Frontierby eninvs

Language: EN · RU

← Region

NACCO Industries USD

Update

Re-runs extraction for each period with period-end year from max(2023, current year − 2) through the current year, oldest first (up to three reporting years). This can take a long time.

Sector: Coal

Geography: USA (North Dakota, Mississippi, Ohio)

COMM_NC

Price chart

53.33 USDDay 1.48%

Key metrics

Net debt (table and EV/EBITDA): |short-term borrowings| + |long-term borrowings| + |other financial liabilities| when extracted + |non-controlling interest| when extracted − |cash and equivalents|; amounts in millions of the reporting currency.

Market

Price
53.33 USD · 1.48%
Market cap
396 mln USD

Growth

Δ revenue y/y
-4.3%
Δ EBITDA y/y
14.1%

Multiples

P/E (LTM)
18.4x
3y avg: 15.7x
P/B (FY)
0.9x
P/E (ann.)
11.2x
EV/EBITDA (LTM)
9.0x
3y avg: 6.8x
EV/EBITDA (ann.)
6.7x

Cash return

Dividend yield
1.9%
FCF yield (LTM)
-9.0%

Value creation

fundamental value/yr, % of market cap
Value created / year
+5.8%
↓ details

Liquidity

Daily turnover (listing)
0.1 mln USD

Shares: yahoo_fundamentals_timeseries/NC

🔍 Sanity check — subtotal consistency (Level-1 + Level-2) OK: 0 / Warn: 8 / Err: 6 / Autofix applied: 0
Port of PHP subtotal-total + sign-flip detection logic
PeriodIssues
2023-03-31 Q1⚠Warn 1
2023-06-30 Q2⚠Warn 1
2023-09-30 Q3✗Errors 1Warn 2
2023-12-31 FY✗Errors 1Warn 2
2023-12-31 Q4✗Errors 1Warn 2
2024-03-31 Q1✗Errors 2Warn 1
2024-06-30 Q2⚠Warn 1
2024-09-30 Q3⚠Warn 1
2024-12-31 FY⚠Warn 1
2025-03-31 Q1✗Errors 1Warn 1
2025-06-30 Q2✗Errors 2Warn 1
2025-09-30 Q3⚠Warn 1
2025-12-31 FY⚠Warn 1
2026-03-31 Q1⚠Warn 1
✓ All checks pass · ⚠ Has warnings (review) · ✗ Has errors (needs fix) · ✓* Autofix applied (see evidence)

Financial dynamics

Monetary columns are in M USD, one decimal; scale (K/M/B/T) keeps values readable. For the period (default) shows P&L and cash flow for that row’s reporting window: quarterly amounts when the feed uses quarter-duration facts (typical US 10-Q revenue and income), quarterly cash flows after stripping YTD where only cumulative tags exist, and an implied Q4 on 31 Dec FY rows (P&L: FY minus Q1–Q3; operating / investing cash flow: FY 12m minus 9M YTD to 30 Sep when sourced from SEC builder evidence) so they match 10-Q scale. Some issuers still use cumulative YTD minus the prior row in the same calendar year. As reported shows values stored on each row (e.g. full-year on FY). Balance sheet is always as reported. Source JSON may use millions etc.; conversion uses amounts_unit per row.

