Saturday 17 October 2026
Export HBM’s income statement to Excel — free account
HudBay Minerals Inc
HudBay Minerals Inc’s revenue for fiscal 2025 (year ended December 2025) was $2.2 billion, up 9.39% from fiscal 2024. In the quarter to June 2026, revenue grew 17.7%, EPS grew 13.3%, free cash flow grew 4.51% and total debt fell 19.5%, each against the same quarter a year earlier. Revenue growth for three consecutive years.
23.62
0.60
−2.48%
Follow HBM
| Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | Dec '23 | Dec '24 | Dec '25 | |
|---|---|---|---|---|---|---|---|---|---|---|
P/E ratio |
0.00 | 15.64 | 14.45 | 0.00 | 0.00 | 0.00 | 19.58 | 27.30 | 45.00 | 13.88 |
Piotroski F-Score |
6 | 8 | 6 | 2 | 4 | 4 | 6 | 6 | 8 | 7 |
P/S ratio |
1.25 | 1.60 | 0.84 | 0.88 | 1.67 | 1.26 | 0.91 | 1.00 | 1.51 | 3.55 |
Altman Z-Score |
0.78 | 1.21 | 1.07 | 0.42 | 0.64 | 0.65 | 0.74 | 0.82 | 1.34 | 2.51 |
Altman Z″-Score (non-manufacturers) |
1.28 | 1.95 | 2.27 | 0.78 | 0.94 | 0.52 | 0.87 | 1.18 | 2.02 | 2.30 |
P/FCF ratio |
5.01 | 7.73 | 4.27 | 20.99 | 0.00 | 57.63 | 7.29 | 8.63 | 9.56 | 33.02 |
Beneish M-Score |
(3.36) | (3.13) | (2.95) | (2.56) | (1.17) | (3.02) | (3.48) | (2.33) | (3.03) | (2.13) |
P/Operating CF |
10.10 | 17.31 | 8.98 | 10.99 | 15.10 | 19.52 | 15.43 | 7.41 | 12.81 | 37.49 |
Dividend Safety Score |
— | — | — | — | — | — | — | — | — | 66 |
P/B ratio |
0.80 | 1.06 | 0.57 | 0.59 | 1.08 | 1.28 | 0.85 | 0.77 | 1.15 | 2.43 |
Price to Tangible BV |
0.81 | 1.06 | 0.57 | 0.59 | 1.09 | 1.30 | 0.88 | 0.82 | 1.20 | 2.53 |
EV/Sales |
2.22 | 2.10 | 1.19 | 1.42 | 2.37 | 1.91 | 1.61 | 1.66 | 1.79 | 3.76 |
EV/EBITDA |
5.35 | 5.24 | 3.27 | 0.00 | 10.24 | 9.43 | 4.90 | 4.48 | 4.69 | 6.42 |
EV/Operating CF |
5.28 | 5.45 | 3.67 | 5.64 | 10.80 | 7.47 | 4.82 | 5.88 | 5.43 | 11.76 |
EV/FCF |
8.88 | 10.16 | 6.09 | 33.95 | (21.25) | 87.39 | 12.85 | 14.25 | 11.33 | 34.98 |
Quick Ratio |
1.02 | 1.24 | 1.97 | 1.31 | 1.33 | 0.95 | 0.78 | 0.86 | 1.55 | 0.77 |
Current Ratio |
1.39 | 1.61 | 2.36 | 1.69 | 1.68 | 1.29 | 1.17 | 1.25 | 1.95 | 0.95 |
Net Debt/EBITDA |
2.33 | 1.26 | 0.98 | (36.70) | 3.00 | 3.21 | 2.12 | 1.75 | 0.72 | 0.36 |
Debt/Assets |
27.87% | 22.51% | 22.52% | 23.93% | 25.71% | 27.25% | 28.79% | 25.39% | 20.99% | 16.68% |
Debt/Equity |
0.70 | 0.50 | 0.48 | 0.58 | 0.71 | 0.85 | 0.79 | 0.61 | 0.44 | 0.32 |
