Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Harmony Gold Mining Co.

www: www.harmony.co.za   email: corporate@harmony.co.za
Category: Emerging Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSE:HMY USD

Description

Harmony Gold Mining Co. are a gold focused emerging major with thirteen producing mines in Papua New Guinea and South Africa, seven mines in development in Papua New Guinea and South Africa and four exploration properties. Currently they produce roughly 1.5Moz. of gold per year. They have approximately 150Moz. of gold in the reserves and resources category of which 100Moz. are in the measured and indicated category. They have a market capitalisation of ~1459.28M which is a fall of roughly 45% over the last five months. As of 04/23/2022 they have ~167M debt and ~156M cash. They have 616M shares outstanding and trade on the New York Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 04/23/2022
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $2,673.25M $1,459.28M 04/23/2022 $-1,213.97M
Total Assets: $3,084.32M $2,673.32M 04/23/2022 $-411.00M
Total Liabilities: $1,028.11M $891.11M 04/23/2022 $-137.00M
Current Assets: $546.18M $473.40M 04/23/2022 $-72.78M
Current Liabilities: $353.41M $306.32M 04/23/2022 $-47.09M
Total Debt: $192.77M $167.08M 04/23/2022 $-25.69M
Cash: $179.98M $156.00M 04/23/2022 $-23.98M
Enterprise Value: $2,686.04M $1,470.36M 08/04/2016 $-1,215.67M
Cash Flow: $242.03M $144.90M never $-97.13M
Cash Flow Multiple: 11.05 10.07 never -0.97
Net Debt to
Cash Flow Ratio:		 0.05 0.08 never 0.02
Finance within 1 year: 04/23/2022 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 04/23/2022 0.00%
Misc 04/23/2022
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 616,000,000 616,000,000 04/23/2022 0
Shares (FD): 629,000,000 629,000,000 04/23/2022 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 04/23/2022 n/a
Production (Gold Eq Oz.): (guess) 
1,500,000		 (guess) 
1,500,000		 04/23/2022 0
Production (Silver Eq Oz.): (guess) 
120,105,765		 (guess) 
127,875,696		 04/23/2022 7,769,930
Initial CapEx (Outstanding): n/a n/a 04/23/2022 n/a
Funding Option: n/a n/a 04/23/2022 n/a
Documentation: none PRODUCER 04/23/2022 n/a
Value Adjustment: -50% -50% never 0%

Resource Data

GOLD 04/23/2022
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 40.00M 40.00M 04/23/2022 0.00M
Measured & Indicated: 100.00M 100.00M 04/23/2022 0.00M
Inferred: 50.00M 50.00M 04/23/2022 0.00M
Reserves & Resources: 150.00M 150.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 32.00M 32.00M 04/23/2022 0.00M
Measured & Indicated: 70.40M 70.40M 04/23/2022 0.00M
Inferred: 20.00M 20.00M 04/23/2022 0.00M
Reserves & Resources: 90.40M 90.40M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
1,500,000oz.		 (guess) 
1,500,000oz.		 04/23/2022 0oz.
Cash Cost: $1,250 $1,250 04/23/2022 $0.00
Extra Operating Cost: $450 $450 04/23/2022 $0.00
Average Grade: 1.80 g/t 1.80 g/t 04/23/2022 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 04/23/2022 0.00%
F
U
T
U
R
E		 Proven & Probable: 50.00M 50.00M 04/23/2022 0.00M
Annual Production: 1,700,000oz. 1,700,000oz. 04/23/2022 0oz.
Cash Cost: $1,200 $1,200 04/23/2022 $0
Extra Operating Cost: $450 $450 04/23/2022 $0
SILVER 04/23/2022
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 04/23/2022 0.00M
Measured & Indicated: n/a n/a 04/23/2022 0.00M
Inferred: n/a n/a 04/23/2022 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 04/23/2022 0.00M
Measured & Indicated: n/a n/a 04/23/2022 0.00M
Inferred: n/a n/a 04/23/2022 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 04/23/2022 $0.00
Extra Operating Cost: n/a n/a 04/23/2022 $0.00
Average Grade: n/a n/a 04/23/2022 n/a
Recovery Rate: n/a n/a 04/23/2022 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 04/23/2022 0.00M
Annual Production: n/a n/a 04/23/2022 n/a
Cash Cost: n/a n/a 04/23/2022 n/a
Extra Operating Cost: n/a n/a 04/23/2022 n/a

