Market Price

176.72 

1.43 0.8%

as of May 17 '22

52 Week Range:

158.27 216.32


Stock Analyzer Tutorials

S2O Stock Analyzer - General Info

General Info


type: video (mp4); length: 3:30

Demonstrates how to use Stock Analyzer, shows how to analyze a stock and explains in detail "General Info" section of the Stock Analyzer result page.

S2O Stock Analyzer - Financial Statements

Financial Statements


type: video (mp4); length: 5:10

Explains information presented in the Financial Statements section of the S2O Stock Analyzer: financial statements charts, absolute values and growth rates.

S2O Stock Analyzer - Growth Grade and Financial Ratios

Growth Grade and Financial Ratios


type: video (mp4); length: 5:09

Demonstrates how to use Growth Grade & Financial Ratios section; shows the difference between historical and year-over-year Growth Grade on the real life example.

S2O Stock Analyzer - Value Price

Value Price


type: video (mp4); length: 6:03

Demonstrates how to use Value Price (intrinsic value) and the Graham Number, MOS (margin of safety) and IRT - Investment Recovery Time; explains 3 different projection models used to compute value price - pessimistic, moderate and optimistic.

S2O Stock Analyzer - Price Charts

Price Charts


type: video (mp4); length: 8:34

Demonstrates basic rules of how to read a candlestick chart, long and short term moving averages, stochastic, MACD and relative strength (RS) charts. Explains how bull or bear market condition is computed.

General Info

Franco-Nevada Corporation operates as a gold-focused royalty and stream company in the United States, Latin America, Canada, Australia, Europe, and Africa, and internationally. It operates through two segment, Mining and Energy. The company manages its portfolio with a focus on precious metals, such as gold, silver, and platinum group metals; and energy comprising oil, gas, and natural gas liquids. The company was incorporated in 2007 and is headquartered in Toronto, Canada.

Financial Statements

The charts below show selected Annual and Quarterly Financial Data.

The purpose of these charts is to discover long and short term change dynamics. When numbers are growing year after year in the annual statements chart, the business become stronger and stronger and this is a good sign.

Quarterly Data Chart can be used to do a short term analysis. It makes sense to pay attention to the quarterly dynamics and do not wait for the next yearly statement. We should be alerted if we see that quarterly numbers are going down.

You can check "Annual Financial Statements" and "Quarterly Financial Statements" sections for exact numbers and growth rates.

Annual Statements

On a charts below the Line shows absolute values and the Bar chart shows Year-Over-Year Growth Rate for selected financial statement item. A consistent GROWTH is generally considered necessary to fund future growth from within a business.
NOTE: Growth Rate is not provided if either the latest period or the year-ago period contains a net loss. (source: WSJ Digest of Earnings)
TIP! move your mouse pointer over bar or a circle on any chart below to see details.

Financial Statements

Income Statement



 

Cash Flow Statement



 

Balance Sheet



 

Liquidity Ratios

Current Ratio


 

Current Ratio measures the ability to meet short term obligations. Generally accepted standard is 2 (current assets should be 2 times or 200% of current liabilities).

Quick Ratio


 

Measures immediate liquidity or the cash available to cover immediate liabilities. A safe margin would be at least 1 (100%).

Financial Leverage


 

Defined as total assets divided by total shareholders' equity. The higher the ratio, the more debt a company uses in its capital structure.

Profitability Ratios

ROA


 

Return on Assets (ROA) measures the income (profit) that is generated by the use of the assets of the business.

ROE


 

Return on Equity (ROE) is a measure of profitability that calculates how many dollars of profit a company generates with each dollar of shareholders equity. ROE is sometimes called "return on net worth."

ROIC


 

The Return on Invested Capital (ROIC) measure gives a sense of how well a company is using its money to generate returns. Some investors use this figure as a final evaluation to determine whether or not to invest in a company.

