	31/12/2012	31/12/2013	19/03/2014	21/03/2014	28/03/2014	-
07 Aug 2013	Interim	USX	3.30	30/12/2012	30/06/2013	14/08/2013	16/08/2013	20/09/2013	-
13 Mar 2013	Final	USX	3.30	30/12/2011	30/12/2012	01/05/2013	03/05/2013	31/05/2013	6.60
13 Mar 2013	Special	USX	6.60	30/12/2011	30/12/2012	22/03/2013	24/03/2013	28/03/2013	-
21 Aug 2012	Interim	USX	3.30	30/12/2011	30/06/2012	29/08/2012	31/08/2012	21/09/2012	-
14 Mar 2012	Final	USX	3.30	30/12/2010	30/12/2011	02/05/2012	04/05/2012	01/06/2012	6.60
08 Aug 2011	Interim	USX	3.30	30/12/2010	30/06/2011	10/08/2011	12/08/2011	16/09/2011	-
23 Mar 2011	Final	USX	3.30	30/12/2009	30/12/2010	01/05/2011	03/05/2011	03/06/2011	6.60
05 Aug 2010	Interim	USX	3.30	30/12/2009	30/06/2010	11/08/2010	13/08/2010	17/09/2010	-
23 Mar 2010	Final	USX	3.30	30/12/2008	30/12/2009	28/04/2010	30/04/2010	04/06/2010	6.60
30 Oct 2009	Interim	USX	3.30	30/12/2008	30/06/2009	11/11/2009	13/11/2009	13/12/2009	-
24 Mar 2009	Final	USX	3.30	30/12/2007	30/12/2008	15/04/2009	17/04/2009	22/05/2009	6.50
28 Aug 2008	Interim	USX	3.20	01/01/2008	01/07/2008	03/09/2008	05/09/2008	17/10/2008	-
24 Mar 2008	Final	USX	3.20	31/12/2006	31/12/2007	16/04/2008	18/04/2008	19/05/2008	6.50

Ferrexpo Fundamentals

	31 Dec 2017 (USD)		31 Dec 2018 (USD)		31 Dec 2019 (USD)		31 Dec 2020 (USD)
turnover	1,197.49	100.00%	1,274.03	100.00%	1,506.72	100.00%	1,700.32	100.00%	m
pre tax profit	449.83	37.56%	392.02	30.77%	459.58	30.50%	747.86	43.98%	m
attributable profit	392.93	32.81%	333.62	26.19%	402.37	26.70%	635.29	37.36%	m
retained profit	392.93	32.81%	333.62	26.19%	402.37	26.70%	439.85	25.87%	m
eps - basic	67.09		56.90		68.60		108.10
eps - diluted	66.85		56.70		68.40		107.90
dividends per share	16.50		23.10		19.80		72.60

Ferrexpo Balance Sheet

	31 Dec 2017 (USD)		31 Dec 2018 (USD)		31 Dec 2019 (USD)		31 Dec 2020 (USD)


	31 Dec 2017 (USD)		31 Dec 2018 (USD)		31 Dec 2019 (USD)		31 Dec 2020 (USD)
ASSETS
fixed assets	623.36	51.02%	701.38	50.40%	1,044.43	53.85%	1,004.39	51.38%	m
intangibles	36.86	3.02%	39.61	2.85%	58.53	3.02%	49.05	2.51%	m
fixed investments	16.45	1.35%	39.14	2.81%	32.16	1.66%	31.35	1.60%	m
current assets - other	-	-%	-	-%	-	-%	-	-%	m
stocks	272.48	22.30%	362.61	26.06%	454.74	23.45%	144.60	7.40%	m
debtors	174.91	14.32%	185.88	13.36%	218.69	11.28%	455.57	23.30%	m
cash & securities	97.74	8.00%	63.00	4.53%	131.02	6.76%	270.01	13.81%	m

TOTAL	1,221.79	100%	1,391.61	100%	1,939.56	100%	1,954.96	100%	m

LIABILITIES
creditors - short	416.06	34.05%	303.72	21.83%	276.13	14.24%	295.94	15.14%	m
creditors - long	209.26	17.13%	220.99	15.88%	310.80	16.02%	167.55	8.57%	m
creditors - other	-	-%	-	-%	-	-%	-	-%	m
subordinated loans	-	-%	-	-%	-	-%	-	-%	m
insurance funds	-	-%	-	-%	-	-%	-	-%	m

TOTAL	625.32	51.18%	524.71	37.71%	586.92	30.26%	463.49	23.71%	m

EQUITY
ord cap, reserves	596.10	48.79%	864.85	62.15%	1,352.55	69.74%	1,491.38	76.29%	m
prefs, minorities	0.37	0.03%	2.05	0.15%	0.08	0.00%	0.10	0.00%	m

TOTAL	596.47	48.82%	866.90	62.29%	1,352.63	69.74%	1,491.47	76.29%	m

OTHER
NAV Basic	-		-		-		-
NAV Diluted	-		-		-		-

Ferrexpo Cash Flow Statement

	31 Dec 2017 (USD)	31 Dec 2018 (USD)	31 Dec 2019 (USD)	31 Dec 2020 (USD)
Operating CF	353.45	291.72	473.38	687.22	m
Pre-Financing CF	255.97	162.38	229.74	481.74	m
Retained CF	-45.06	-34.50	70.79	138.31	m

Ferrexpo Brokers

Name	Activity	Type	Mnemonic	Code
J.P. Morgan Cazenove Limited	Market Maker(MME)	Broker/Dealer	CAZR	CAZEGB2L
Deutsche Bank AG London Branch	Market Maker(MME)	Broker/Dealer	DEUT	DEUTGB2L
Evolution Securities Limited	Market Maker(MME)	Broker/Dealer	EVO	EVBGGB21MMT
Canaccord Genuity Limited	Market Maker(MME)	Broker/Dealer	CANA	HOARGB21001
BMO Capital Markets Limited	Market Maker(MME)	Broker/Dealer	BMCM	NETHGB21
Citigrp Global Mkt UK Equities	Market Maker(MME)	Broker/Dealer	CITI	SBUKGB21
Troika Dialog (UK) Ltd	Market Maker(MME)	Broker/Dealer	TROI	TRDIGB21
Winterflood Securities Ltd	Market Maker(MME)	Broker/Dealer	WINS	WNTSGB2LBIC