Southern Copper Corporation Financial Ratios — SCCO Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	59.11	44.07	31.43	23.51	13.31	14	12.2	24.35	22.21	22.38	44.19	32.51	31.29	40.71	42.9
Return on Assets (%)	28.86	20.98	15.14	11.91	6.14	6.01	5.39	10.99	9.68	9.42	19.28	14.83	14.26	19.06	21.62
Return on Capital (%)	36.5	25.82	18.6	14.32	8.09	8.22	6.84	13.79	12.31	11.96	23.6	18.38	17.59	23.26	26.22
Return on Invested Capital (%)	35.36	27.22	18.21	14.26	8.05	8.07	6.63	13.6	12.1	11.87	22.86	17.37	17.12	22.15	24.72
Gross Margin (%)	55.25	53.59	45.11	43.23	31.86	31.57	41.03	42.46	40.01	41.07	57.01	45.81	44.21	50.26	53.59
EBITDA Margin (%)	57.39	56.24	49.19	46.27	38.15	41.1	49.44	50.1	48.28	48.8	62.84	52.07	50.79	55.98	58.65
Operating Margin (%)	53.17	51.36	42.54	38.58	28.03	29.08	39.36	40.6	37.79	39.08	55.47	44.15	42.36	48.58	52.17
Incremental Operating Margin (%)	61.18	134.02	124.66	181.23	110.31	44.86	82.74	59.32	-67.87	52.58	99.84	183.85	160.09	88.61	72.84
Pretax Margin (%)	50.58	44.59	39.86	35.74	23.57	23.35	34.6	36.49	33.31	34.39	52.1	42.28	39.97	46.86	50.55
Profit Margin (%)	34.26	29.01	27.19	23.03	14.59	14.43	10.95	21.74	20.39	19.67	31.07	26.26	24.51	29.53	32.3
Net Income to Common Margin (%)	34.26	29.01	27.19	23.03	14.59	14.43	10.95	21.74	20.39	19.67	31.07	26.26	24.51	29.53	32.3
Effective Tax Rate (%)	32.02	36.35	32.42	36.48	39.09	39.9	69.2	40.69	38.96	42.77	40.36	37.57	38.4	36.87	36.41
Dvd Payout Ratio (%)	88.44	161.18	35.2	28.37	36.36	17.83	61.94	69.67	85.01	73.15	72.22	101.82	126.52	48.15	56.98
Sustainable Growth Rate (%)	6.83	-26.96	20.37	16.84	8.47	11.5	4.64	7.38	3.33	6.01	12.28	-0.59	-8.3	21.11	18.46

Credit (USD)