Annual Statements

Item Name Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20 Dec '21
Equity (BVPS) 18.36
21.35
22.51
25.71
25.42
31.64
31.52
34.62
33.84
34.92
38.84
growth rate 16.3% 5.4% 14.2% -1.1% 24.5% -0.4% 9.8% -2.3% 3.2% 11.2%
Earnings BIT 43.62
172.79
80.30
156.70
54.40
141.30
235.40
188.80
410.20
340.50
growth rate 296.2% -53.5% 95.1% -65.3% 159.7% 66.6% -19.8% 117.3% -17.0%
Avg.PE 80.00
526.32
359.46
238.19
155.06
112.50
134.12
66.66
87.99
42.46
growth rate 557.9% -31.7% -33.7% -34.9% -27.5% 19.2% -50.3% 32.0% -51.7%
ROA -0.26
3.34
0.37
3.28
0.69
3.10
4.32
2.86
6.74
6.00
12.43
growth rate 100.0% -88.9% 786.5% -79.0% 349.3% 39.4% -33.8% 135.7% -11.0% 107.2%
ROE -0.28
3.43
0.38
3.35
0.75
3.34
4.40
2.98
7.10
6.21
12.79
growth rate 100.0% -88.9% 781.6% -77.6% 345.3% 31.7% -32.3% 138.3% -12.5% 106.0%
ROIC -0.34
3.24
0.34
3.30
0.61
3.35
4.36
2.87
6.96
6.15
12.74
growth rate 100.0% -89.5% 870.6% -81.5% 449.2% 30.2% -34.2% 142.5% -11.6% 107.2%
Cur. Ratio 20.66
15.48
17.85
33.12
13.21
9.61
27.27
7.14
5.22
12.48
17.39
growth rate -25.1% 15.3% 85.6% -60.1% -27.3% 183.8% -73.8% -26.9% 139.1% 39.3%
Quick Ratio 20.55
15.20
16.95
31.50
11.21
8.62
25.53
5.80
4.31
11.80
16.18
growth rate -26.0% 11.5% 85.8% -64.4% -23.1% 196.2% -77.3% -25.7% 173.8% 37.1%
Leverage 1.02
1.03
1.03
1.02
1.16
1.02
1.02
1.06
1.04
1.03
1.03
growth rate 1.0% 0.0% -1.0% 13.7% -12.1% 0.0% 3.9% -1.9% -1.0% 0.0%
Balance Sheet Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20 Dec '21
Acct.Receivable 79.10
83.40
78.00
72.10
65.10
71.10
65.90
75.50
97.80
93.40
growth rate 5.4% -6.5% -7.6% -9.7% 9.2% -7.3% 14.6% 29.5% -4.5%
Acct.Payable 5.60
6.20
6.20
9.60
6.20
7.30
6.80
3.50
growth rate 10.7% 0.0% 54.8% -35.4% 17.7% -6.9% -48.5%
Cur.Assets 997.70
980.75
912.30
698.90
274.70
361.20
616.40
178.50
278.70
663.70
growth rate -1.7% -7.0% -23.4% -60.7% 31.5% 70.7% -71.0% 56.1% 138.1%
Total Assets 3,236.07
3,618.57
3,044.90
3,466.90
3,674.30
4,221.60
4,788.40
4,931.80
5,280.60
5,592.90
growth rate 11.8% -15.9% 13.9% 6.0% 14.9% 13.4% 3.0% 7.1% 5.9%
Cash 885.82
704.66
770.00
592.50
149.20
253.00
511.10
69.70
132.10
534.20
growth rate -20.5% 9.3% -23.1% -74.8% 69.6% 102.0% -86.4% 89.5% 304.4%
Inventory 0.00
2.70
7.10
4.40
0.50
growth rate 163.0% -21.3% -88.6%
Cur.Liabilities 48.30
63.36
51.10
21.10
20.80
37.60
22.60
25.00
53.40
53.20
growth rate 31.2% -19.4% -58.7% -1.4% 80.8% -39.9% 10.6% 113.6% -0.4%
Liabilities 74.52
105.75
81.10
61.40
511.30