DatePeriodStatusRevenueM USDOperating profitM USDD&AM USDEBITDAM USDNet profitM USDOperating CFM USDCapex + M&AM USDAssetsM USDEquityM USDROE (annualized)Net debtM USDSource
2026-03-31Q1 2026 (3M)OK62.8
y/y -4.3%
11.0
y/y 43.4%
5.5
y/y -18.9%
16.5
y/y 14.1%
8.8
y/y 80.3%
12.4-32.5685.7
y/y 8.1%
437.1
y/y 6.8%
8.2%46.8Link
2025-12-31Q4 2025 (3M)OK66.8
y/y -5.2%
7.6
y/y 95.0%
6.2
y/y 8.7%
13.8
y/y 43.7%
-3.8
y/y -150.8%
11.4-15.8661.2
y/y 4.7%
429.2
y/y 6.0%
4.1%27.8Link
2025-09-30Q3 2025 (3M)OK76.6
y/y 24.3%
6.8
y/y -65.6%
6.2
y/y -0.9%
13.0
y/y -50.0%
13.3
y/y -15.2%
42.3-21.8637.6
y/y 6.7%
426.4
y/y 7.3%
4.2%-2.7Link
2025-06-30Q2 2025 (3M)OK68.2
y/y 30.4%
-0.1
y/y -100.7%
6.1
y/y -13.1%
6.0
y/y -58.0%
3.3
y/y -45.4%
-7.8-2.5631.3
y/y 12.7%
413.1
y/y 7.6%
3.2%15.6Link
2025-03-31Q1 2025 (3M)OK65.6
y/y 23.0%
7.7
y/y 61.5%
6.8
y/y 19.3%
14.5
y/y 38.5%
4.9
y/y 7.2%
5.0-8.5634.2
y/y 17.9%
409.1
y/y 7.2%
4.8%3.1Link
2024-12-31Q4 2024 (3M)OK70.4
y/y 24.1%
3.9
y/y 105.8%
5.7
y/y -28.3%
9.6
y/y 116.1%
7.6
y/y 117.2%
25.2-23.7631.7
y/y 17.0%
404.9
y/y 5.9%
8.4%-0.8Link
2024-09-30Q3 2024 (3M)OK61.7
y/y 32.5%
19.7
y/y —
6.3
y/y -14.6%
26.0
y/y 2364.4%
15.6
y/y —
2.8-7.8597.4
y/y 2.8%
397.3
y/y -7.3%
5.3%-25.8Link
2024-06-30Q2 2024 (3M)OK52.3
y/y -14.7%
7.4
y/y 320.9%
7.0
y/y -1.2%
14.4
y/y 62.6%
6.0
y/y 137.0%
4.1-8.6560.1
y/y -2.0%
384.1
y/y -11.4%
6.2%-33.3Link
2024-03-31Q1 2024 (3M)OK53.3
y/y 6.3%
4.8
y/y 162.2%
5.7
y/y -18.9%
10.4
y/y 18.3%
4.6
y/y -19.7%
-9.8-14.6538.0
y/y -4.3%
381.6
y/y -11.6%
4.8%-33.5Link
2023-12-31Q4 2023 (3M)OK56.8
y/y —
-67.4
y/y —
8.0
y/y —
-59.5
y/y —
-44.0
y/y —
-8.5-7.9539.7
y/y —
382.3
y/y —
-9.8%-61.6Link
2023-09-30Q3 2023 (3M)OK46.5
y/y —
-6.3
y/y —
7.3
y/y —
1.1
y/y —
-3.8
y/y —
39.7-24.9580.9
y/y —
428.4
y/y —
-1.2%-109.2Link
2023-06-30Q2 2023 (3M)OK61.4
y/y —
1.8
y/y —
7.1
y/y —
8.8
y/y —
2.5
y/y —
17.0-6.2571.5
y/y —
433.4
y/y —
2.3%-97.0Link
2023-03-31Q1 2023 (3M)OK50.1
y/y —
1.8
y/y —
7.0
y/y —
8.8
y/y —
5.7
y/y —
6.3-6.5562.1
y/y —
431.7
y/y —
—-92.2Link
Data quality No obvious scale, balance-sheet, or cash-flow sanity issues in the displayed periods.

Revenue & EBITDA

RevenueEBITDA

Quarterly values ($ mln)

-100-500501002023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Year-over-year change

-100%-50%0%50%2023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Cash flow

FCF ($ mln)

-60-40-20020402023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Net debt / cash ($ mln)

-40-20020402023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Key-commodity price — Steam coal US

Current 182spot vs LTM +0%

Commodity-player potential

Target market cap from conservative EBITDA and the historical EV/EBITDA

Upside: -96.6%

Main driver: Steam coal US +0% vs LTM; revenue ×1.00 vs costs ×1.04; EBITDA 49→18; at 3.3× EV/EBITDA → -97%.