Property

Last Analysis Data  (04/23/2022)
Stage Location Name Owned Type Au Ag Cu
Production Morobe Province, Papua New Guinea Hidden Valley 50% Open Pit
Development Papua New Guinea Golpu 50% n/a
Development Papua New Guinea Hamata 50% n/a
Exploration Papua New Guinea Nambonga 50% n/a
Exploration Papua New Guinea Wafi 50% n/a
Production Free State, South Africa Bambanani 100% n/a
Production Johannesburg, South Africa Doornkop 100% n/a
Production Mpumalanga, South Africa Evander 100% n/a
Production Free State, South Africa Free State surface 100% n/a
Production Free State, South Africa Joel 100% n/a
Production Mafikeng, South Africa Kalgold 100% n/a
Production Johannesburg, South Africa Kusasalethu 100% n/a
Production Free State, South Africa Masimong 100% n/a
Production Free State, South Africa Phakisa 100% n/a
Production Free State, South Africa Target 100% n/a
Production Free State, South Africa Tsepong 100% n/a
Production Free State, South Africa Virginia 100% n/a
Development Free State, South Africa Libra 255% n/a
Development Free State, South Africa Masimong Uranium 100% n/a
Development Free State, South Africa Pharisa Uranium 100% n/a
Development Free State, South Africa Tshepong Uranium 100% n/a
Development Free State, South Africa Unisel 100% n/a
Exploration Free State, South Africa Freddies 9 100% n/a
Exploration Free State, South Africa Free State surface Uranium 100% n/a
Current Data
Stage Location Name Owned Type Au Ag Cu
Production Morobe Province, Papua New Guinea Hidden Valley 50% Open Pit
Development Papua New Guinea Golpu 50% n/a
Development Papua New Guinea Hamata 50% n/a
Exploration Papua New Guinea Nambonga 50% n/a
Exploration Papua New Guinea Wafi 50% n/a
Production Free State, South Africa Bambanani 100% n/a
Production Johannesburg, South Africa Doornkop 100% n/a
Production Mpumalanga, South Africa Evander 100% n/a
Production Free State, South Africa Free State surface 100% n/a
Production Free State, South Africa Joel 100% n/a
Production Mafikeng, South Africa Kalgold 100% n/a
Production Johannesburg, South Africa Kusasalethu 100% n/a
Production Free State, South Africa Masimong 100% n/a
Production Free State, South Africa Phakisa 100% n/a
Production Free State, South Africa Target 100% n/a
Production Free State, South Africa Tsepong 100% n/a
Production Free State, South Africa Virginia 100% n/a
Development Free State, South Africa Libra 255% n/a
Development Free State, South Africa Masimong Uranium 100% n/a
Development Free State, South Africa Pharisa Uranium 100% n/a
Development Free State, South Africa Tshepong Uranium 100% n/a
Development Free State, South Africa Unisel 100% n/a
Exploration Free State, South Africa Freddies 9 100% n/a
Exploration Free State, South Africa Free State surface Uranium 100% n/a

Profitability (by resource)

Proven &
Probable		 04/23/2022
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 40.00M 40.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 207.20M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 32.00M 32.00M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 165.76M
Maximum Profit (Gold): $2,581.60M $1,545.60M n/a $-1,036.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,581.60M $1,545.60M n/a $-1,036.00M
Max Profit / Current MCap: 0.966 1.059 n/a 0.093
Max Profit Per Share (Gold): $4.10 $2.46 n/a $-1.65
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.10 $2.46 n/a $-1.65
Total Free Profit Per Share: $0.00 $0.14 n/a $0.14
FD Mkt. Cap / Gold Eq.: $83.54 $45.60 n/a $-37.94
FD Mkt. Cap / Silver Eq.: $1.04 $0.53 n/a $-0.51
FD Mkt. Cap / Per Metal
as % Spot Price:		 4.33% 2.48% n/a -1.85%
Measured &
Indicated		 04/23/2022
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 100.00M 100.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 518.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 70.40M 70.40M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 364.67M
Maximum Profit (Gold): $5,679.52M $3,400.32M n/a $-2,279.20M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $5,679.52M $3,400.32M n/a $-2,279.20M
Max Profit / Current MCap: 2.125 2.330 n/a 0.206
Max Profit Per Share (Gold): $9.03 $5.41 n/a $-3.62
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $9.03 $5.41 n/a $-3.62
Total Free Profit Per Share: $4.78 $3.09 n/a $-1.69
FD Mkt. Cap / Gold Eq.: $37.97 $20.73 n/a $-17.24
FD Mkt. Cap / Silver Eq.: $0.47 $0.24 n/a $-0.23
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.97% 1.13% n/a -0.84%

Reserves &
Resources		 04/23/2022
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 150.00M 150.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 776.99M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 90.40M 90.40M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 468.27M
Maximum Profit (Gold): $7,293.02M $4,366.32M n/a $-2,926.70M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $7,293.02M $4,366.32M n/a $-2,926.70M
Max Profit / Current MCap: 2.728 2.992 n/a 0.264
Max Profit Per Share (Gold): $11.59 $6.94 n/a $-4.65
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $11.59 $6.94 n/a $-4.65
Total Free Profit Per Share: $7.34 $4.62 n/a $-2.72
FD Mkt. Cap / Gold Eq.: $29.57 $16.14 n/a $-13.43
FD Mkt. Cap / Silver Eq.: $0.37 $0.19 n/a $-0.18
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.53% 0.88% n/a -0.65%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×