75.10
82.90
299.90
218.40
149.10
growth rate 41.9% -23.3% -24.3% 732.7% -85.3% 10.4% 261.8% -27.2% -31.7%
LT Debt 0.00
0.00
457.30
207.60
80.00
growth rate -23.1% -61.5%
Equity 3,161.55
3,512.82
2,963.80
3,405.50
3,163.00
4,146.50
4,705.50
4,631.90
5,062.20
5,443.80
growth rate 11.1% -15.6% 14.9% -7.1% 31.1% 13.5% -1.6% 9.3% 7.5%
Common Shares 125.00
144.00
148.00
152.00
157.00
176.00
183.00
186.00
188.00
190.00
192.00
growth rate 15.2% 2.8% 2.7% 3.3% 12.1% 4.0% 1.6% 1.1% 1.1% 1.1%
Cash Flow Statement Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20 Dec '21
Capital Expenditures 42.50
567.90
142.20
857.90
1,020.40
747.10
501.20
989.60
445.20
312.60
growth rate 1,236.2% -75.0% 503.3% 18.9% -26.8% -32.9% 97.5% -55.0% -29.8%
Cash Dividends 54.88
86.90
101.80
90.70
94.10
118.10
125.80
136.10
138.20
154.90
growth rate 58.3% 17.2% -10.9% 3.8% 25.5% 6.5% 8.2% 1.5% 12.1%
Cash From OA 321.04
341.68
249.40
267.00
314.30
471.00
488.60
474.80
617.70
803.90
growth rate 6.4% -27.0% 7.1% 17.7% 49.9% 3.7% -2.8% 30.1% 30.1%
FCF per Share 1.74
-1.40
-1.32
-0.23
-3.94
-9.43
-0.25
-2.39
-1.34
3.76
0.29
growth rate -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 100.0% -92.3%
Sale Purchase of Stock 9.30
486.10
10.50
936.40
366.50
growth rate 5,126.9% -97.8% 8,818.1% -60.9%
FCF 249.00
-203.00
107.00
-590.00
-766.00
-276.00
-12.00
-514.00
173.00
491.00
195.00
growth rate -100.0% 100.0% -100.0% 0.0% 0.0% 0.0% 0.0% 100.0% 183.8% -60.3%
Income Statement Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20 Dec '21
Sales 458.69
476.32
400.90
442.40
441.00
609.70
672.70
650.90
841.70
1,017.30
growth rate 3.8% -15.8% 10.4% -0.3% 38.3% 10.3% -3.2% 29.3% 20.9%
Op.Income 31.23
154.39
80.30
156.70
54.40
141.30
235.40
188.80
410.20
340.50
growth rate 394.3% -48.0% 95.1% -65.3% 159.7% 66.6% -19.8% 117.3% -17.0%
IBT 43.62
172.79
34.00
157.00
48.50
167.90
236.00
189.10
405.90
339.50
growth rate 296.2% -80.3% 361.8% -69.1% 246.2% 40.6% -19.9% 114.7% -16.4%
Net Income -7.59
114.45
11.70
106.70
24.60
122.20
194.70
139.00
344.10
326.20
growth rate 100.0% -89.8% 812.0% -76.9% 396.8% 59.3% -28.6% 147.6% -5.2%
EPS -0.05
0.71
0.08
0.70
0.16
0.69
1.06
0.75
1.83
1.71
3.83
growth rate 100.0% -88.7% 775.0% -77.1% 331.3% 53.6% -29.3% 144.0% -6.6% 124.0%
Gross Profit 388.08
410.28
340.70
369.50
350.50
504.40
533.00
535.00
699.30
861.40
growth rate 5.7% -17.0% 8.5% -5.1% 43.9% 5.7% 0.4% 30.7% 23.2%
R&D 2.90
2.90
3.35
growth rate 0.0% 15.4%