Credit Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	2,746	4,214	4,205	4,181	5,952	5,954	5,957	5,960	7,987	7,523	7,464	7,103	7,030	6,998	7,414
ST Debt	10	10	- -	200	- -	- -	- -	- -	468	71	374	77	78	582	86
LT Debt	2,736	4,204	4,205	3,981	5,952	5,954	5,957	5,960	7,519	7,453	7,090	7,025	6,952	6,416	7,327
Total Debt/EBITDA	0.7	1.12	1.44	1.56	3.09	2.69	1.81	1.68	2.27	1.93	1.09	1.36	1.4	1.09	0.94
Net Debt/EBITDA	0.48	0.47	0.86	1.43	2.95	2.45	1.51	1.44	1.43	1.12	0.52	0.8	1.02	0.47	0.31
Total Debt/EBIT	0.76	1.23	1.66	1.87	4.21	3.81	2.27	2.07	2.9	2.41	1.23	1.6	1.68	1.26	1.06
Net Debt/EBIT	0.52	0.51	1	1.71	4.01	3.46	1.89	1.78	1.82	1.4	0.58	0.94	1.22	0.54	0.35
EBITDA to Interest Expense	20.99	21.76	14.89	19.32	9.13	7.61	10.75	12.83	10.32	10.63	19.24	15.38	15.38	19.16	21.31
EBITDA-CapEx/Interest Expense	20.99	21.76	14.89	19.32	9.13	7.61	10.75	12.83	10.32	10.63	19.24	15.38	15.38	19.16	21.31
EBIT to Interest Expense	19.44	19.87	12.88	16.11	6.71	5.38	8.56	10.4	8.08	8.51	16.98	13.04	12.83	16.63	18.96
Interest Expense	186	172	197	139	211	291	306	277	341	367	357	340	327	334	369
Common Equity/Total Assets	49.8	45.89	50.32	50.94	41.79	44.07	44.32	45.97	41.51	42.63	44.54	46.79	44.35	49.01	51.62
Long-Term Debt/Equity (%)	67.78	87.78	75.6	68.21	112.31	101.42	96.87	90.13	109.63	102.43	86.38	86.23	92.93	69.45	65.98
Long-Term Debt/Capital (%)	40.34	46.69	43.05	39.74	52.9	50.35	49.21	47.4	50.65	50.36	45.24	46.07	47.91	39.52	39.57
Long-Term Debt/Total Assets (%)	33.93	40.49	38.24	34.94	47.26	44.99	43.23	41.72	45.83	43.98	38.75	40.66	41.57	34.29	34.27
Total Debt/Equity (%)	68.03	87.99	75.6	71.63	112.31	101.42	96.87	90.13	116.46	103.4	90.94	87.18	93.97	75.75	66.76
Total Debt/Capital (%)	40.49	46.81	43.05	41.74	52.9	50.35	49.21	47.4	53.8	50.84	47.63	46.58	48.45	43.1	40.03
Total Debt/Total Assets (%)	34.05	40.58	38.24	36.69	47.26	44.99	43.23	41.72	48.68	44.39	40.79	41.11	42.03	37.39	34.67
Net Debt to Equity	47.01	36.63	45.53	65.4	107.13	92.12	80.53	77.36	73.13	59.93	43.2	51.33	68.21	32.48	22.03
Net Debt/Capital (%)	31.98	26.81	31.28	39.54	51.72	47.95	44.61	43.62	38.82	34.57	27.98	31.73	38.2	23.12	17.21
EBITDA	3,914	3,751	2,928	2,678	1,925	2,211	3,290	3,556	3,517	3,896	6,871	5,232	5,026	6,401	7,870
EBITDA-CapEx	3,914	3,751	2,928	2,678	1,925	2,211	3,290	3,556	3,517	3,896	6,871	5,232	5,026	6,401	7,870
Operating Income (Loss)	3,625	3,425	2,532	2,233	1,414	1,564	2,619	2,881	2,753	3,121	6,065	4,436	4,192	5,555	7,002

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	1.38	3.03	2.4	0.62	0.95	0.6	0.9	0.87	1.36	1.87	1.55	1.84	1.26	1.56	2.29
Current Ratio	3.11	5.02	4.36	2.07	2.7	2.57	2.71	2.61	2.83	3.48	2.73	4.2	3.19	2.75	3.89
Quick Ratio	2.27	3.9	3.16	1.16	1.55	1.27	1.74	1.67	1.98	2.69	2.19	3.04	2.15	2.11	3.23
CFO/Avg Current Liab	1.95	2.17	2.27	1.41	0.86	0.96	1.82	1.87	1.42	1.95	2.36	1.61	2.72	2.43	2.16
Common Equity/Total Assets	49.8	45.89	50.32	50.94	41.79	44.07	44.32	45.97	41.51	42.63	44.54	46.79	44.35	49.01	51.62
Long-Term Debt/Equity (%)	67.78	87.78	75.6	68.21	112.31	101.42	96.87	90.13	109.63	102.43	86.38	86.23	92.93	69.45	65.98
Long-Term Debt/Capital (%)	40.34	46.69	43.05	39.74	52.9	50.35	49.21	47.4	50.65	50.36	45.24	46.07	47.91	39.52	39.57
Long-Term Debt/Total Assets (%)	33.93	40.49	38.24	34.94	47.26	44.99	43.23	41.72	45.83	43.98	38.75	40.66	41.57	34.29	34.27
Total Debt/Equity (%)	68.03	87.99	75.6	71.63	112.31	101.42	96.87	90.13	116.46	103.4	90.94	87.18	93.97	75.75	66.76
Total Debt/Capital (%)	40.49	46.81	43.05	41.74	52.9	50.35	49.21	47.4	53.8	50.84	47.63	46.58	48.45	43.1	40.03
Total Debt/Total Assets (%)	34.05	40.58	38.24	36.69	47.26	44.99	43.23	41.72	48.68	44.39	40.79	41.11	42.03	37.39	34.67
CFO/Total Liabilities	51.66	35.82	34.21	24.4	12.06	12.54	25.9	29.12	20.02	28.78	42.54	30.69	38.65	46.67	46.24
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	7.2	5.98	4.75	4.36	3.18	3.59	4.84	3.85	3.87	5.1	5.46	5.49	6.67	7.05	9.43

