Frontierby eninvs

Language: EN · RU

← Region

Northam Platinum (NPH) ZAR

At a glance: strengths & risks
Revenue growing (+7%)Profit falling (-17%)Margins compressing (20%→16%)

Sector: PGM mining

ZA_NPH

Price chart

260.71 ZARDay 1.30%

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
260.71 ZAR · 1.30%
Market cap
101.8 bn ZAR

Growth

Δ revenue y/y
60.0%
Δ EBITDA y/y
274.8%

Multiples

P/E (LTM)
11.1x
P/B (FY)
3.2x
P/E (ann.)
6.4x
EV/EBITDA (LTM)
10.4x
EV/EBITDA (ann.)
7.8x

Cash return

Dividend yield
3.5%
FCF yield (LTM)
1.1%

Value creation

to target market cap (spot commodity model)
Upside (potential)

Liquidity

Daily turnover (listing)
422.2 mln ZAR

Shares: yahoo_fundamentals_timeseries/NPH.JO

Amounts: USD (converted) · As reported
Converted modes use NBK / ECB-linked rates: balance sheet date for BS items, period average for P&L and cash flow (see filing row evidence). As reported keeps each row in its filing currency.

Financial results

Monetary columns are in B ZAR, 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.

DatePeriodStatusRevenueB ZAROperating profitB ZARD&AB ZAREBITDAB ZARNet profitB ZAROperating CFB ZARCapex + M&AB ZARAssetsB ZAREquityB ZARROE (annualized)Net debtB ZARSource
2025-12-31H1 2026 (6M)OK23.3
y/y 60.0%
5.8
y/y 461.6%
0.8
y/y 12.2%
6.6
y/y 274.8%
7.9
y/y 3192.6%
6.6-2.767.4
y/y 27.1%
39.3
y/y 28.9%
44.2%1.2Link
2025-06-30H2 2025 (6M)OK18.4
y/y 16.5%
2.5
y/y 1.9%
0.8
y/y 1.9%
3.2
y/y 1.9%
1.2
y/y -1.3%
4.3-2.558.1
y/y 7.5%
32.1
y/y 5.5%
4.8%5.4
2024-12-31H1 2025 (6M)OK14.5
y/y -3.1%
1.0
y/y -56.5%
0.7
y/y 10.9%
1.8
y/y -41.8%
0.2
y/y -55.0%
0.4-2.453.0
y/y -5.9%
30.4
y/y 0.0%
1.6%2.3Link
2024-06-30H2 2024 (6M)OK15.8
y/y
2.4
y/y
0.7
y/y
3.2
y/y
1.3
y/y
2.8-2.254.0
y/y -10.4%
30.5
y/y -3.1%
5.9%3.4
2023-12-31H1 2024 (6M)OK15.0
y/y
2.4
y/y
0.7
y/y
3.0
y/y
0.5
y/y
0.7-2.456.4
y/y
30.4
y/y
3.4%-1.7Link
2023-06-30FY 2023 (12M)OK39.5
y/y
15.5
y/y
1.1
y/y
16.6
y/y
2.6
y/y
14.0-5.560.3
y/y
31.5
y/y
9.7

Revenue & EBITDA

RevenueEBITDA

Quarterly values (ZAR mln)

05 00010 00015 00020 0002023 H12023 H22024 H12024 H22025 H12025 H2

Year-over-year change

-75%-50%-25%0%25%2023 H12023 H22024 H12024 H22025 H12025 H2

Cash flow

FCF (ZAR mln)

-10 000-5 00005 00010 00015 0002023 H12023 H22024 H12024 H22025 H12025 H2

Net debt / cash (ZAR mln)

-2 50002 5005 0007 50010 0002023 H12023 FY2024 H12024 FY2025 H12025 FY

Profit and cash

Profit is cash-backed
In a typical year of 2022–2025 operating cash flow came to 2.58x of reported net profit; after capex, 0.27x.
year2022202320242025
cash flow / profit1.16x5.48x1.97x3.18x
accruals, % of assets-2.7%-19.0%-3.2%-5.6%
Last twelve months (to 2025-12-31): 1.20x of profit came back as operating cash flow.
net debt / EBITDA 1.1x · capex 4.0x of depreciation
Read from the reported annual statements: cash flow / profit is the median of the yearly operating cash flow over net profit for the years shown; accruals are (profit − operating cash flow) / assets, the classic gap between what was booked and what was collected. A gap can be growth in working capital, capitalised costs, revaluations or profit from associates — the panel points at it, the statements explain it. Not investment advice.