Product prices — moves vs the LTM average

CommodityShareSpotLTM3-yrvs LTM, $3y vs LTM
Steam coal US (rev)+100%182.10182.10152.80+0%-16%

How it is calculated — revenue → costs → EBITDA → target market cap

1 · Reported baseline (LTM)
LTM revenue274
LTM EBITDA49
LTM cash costs (revenue − EBITDA)225
2 · Revenue projection
Revenue multiplier — spot×1.000 (+0%)
= Spot revenue274
Revenue multiplier — 3y price×0.839 (-16%)
= 3-year-price revenue230
3 · Costs projection
Cost multiplier — spot×1.040 (+4%)
= Spot cash costs234
Cost multiplier — 3y price×1.040 (+4%)
= 3-year-price cash costs234
4 · EBITDA projection (revenue − costs)
= Spot EBITDA40
= 3-year-price EBITDA-4
Conservative EBITDA = min(spot, avg)18
5 · Valuation → target market cap
Historical EV/projected-EBITDA (3-yr average)3.3x
Target EV = EV/EBITDA × conservative EBITDA60
Net debt47
Target market cap = EV − net debt14
Current market cap396

Upside = target market cap ÷ current − 1 = -96.6%

Spot model vs reported — what the spot model projected (trailing-LTM base brought to the period × the period's commodity-price move) against the actual report, per reported period (quarter, half-year or full year — per the filer's calendar); amounts in USD mln. green = reported above projection, pink = below.

PeriodAct. revModel revΔ revAct. EBITDAModel EBITDAΔ EBITDA
2023 Q26165-6.0%930-70.7%
2023 Q34759-21.1%117-93.8%
2023 Q45755+3.1%-4313-427.0%
2024 Q15354-0.9%10-8—
2024 Q25255-4.0%14-7—
2024 Q36252+17.9%26-6—

EV/EBITDA — LTM vs projected

Projected EV/EBITDA 6.5x · target 3-yr avg 3.3x · LTM avg 5.5x

EV/EBITDA (LTM)EV/EBITDA (projected)target avg (projected, 3y)

Dividends

Paid (completed)

DatePer shareDetailsStatusSource
2026-06-010.263 USDEx-dividend: 0.263 USD per sharePaidYahoo Finance (ex-div)
2026-03-020.253 USDEx-dividend: 0.253 USD per sharePaidYahoo Finance (ex-div)
2025-12-010.253 USDEx-dividend: 0.253 USD per sharePaidYahoo Finance (ex-div)
2025-09-020.253 USDEx-dividend: 0.253 USD per sharePaidYahoo Finance (ex-div)
2025-05-300.253 USDEx-dividend: 0.253 USD per sharePaidYahoo Finance (ex-div)
2025-03-030.228 USDEx-dividend: 0.228 USD per sharePaidYahoo Finance (ex-div)
2024-12-020.228 USDEx-dividend: 0.228 USD per sharePaidYahoo Finance (ex-div)
2024-09-030.228 USDEx-dividend: 0.228 USD per sharePaidYahoo Finance (ex-div)
2024-05-310.228 USDEx-dividend: 0.228 USD per sharePaidYahoo Finance (ex-div)
2024-03-010.218 USDEx-dividend: 0.218 USD per sharePaidYahoo Finance (ex-div)
2023-11-290.218 USDEx-dividend: 0.218 USD per sharePaidYahoo Finance (ex-div)
2023-09-010.218 USDEx-dividend: 0.218 USD per sharePaidYahoo Finance (ex-div)
2023-05-300.218 USDEx-dividend: 0.218 USD per sharePaidYahoo Finance (ex-div)
2023-03-060.208 USDEx-dividend: 0.208 USD per sharePaidYahoo Finance (ex-div)
2022-11-290.208 USDEx-dividend: 0.208 USD per sharePaidYahoo Finance (ex-div)
2022-08-300.208 USDEx-dividend: 0.208 USD per sharePaidYahoo Finance (ex-div)
2022-05-270.208 USDEx-dividend: 0.208 USD per sharePaidYahoo Finance (ex-div)
2022-03-040.198 USDEx-dividend: 0.198 USD per sharePaidYahoo Finance (ex-div)
2021-11-290.198 USDEx-dividend: 0.198 USD per sharePaidYahoo Finance (ex-div)
2021-08-300.198 USDEx-dividend: 0.198 USD per sharePaidYahoo Finance (ex-div)

KASE: status follows wording in the news headline (paid vs intends to pay). Yahoo: amounts are cash dividends per share on ex-dividend dates (UTC calendar date). stockscope.uz (UZ): amounts are per share in UZS by publication date (not necessarily ex-div).

Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)