Asset Turnover |
0.25 | 0.31 | 0.31 | 0.27 | 0.24 | 0.32 | 0.33 | 0.35 | 0.37 | 0.38 |
Operating CF/Net income |
(13.50) | 3.86 | 5.61 | (0.90) | (1.66) | (1.58) | 6.93 | 7.18 | 8.69 | 1.24 |
Capex/Depreciation |
(0.64) | (1.19) | (0.80) | (0.96) | (1.25) | (1.23) | (1.15) | (0.85) | (0.94) | (1.24) |
Interest Coverage |
1.02 | 2.08 | 1.97 | (4.22) | (0.45) | 0.24 | 3.17 | 3.90 | 5.74 | 15.10 |
| (1.98%) | 7.21% | 3.98% | (17.08%) | (8.15%) | (15.38%) | 4.62% | 3.51% | 3.16% | 19.34% | |
| (0.79%) | 3.04% | 1.81% | (7.52%) | (3.17%) | (5.26%) | 1.57% | 1.38% | 1.42% | 9.71% | |
ROIC |
3.72% | 7.82% | 6.90% | (7.17%) | (0.95%) | 0.46% | 5.17% | 5.62% | 7.81% | 15.48% |
Return on Tangible Assets |
(0.88%) | 3.31% | 2.00% | (8.74%) | (3.58%) | (6.28%) | 1.94% | 1.49% | 1.63% | 12.28% |
Average Days of Receivables |
54.94 | 40.48 | 29.54 | 33.41 | 51.34 | 49.59 | 30.55 | 44.43 | 42.73 | 62.57 |
Research and Development Expense of Revenue |
0.42% | 1.10% | 1.94% | 2.49% | 1.57% | 2.61% | 2.36% | 1.73% | 2.11% | 2.09% |
Selling, General and Administrative Expense of Revenue |
3.35% | 3.02% | 1.85% | 2.92% | 3.79% | 2.86% | 2.33% | 2.32% | 2.82% | 4.28% |
Intangible Assets out of Total Assets |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.02 | 0.02 | 0.02 |
Share Based Compensation of Revenue |
0.88% | 1.14% | (0.16%) | 0.22% | 1.37% | 0.81% | 0.14% | 0.44% | 0.95% | 2.77% |
Graham Net Nets |
(1.59) | (0.87) | (1.41) | (1.80) | (1.21) | (1.31) | (1.67) | (1.43) | (0.59) | (0.23) |
Graham Number |
0.00 | 10.72 | 7.83 | 0.00 | 0.00 | 0.00 | 5.93 | 5.65 | 5.33 | 16.21 |
Earnings Yield |
(2.50%) | 6.40% | 6.92% | (31.70%) | (7.86%) | (12.83%) | 5.11% | 3.66% | 2.22% | 7.20% |
Free Cash Flow Yield |
19.95% | 12.94% | 23.41% | 4.76% | (6.65%) | 1.74% | 13.73% | 11.58% | 10.46% | 3.03% |
Revenue per Share |
4.79 | 5.76 | 5.64 | 4.74 | 4.18 | 5.74 | 5.58 | 5.44 | 5.36 | 5.59 |
Operating CF per Share |
2.01 | 2.22 | 1.84 | 1.19 | 0.92 | 1.47 | 1.86 | 1.53 | 1.77 | 1.79 |
Capex per Share |
(0.82) | (1.03) | (0.73) | (0.99) | (1.38) | (1.35) | (1.16) | (0.90) | (0.93) | (1.19) |
Free Cash Flow per Share |
1.20 | 1.19 | 1.10 | 0.20 | (0.47) | 0.13 | 0.70 | 0.63 | 0.84 | 0.60 |
Cash per Share |
0.64 | 1.48 | 2.01 | 1.52 | 1.69 | 1.07 | 0.87 | 0.82 | 1.58 | 1.44 |
Shareholders Equity per Share |