Key-commodity price — Platinum

Current 1 757spot vs LTM +16%

Commodity-player potential

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

Upside: -38.6%

Main driver: Platinum +35% vs LTM; revenue ×1.16 vs costs ×1.04; EBITDA 9 988→10 277; at 6.1× EV/EBITDA → -39%.

Product prices — moves vs the LTM average

CommodityShareSpotLTM3-yrvs LTM, $vs LTM, ZAR3y vs LTM
Platinum (rev)+45%1 756.901 301.451 313.82+35%+21%+1%
Palladium (rev)+30%1 325.501 174.671 208.97+13%+1%+3%
Rhodium (rev)+25%8 800.006 280.756 383.76+40%+26%+2%

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

1 · Reported baseline (LTM)
LTM revenue41 617
LTM EBITDA9 988
LTM cash costs (revenue − EBITDA)31 630
2 · Revenue projection
Revenue multiplier — spot×1.162 (+16%)
= Spot revenue48 380
Revenue multiplier — 3y price×0.912 (-9%)
= 3-year-price revenue37 963
3 · Costs projection
Cost multiplier — spot×1.040 (+4%)
= Spot cash costs32 895
Cost multiplier — 3y price×1.040 (+4%)
= 3-year-price cash costs32 895
4 · EBITDA projection (revenue − costs)
= Spot EBITDA15 485
= 3-year-price EBITDA5 068
Conservative EBITDA = min(spot, avg)10 277
5 · Valuation → target market cap
Historical EV/EBITDA (75th pct)6.1x
Target EV = EV/EBITDA × conservative EBITDA62 633
Net debt1 170
Target market cap = EV − net debt61 463
Current market cap100 030

Upside = target market cap ÷ current − 1 = -38.6%

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 FY39 54829 009+36.3%16 60410 189+63.0%
2024 FY30 76628 300+8.7%6 2644 436+41.2%
2025 FY32 90131 726+3.7%5 1346 244-17.8%

Revenue growth & acceleration

Growth accelerating ▲
Last-year revenue growth +7% vs -22% the year before — a +29.1 pp move. 3-year CAGR -1%.
revenue growth by year: 2023 +16% · 2024 -22% · 2025 +7%
The growth-acceleration signal behind the GARP+acceleration strategy — it favours companies whose revenue growth is speeding up and flags those slowing down (the second derivative of growth).

EV/EBITDA — LTM vs projected

Projected EV/EBITDA 6.5x · target 75th pct (3y) 16.4x · LTM avg 12.0x

EV/EBITDA (LTM)EV/EBITDA (projected)target 75th pct (projected, 3y)

Dividends

Paid (completed)

DatePer shareDetailsStatusSource
2026-03-18700 ZAREx-dividend: 700 ZAR per sharePaidYahoo Finance (ex-div)
2025-09-17200 ZAREx-dividend: 200 ZAR per sharePaidYahoo Finance (ex-div)
2025-03-1815 ZAREx-dividend: 15 ZAR per sharePaidYahoo Finance (ex-div)
2024-09-1870 ZAREx-dividend: 70 ZAR per sharePaidYahoo Finance (ex-div)
2024-03-19100 ZAREx-dividend: 100 ZAR per sharePaidYahoo Finance (ex-div)
2023-09-13600 ZAREx-dividend: 600 ZAR 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)

Financial results, valuation multiples (P/E, P/B, EV/EBITDA), profitability and dividend yield of Northam Platinum (NPH) — from primary filings.

Northam Platinum is an independent integrated producer of platinum group metals, operating the Zondereinde, Booysendal and Eland mines in South Africa.

Frequently asked questions

What is Northam Platinum (NPH)'s P/E ratio?
Northam Platinum (NPH) trades at a P/E of 11.1x (price to trailing 12-month earnings).
What is Northam Platinum (NPH)'s EV/EBITDA?
Northam Platinum (NPH) trades at 10.4x EV/EBITDA.
What is Northam Platinum (NPH)'s P/B ratio?
Northam Platinum (NPH) trades at a P/B of 3.2x.
What is Northam Platinum (NPH)'s dividend yield?
Northam Platinum (NPH)'s trailing 12-month dividend yield is 3.5%.
What is Northam Platinum (NPH)'s return on equity (ROE)?
Northam Platinum (NPH)'s ROE is 42.2%.
What is Northam Platinum (NPH)'s market capitalization?
Northam Platinum (NPH)'s market cap is 101.8 bn ZAR.

See also: South African Stocks (2026): Gold, Cheap Banks and the JSE Discount · The Cheapest Metals & Mining Stocks (2026): Copper, Steel, Silver by Valuation · The Cheapest Stocks in the World (2026): What Value Investing Says About Buying Cheap · global valuation map