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	9.67	9.78	9.9	10.78	10.21	9.63	8.09	7.89	8.8	8.4	9.01	7.3	7.81	9.81	8.55
Days Sales Outstanding	37.75	37.34	36.87	33.85	35.77	37.9	45.11	46.26	41.46	43.47	40.52	50	46.75	37.2	42.71
Inventory Turnover	5.18	4.65	4.7	4.29	4.06	3.94	3.82	3.94	4.16	4.66	4.89	5.48	5.44	5.51	5.91
Days Inventory Outstanding	70.4	78.55	77.65	85.01	89.89	92.59	95.45	92.72	87.73	78.3	74.67	66.59	67.13	66.29	61.75
Accounts Payable Turnover	6.28	6.87	6.74	6.59	5.8	6.23	6.36	6.11	6.93	7.69	7.96	8.78	8.43	9.02	8.45
Accounts Payable Turnover Days	58.11	53.14	54.15	55.38	62.97	58.58	57.4	59.72	52.67	47.46	45.85	41.56	43.28	40.45	43.21
Cash Conversion Cycle	50.04	62.75	60.36	63.48	62.69	71.9	83.17	79.26	76.53	74.3	69.34	75.02	70.6	63.04	61.25
Inventory to Cash Days	-32.65	-41.22	-40.78	-51.16	-54.13	-54.69	-50.34	-46.46	-46.27	-34.83	-34.15	-16.59	-20.37	-29.09	-19.03
Inventories	636	696	694	836	857	1,010	1,042	1,033	1,068	950	973	1,014	1,017	1,049	1,058
Raw Materials	252	284	304	301	321	337	364	378	363	352	314	345	404	432	423
Work In Process	290	311	305	200	189	232	308	257	260	249	341	330	313	344	328
Finished Goods	93	101	84	84	104	130	49	70	87	51	59	78	69	56	68
Other Inventory	- -	- -	- -	250	243	311	321	328	358	298	260	260	231	217	239