Quarterly Statements

Item Name Sep '20 Dec '20 Mar '21 Jun '21 Sep '21
Earnings BIT 178.30
195.80
191.50
205.30
196.80
growth rate 9.8% -2.2% 7.2% -4.1%
Balance Sheet Sep '20 Dec '20 Mar '21 Jun '21 Sep '21
Acct.Receivable 93.50
93.40
102.30
115.70
186.80
growth rate -0.1% 9.5% 13.1% 61.5%
Acct.Payable 37.00
3.50
33.20
31.40
28.00
growth rate -90.5% 848.6% -5.4% -10.8%
Cur.Assets 601.00
663.70
677.00
358.90
584.90
growth rate 10.4% 2.0% -47.0% 63.0%
Total Assets 5,357.50
5,592.90
5,747.20
5,955.10
5,984.70
growth rate 4.4% 2.8% 3.6% 0.5%
Cash 466.80
534.20
538.50
197.70
346.70
growth rate 14.4% 0.8% -63.3% 75.4%
Inventory 0.20
0.50
2.80
0.90
0.60
growth rate 150.0% 460.0% -67.9% -33.3%
Cur.Liabilities 41.80
53.20
41.30
36.40
43.10
growth rate 27.3% -22.4% -11.9% 18.4%
Liabilities 127.00
149.10
144.10
155.60
155.50
growth rate 17.4% -3.4% 8.0% -0.1%
LT Debt
growth rate
Equity 5,230.50
5,443.80
5,603.10
5,799.50
5,829.20
growth rate 4.1% 2.9% 3.5% 0.5%
Common Shares 5,565.40
5,580.10
5,588.20
5,600.00
5,611.10
growth rate 0.3% 0.2% 0.2% 0.2%
Cash Flow Statement Sep '20 Dec '20 Mar '21 Jun '21 Sep '21
Capital Expenditures 136.00
138.10
190.60
543.60
7.10
growth rate 1.5% 38.0% 185.2% -98.7%
Cash Dividends 39.10
39.80
41.80
45.20
46.40
growth rate 1.8% 5.0% 8.1% 2.7%
Cash From OA 212.20
246.30
224.30
245.20
206.90
growth rate 16.1% -8.9% 9.3% -15.6%
Sale Purchase of Stock
growth rate
FCF 76.20
108.20
33.70
-298.40
199.80
growth rate 42.0% -68.9% -100.0% 100.0%
Income Statement Sep '20 Dec '20 Mar '21 Jun '21 Sep '21
Sales 279.20
303.70
308.30
346.60
315.80
growth rate 8.8% 1.5% 12.4% -8.9%
Op.Income 178.30
195.80
191.50
205.30
196.80
growth rate 9.8% -2.2% 7.2% -4.1%
IBT 179.10
198.20
191.30
204.70
196.20
growth rate 10.7% -3.5% 7.0% -4.2%
Net Income 153.90
176.70
171.50
175.30
166.00
growth rate 14.8% -2.9% 2.2% -5.3%
EPS
growth rate
Gross Profit 239.30
257.80
268.30
299.80
274.30
growth rate 7.7% 4.1% 11.7% -8.5%
R&D
growth rate

Growth Grade & Financial Ratios

All financial ratios below are calculated based on latest annual statements available and present the most up to date snapshot of a company finances.

Growth Grade

Historical Growth Grade:

B (74.55)

YOY Growth Grade:

D (38.07)

Click on buttons above for detailed yearly growth rates.

Market Ratios

Profitability Ratios

Liquidity Ratios

Efficiency Ratios

Value Price

PE and EPS

Historical Current Forward
PE 40.14 38.53 40.64
EPS / Growth 14.9% 4.59 10.3%

Value Price & Investment Recovery Time

Read more about Stock2Own value price in Stock Market: Fundamental Analysis.

Equity Growth Rate: 7.8%

Estimates Pessimistic Moderate Optimistic My Numbers
Rate of Return 15.0%
MOS Price % 50 %
Future EPS Growth 7.8% 11.0% 11.0%
Future PE 15.58 34.27 34.27
Future EPS 9.71 13.03 13.03
Value Price
MOS %
37.39
-78.8%
110.39
-37.5%
110.39
-37.5%
MOS Price 18.70 55.20 55.20
IRT 17.74 15.06 15.06

Graham Number:

NOTE: The Graham Number applies only to certain types of stocks in combination with a number of other criteria.

Read more about Graham Number in Stock Market: Fundamental Analysis.

Price Chart

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.

Risk / Reward Ratios

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.