South32 Ltd Stock , SHTLF

	2022	2023	2024	2025	2026
Revenue	9,766	9,574	9,140	8,643	8,924
Dividend	0.23	0.21	0.20	0.19	0.18
Dividend Yield (in %)	8.08 %	7.09 %	6.87 %	6.42 %	6.26 %
EPS	0.55	0.43	0.42	0.42	0.42
P/E Ratio	5.31	6.69	6.85	6.93	6.91
EBIT	3,818	2,959	2,880	2,682	2,536
EBITDA	4,549	3,773	3,653	3,467	3,428
Net Profit	2,557	2,041	2,014	1,931	1,927
Net Profit Adjusted	2,547	2,044	1,908	1,687	1,739
Pre-Tax Profit	3,747	2,999	2,706	2,626	2,524
Net Profit (Adjusted)	3,790	2,793	2,659	1,868	-
EPS (Non-GAAP) ex. SOE	-	-	-	-	-
EPS (GAAP)	0.54	0.42	0.34	0.25	0.24
Gross Income	9,233	7,880	7,593	7,948	-
Cash Flow from Investing	-1,947	-1,074	-1,131	-1,201	-
Cash Flow from Operations	3,250	3,163	2,802	2,630	2,642
Cash Flow from Financing	-449	-1,288	-931	-822	-
Cash Flow per Share	0.69	0.65	0.63	0.73	0.68
Free Cash Flow	2,018	2,040	1,683	1,275	1,253
Free Cash Flow per Share	0.43	0.38	0.37	0.18	-
Book Value per Share	-	-	-	3.03	3.80
Net Debt	-602	-1,277	-1,940	-3,230	-3,328
Research & Development Exp.	-	-	-	-	-
Capital Expenditure	753	1,033	1,138	1,072	1,029
Selling, General & Admin. Exp.	50	32	-	-	-
Shareholder’s Equity	10,440	11,350	12,306	13,207	13,306
Total Assets	15,591	16,251	17,173	17,291	16,060

	Previous Quarter	Current Quarter	Next Quarter	Current Year ending 06/30/22	Next Year ending 06/30/23
Earnings Estimates
No. of Analysts	-	-	-	21	21
Average Estimate	-	-	-	0.547 USD	0.435 USD
Year Ago	-	-	-	0.103 USD	0.547 USD
Publish Date	-	-	-	10/27/2022	-
Revenue Estimates
No. of Analysts	-	-	-	19	19
Average Estimate	-	-	-	9,766 USD	9,574 USD
Year Ago	-	-	-	6,337 USD	9,766 USD
Publish Date	-	-	-	10/27/2022	-

* Average Estimates in Million (e.g. Revenue) or per share (e.g. Dividend). Source: FactSet

South32 Dividend Calendar

Date	Name	Dividend	*yield	Currency
2021	South32 Ltd	0.07	2.24	AUD
2020	South32 Ltd	0.03	1.49	AUD
2019	South32 Ltd	0.11	3.55	AUD
2018	South32 Ltd	0.14	3.92	AUD
2017	South32 Ltd	0.13	4.76	AUD
2016	South32 Ltd	0.01	0.86	AUD
2015	South32 Ltd	-	-	USD
2015	South32 Ltd	-	-	AUD
2014	South32 Ltd	-	-	AUD
2013	South32 Ltd	-	-	AUD
2012	South32 Ltd	-	-	AUD

*Yield of the Respective Date

South32 Profile

South32 Ltd. operates as a metal and mining company. It operates through the following segments: Worsley Alumina, Hillside Aluminium, Mozal Aluminium, Brazil Alumina, South Africa Energy Coal, Illawarra Metallurgical Coal, Eagle Downs Metallurgical Coal, Australia Manganese, South Africa Managanese, Cerro Matoso, Cannington, and Hermosa. The Worsley Alumina segment offers bauxite mine and alumina refinery in Western Australia. The Hillside Aluminium segment offers aluminium smelters at Richards Bay, South Africa. The Mozal Aluminium segment includes aluminium smelter in Mozambique. The Brazil Alumina segment covers alumina refinery in Brazil. The South Africa Energy Coal segment comprises of open-cut and underground energy coal mines and processing operations in South Africa.

Moody’s Daily Credit Risk Score

Risk

Low
Medium
High

Moody’s Daily Credit Risk Score is a 1-10 score of a company’s credit risk, based on an analysis of the firm’s balance sheet and inputs from the stock market. The score provides a forward-looking, one-year measure of credit risk, allowing investors to make better decisions and streamline their work ow. Updated daily, it takes into account day-to-day movements in market value compared to a company’s liability structure.

South32 Shareholder

Owner	in %
Freefloat	91.91
Computershare Ltd.	6.70
The Vanguard Group, Inc.	5.04
Vanguard Investments Australia Ltd.	3.10
T Rowe Price International Value Equity Fund	1.05
St. James's Place Unit Trust - Managed Growth	0.81

Shareholder percentage totals can add to more than 100% because some holders are included in the free float.