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	26,065	32,883	24,640	23,535	20,821	25,360	37,678	24,432	33,736	51,711	49,002	47,965	68,355	73,997	119,702
- Cash & Cash Equivalents	848	2,459	1,673	364	274	546	1,005	845	1,925	2,184	3,002	2,070	1,152	3,258	4,305
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	21	24	28	32	36	39	42	45	48	51	59	63	63	67	67
+ Total Debt	2,746	4,214	4,205	4,181	5,952	5,954	5,957	5,960	7,987	7,523	7,464	7,103	7,030	6,998	7,414
Enterprise Value	27,462	34,527	26,992	27,046	25,930	30,755	42,621	29,379	39,766	56,691	53,036	52,852	73,698	77,558	122,273
Total Capital	6,782	9,003	9,767	10,018	11,251	11,825	12,106	12,573	14,845	14,799	15,672	15,250	14,511	16,236	18,518
Total Debt/Capital (%)	40.49	46.81	43.05	41.74	52.9	50.35	49.21	47.4	53.8	50.84	47.63	46.58	48.45	43.1	40.03
Total Debt / EV	0.1	0.12	0.16	0.15	0.23	0.19	0.14	0.2	0.2	0.13	0.14	0.13	0.1	0.09	0.06
EV/Sales	4.03	5.18	4.53	4.67	5.14	5.72	6.4	4.14	5.46	7.1	4.85	5.26	7.45	6.78	9.11
EV/EBITDA	7.02	9.21	9.22	10.1	13.47	13.91	12.95	8.26	11.31	14.55	7.72	10.1	14.66	12.12	15.54
EV/EBIT	7.57	10.08	10.66	12.11	18.33	19.66	16.27	10.2	14.44	18.17	8.74	11.91	17.58	13.96	17.46
EV/Cash Flow to Firm	12.44	16.33	13.55	18.73	25.72	28.01	20.58	12.24	18.76	18.94	11.77	17.53	19.53	16.74	24.52
EV/Free Cash Flow to Firm	12.44	16.33	13.55	18.73	25.72	28.01	20.58	12.24	18.76	18.94	11.77	17.53	19.53	16.74	24.52
Diluted Market Cap	26,218	32,990	24,857	23,987	21,324	25,379	37,676	24,431	33,738	51,713	49,003	47,964	68,354	73,059	120,797
Diluted Enterprise Value	28,136	34,768	27,418	27,836	27,037	30,826	42,670	29,592	39,848	57,104	53,523	53,060	74,296	76,865	123,973
EV per Share	29.58	37.39	29.59	30.48	30.6	36.43	50.49	34.8	47.1	67.15	62.82	62.6	87.29	91.86	144.82
TTM Sales	6,819	6,669	5,953	5,788	5,046	5,380	6,654	7,097	7,286	7,985	10,934	10,048	9,896	11,433	13,420
TTM EBITDA	3,914	3,751	2,928	2,678	1,925	2,211	3,290	3,556	3,517	3,896	6,871	5,232	5,026	6,401	7,870
TTM Operating Income	3,625	3,425	2,532	2,233	1,414	1,564	2,619	2,881	2,753	3,121	6,065	4,436	4,192	5,555	7,002
TTM Cash Flow to Firm	2,207	2,114	1,992	1,444	1,008	1,098	2,071	2,399	2,120	2,993	4,505	3,015	3,774	4,633	4,987
TTM Free Cash Flow to Firm	2,207	2,114	1,992	1,444	1,008	1,098	2,071	2,399	2,120	2,993	4,505	3,015	3,774	4,633	4,987

Multiples (USD)