7.48 | 8.67 | 8.34 | 7.07 | 6.51 | 5.65 | 6.00 | 7.10 | 7.03 | 8.17 |
Interest Debt per Share |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Book value per Share |
7.48 | 8.67 | 8.34 | 7.07 | 6.51 | 5.65 | 6.00 | 7.10 | 7.03 | 8.17 |
Free Cash Flow |
282.25 | 289.81 | 288.65 | 51.65 | (121.70) | 32.89 | 182.94 | 196.60 | 317.30 | 237.80 |
Working Capital |
121.54 | 251.39 | 445.23 | 271.28 | 306.89 | 147.51 | 76.53 | 135.80 | 511.30 | (65.60) |
Capital Expenditures |
(192.82) | (249.76) | (190.90) | (259.20) | (361.18) | (352.18) | (304.86) | (280.30) | (348.90) | (469.50) |
Net Current Asset Value |
(2,256.74) | (1,950.13) | (1,734.39) | (1,949.90) | (2,211.16) | (2,482.67) | (2,229.95) | (2,432.60) | (1,791.70) | (1,829.20) |
EV/EBIT |
14.76 | 8.35 | 5.88 | 0.00 | 0.00 | 157.35 | 10.97 | 9.43 | 9.03 | 9.08 |
Capex to Sales |
0.17 | 0.18 | 0.13 | 0.21 | 0.33 | 0.23 | 0.21 | 0.17 | 0.17 | 0.21 |
Price to Operating Income |
8.33 | 6.36 | 4.13 | 0.00 | 0.00 | 103.76 | 6.22 | 5.71 | 7.62 | 8.57 |
| Other line items | ||||||||||
Depreciation/Fixed assets |
0.08 | 0.05 | 0.06 | 0.07 | 0.08 | 0.08 | 0.07 | 0.08 | 0.09 | 0.08 |
Cash ROIC |
8.95% | 8.20% | 7.68% | 1.56% | (3.64%) | 1.09% | 6.01% | 5.16% | 7.22% | 4.91% |
Accounts Receivable Turnover |
5.57 | 8.62 | 10.72 | 10.65 | 8.19 | 8.40 | 8.95 | 10.30 | 9.14 | 7.18 |
Accounts Payable Turnover |
5.08 | 5.39 | 5.92 | 5.96 | 4.95 | 6.22 | 5.65 | 5.76 | 5.76 | 4.79 |
Inventory Turnover |
7.79 | 7.82 | 8.45 | 8.44 | 7.47 | 9.09 | 7.56 | 7.16 | 7.25 | 7.40 |
Average Days of Payables |
68.37 | 73.18 | 57.13 | 64.67 | 80.78 | 55.32 | 65.16 | 67.32 | 67.21 | 85.24 |
Days of Inventory on Hand |
45.32 | 52.07 | 39.36 | 46.66 | 49.58 | 42.19 | 47.76 | 58.32 | 49.10 | 49.54 |
Average Receivables |
202.77 | 162.71 | 137.34 | 116.22 | 133.46 | 178.86 | 163.21 | 164.02 | 221.15 | 307.80 |
Average Payables |
178.42 | 184.39 | 185.53 | 182.18 | 212.78 | 220.46 | 209.62 | 225.38 | 254.75 | 306.50 |
Average Inventory |
116.33 | 127.07 | 130.08 | 128.65 | 140.96 | 150.78 | 156.73 | 181.16 | 202.35 | 198.30 |
Average Assets |
4,468.07 | 4,592.29 | 4,706.83 | 4,573.35 | 4,563.85 | 4,641.44 | 4,471.09 | 4,819.27 | 5,400.10 | 5,855.45 |
Average Common Equity |
1,775.25 | 1,937.78 | 2,145.60 | 2,013.49 | 1,773.96 | 1,588.32 | 1,524.32 | 1,889.30 | 2,427.10 | 2,939.20 |
Columns are period end dates