Valuation Multiples API ChatGPT

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2011	12/31/2012	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	12.61	16.46	13.37	17.69	24.24	27.49	19.06	10.93	17.65	18.58	11.42	17.11	19.13	16.52	25.42
EV/EBIT	7.57	10.08	10.66	12.11	18.33	19.66	16.27	10.2	14.44	18.17	8.74	11.91	17.58	13.96	17.46
Enterprise Value	27,462	34,527	26,992	27,046	25,930	30,755	42,621	29,379	39,766	56,691	53,036	52,852	73,698	77,558	122,273
Low Price	21.02	26.08	23.04	24.42	22.02	20.27	30.2	27.66	27.28	22.04	51.66	39.9	57.25	72.56	72.5
EV/Sales	4.03	5.18	4.53	4.67	5.14	5.72	6.4	4.14	5.46	7.1	4.85	5.26	7.45	6.78	9.11
EV/EBITDA	7.02	9.21	9.22	10.1	13.47	13.91	12.95	8.26	11.31	14.55	7.72	10.1	14.66	12.12	15.54
Price/Earnings	11.22	17.05	15.36	17.99	28.96	32.68	51.72	15.83	22.71	32.93	14.42	18.18	28.18	21.64	27.87
Price/Earnings Average	12.98	14.92	16.75	19.14	31.58	27.96	41.94	23.62	19.22	21.62	15.44	17.59	24.63	24.13	20.38
Price/Earnings High	18.73	17.76	22.48	21.64	36.92	35.83	52.24	29.89	23.18	33.33	19.47	23.87	28.94	30.45	29.56
Price/Earnings Low	8.4	12.49	13.1	16.57	25.95	22.05	35	15.13	15.5	11.85	12.84	12.77	19.93	17.91	14.25
Price/Book Value	6.49	6.9	4.45	4.05	3.96	4.35	6.17	3.72	4.95	7.16	6.01	5.93	9.21	8.07	10.84
Price/Book Value Average	7.51	6.04	4.86	4.31	4.31	3.72	5	5.55	4.19	4.7	6.44	5.74	8.05	9	7.93
Price/Book Value High	10.83	7.19	6.52	4.88	5.04	4.77	6.23	7.02	5.06	7.24	8.12	7.79	9.46	11.36	11.5
Price/Book Value Low	4.86	5.05	3.8	3.73	3.55	2.93	4.17	3.56	3.38	2.58	5.35	4.17	6.52	6.68	5.55
Price/Tangible Book Value	6.53	6.94	4.47	4.08	4.01	4.4	6.23	3.75	5	7.22	6.05	5.97	9.28	8.11	10.89
Price/Tangible Book Value Average	7.56	6.07	4.87	4.34	4.37	3.76	5.05	5.6	4.23	4.74	6.48	5.78	8.11	9.05	7.97
Price/Tangible Book Value High	10.9	7.23	6.54	4.91	5.11	4.82	6.3	7.09	5.1	7.3	8.17	7.84	9.53	11.42	11.56
Price/Tangible Book Value Low	4.89	5.08	3.81	3.76	3.59	2.97	4.22	3.59	3.41	2.6	5.39	4.2	6.56	6.72	5.57
Price/Sales	3.84	4.95	4.18	4.14	4.23	4.72	5.66	3.44	4.63	6.48	4.48	4.77	6.91	6.39	9
Price/Sales Average	4.45	4.33	4.55	4.41	4.61	4.04	4.59	5.13	3.92	4.25	4.8	4.62	6.04	7.13	6.58
Price/Sales High	6.42	5.15	6.11	4.98	5.39	5.17	5.72	6.5	4.73	6.55	6.05	6.27	7.09	8.99	9.55
Price/Sales Low	2.88	3.62	3.56	3.82	3.79	3.18	3.83	3.29	3.16	2.33	3.99	3.35	4.88	5.29	4.6
Price/Cash Flow	12.61	16.46	13.37	17.69	24.24	27.49	19.06	10.93	17.65	18.58	11.42	17.11	19.13	16.52	25.42
Price/Cash Flow Average	14.58	14.41	14.58	18.82	26.43	23.52	15.46	16.3	14.94	12.2	12.22	16.56	16.72	18.43	18.59
Price/Cash Flow High	21.04	17.15	19.57	21.27	30.91	30.14	19.25	20.64	18.02	18.8	15.41	22.47	19.65	23.26	26.97
Price/Cash Flow Low	9.44	12.06	11.41	16.29	21.72	18.55	12.9	10.45	12.05	6.68	10.16	12.02	13.53	13.68	13
Price/Free Cash Flow Average	14.58	14.41	14.58	18.82	26.43	23.52	15.46	16.3	14.94	12.2	12.22	16.56	16.72	18.43	18.59
Price/Free Cash Flow High	21.04	17.15	19.57	21.27	30.91	30.14	19.25	20.64	18.02	18.8	15.41	22.47	19.65	23.26	26.97
Price/Free Cash Flow Low	9.44	12.06	11.41	16.29	21.72	18.55	12.9	10.45	12.05	6.68	10.16	12.02	13.53	13.68	13
EV/Sales Average	4.7	4.58	4.94	4.99	5.63	5.04	5.34	5.86	4.76	4.93	5.21	5.13	6.64	7.55	6.76
EV/Sales High	6.66	5.4	6.49	5.55	6.39	6.18	6.47	7.23	5.57	7.23	6.46	6.78	7.69	9.44	9.7
EV/Sales Low	3.14	3.88	3.96	4.41	4.83	4.19	4.58	4.02	4	3.01	4.4	3.86	5.48	5.69	4.8
EV/EBITDA Average	8.2	8.15	10.05	10.79	14.76	12.27	10.8	11.7	9.85	10.1	8.29	9.84	13.07	13.49	11.53
EV/EBITDA High	11.6	9.61	13.19	12.01	16.76	15.03	13.09	14.43	11.53	14.82	10.28	13.01	15.15	16.87	16.54
EV/EBITDA Low	5.48	6.89	8.05	9.53	12.66	10.2	9.27	8.02	8.28	6.16	7.01	7.41	10.8	10.17	8.18
EV/EBIT Average	8.85	8.92	11.62	12.94	20.09	17.35	13.57	14.44	12.59	12.61	9.39	11.61	15.66	15.54	12.96
EV/EBIT High	12.53	10.52	15.26	14.4	22.81	21.25	16.44	17.8	14.73	18.5	11.65	15.35	18.16	19.43	18.59
EV/EBIT Low	5.91	7.55	9.31	11.43	17.23	14.42	11.64	9.9	10.59	7.69	7.94	8.74	12.95	11.71	9.2
Last Price	28.08	35.61	27.01	26.52	24.57	30.04	44.63	28.94	39.96	61.25	58.04	56.81	80.96	87.64	141.77
High Price	46.86	37.09	39.54	31.89	31.33	32.93	45.08	54.64	40.8	61.99	78.34	74.6	83.14	123.35	150.39
Enterprise Value Average	32,074	30,553	29,433	28,888	28,418	27,140	35,548	41,603	34,664	39,338	56,981	51,500	65,670	86,342	90,734
Enterprise Value High	45,417	36,028	38,630	32,150	32,262	33,246	43,051	51,290	40,556	57,727	70,662	68,080	76,137	107,954	130,156
Enterprise Value Low	21,430	25,861	23,578	25,521	24,373	22,559	30,489	28,513	29,141	23,998	48,136	38,783	54,278	65,070	64,390

Shares Outstanding	928	923	912	887	847	844	844	844	844	844	844	844	844	844	844
Diluted Weighted Avg Shares	934	926	920	904	868	845	844	844	844	844	844	844	844	834	852
Basic Weighted Avg Shares	934	926	920	904	868	845	844	844	844	844	844	844	844	834	852
Revenue per Share	7.3	7.2	6.47	6.4	5.81	6.37	7.88	8.41	8.63	9.46	12.95	11.9	11.72	13.72	15.75
EBITDA per Share	4.19	4.05	3.18	2.96	2.22	2.62	3.9	4.21	4.17	4.61	8.14	6.2	5.95	7.68	9.24
Operating Income per Share	3.88	3.7	2.75	2.47	1.63	1.85	3.1	3.41	3.26	3.7	7.18	5.25	4.97	6.66	8.22
Basic EPS, GAAP	2.5	2.09	1.76	1.47	0.85	0.92	0.86	1.83	1.76	1.86	4.02	3.13	2.87	4.05	5.09
Basic EPS from Cont Ops	2.51	2.1	1.76	1.48	0.85	0.92	0.87	1.83	1.77	1.87	4.04	3.14	2.88	4.06	5.1
Diluted EPS, GAAP	2.5	2.09	1.76	1.47	0.85	0.92	0.86	1.83	1.76	1.86	4.02	3.13	2.87	4.05	5.09
Diluted EPS from Cont Ops	2.51	2.1	1.76	1.48	0.85	0.92	0.87	1.83	1.77	1.87	4.04	3.14	2.88	4.06	5.1
Dividend per Share	2.23	3.39	0.62	0.42	0.31	0.16	0.54	1.28	1.51	1.37	2.93	3.2	3.66	1.96	2.92
Cash Flow per Share	2.23	2.16	2.02	1.5	1.01	1.09	2.34	2.65	2.26	3.3	5.08	3.32	4.23	5.3	5.58
Free Cash Flow per Basic Share	2.23	2.16	2.02	1.5	1.01	1.09	2.34	2.65	2.26	3.3	5.08	3.32	4.23	5.3	5.58
Cash & Equivalents per Share	1.48	2.81	2.06	0.79	1.04	0.71	1.25	1.25	2.38	3.07	4.13	2.7	2.07	4.15	5.81
Book Value per Share	4.33	5.16	6.07	6.54	6.21	6.91	7.23	7.78	8.07	8.56	9.65	9.58	8.79	10.86	13.07
Tangible Book Value per Share	4.3	5.13	6.04	6.5	6.13	6.83	7.16	7.71	7.99	8.49	9.59	9.51	8.72	10.8	13.01

Southern Copper Corporation

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)