NIKL and EPI 1Q-24 Highlights

Nickel Mining

  • Revenues from ore sales declined by 41 percent to P2. 09 billion from P3. 55 billion last year, due to lower ore prices.
  • The Company’s operating mines sold a combined 2.61 million wet metric tons (WMT) of nickel ore during the period, slightly higher than last year’s 2.39 million WMT.
  • The weighted average nickel ore sales price during the period decreased by 48% percent to $13.84 per WMT against $26.80 per WMT in the same period last year.
  • The group’s consolidated Earnings before interest, taxes, depreciation, and amortization (EBITDA) totaled P1. 05 billion against P2. 21 billion from the prior year.
  • NAC recognized losses from its combined equity share in investments in the two HPAL plants in the amount of P193. 90 million against P252. 12 million income in the prior year.
  • Reported attributable net income of P2 02 million for 1Q-2024, which was down 79% YoY due to a reduction in ore revenues by 34% year-on-year and losses incurred from our HPAL operations.

Renewable Energy (Emerging Power Inc.)

  • EPI's operating asset Jobin-SQM Inc. (JSI) is presently operating at a total capacity of 172-MW with the new additional capacity achieved last February 28, 2024 from 100 MW YoY (began in July 2022); generation for 1Q24 is up 19.3% YoY to 44,881-megawatt hours.
  • JSI’s EBITDA up 3.6% YoY to P160. 1 million.
  • 145-MW plant pre-development activities underway with EPI's other long-term lease agreement with the Subic Bay Metropolitan Authority (SBMA). Preliminary studies and application of permits are ongoing.
  • Leyte Phase 1 - 120 MW project under Greenlight Renewables (JV with Shell) - notice to proceed (NTP) was issued in September 2023. The Project is on schedule with its construction and for COD in April 2025.
  • For Biliran Geothermal 2 MW pilot project, the turbines have been installed and energized since February 17, 2024. This paves the way to expand the development plan up to 10MW, which supports the goal of achieving its full potential of 50MW.

Financial Highlights (1Q’24 vs 1Q’23)

2019
2020
2021
2022
2023
1Q2024
1Q2023
EBITDA margin (1)
36%
43%
53%
51%
46%
40%
54%
Net income margin
21%
26%
39%
38%
24%
14%
24%
Ave. Ni LME price per pound (US$)
6.32
6.25
8.39
11.21
9.49
7.57
11.79
Average price in US$/WMTOre Exports
23.52
33.99
40.40
39.39
30.59
25.57
50.37
HPAL Deliveries
8.19
8.33
12.03
18.72
14.66
10.27
18.84
Effective Ni Pay factor (2)Ore Exports
16.94%
25.18%
24.11%
18.02%
16.54%
16.39%
21.11%
HPAL Deliveries
8.21%
8.33%
8.81%
9.63%
9.73%
9.03%
10.65%
Dividend Yield (3)
2.4%
10.8%
8.2%
7.2%
4.0%
N/A
N/A
Cash dividend payout ratio of PY earnings
32%
152%
151%
79%
50%
N/A
N/A
Source: Company Data
Notes:
(1) EBITDA is from Mining operations
(2) Ni Pay factor is the ratio of revenue to LME price for each unit of contained nickel sold.
(3) Dividend yield is computed as dividend per share divided by average NIKL price per share
*Using NIKL's average share price as of FY-2023

Shipments And Revenues By Ore Type

Full-year Comparison

Revenue – Variance Analysis

Full-year Comparison

Net Income – Variance Analysis

First Semester Comparison

  • NAC's Reported attributable net income at P202 million, down 79% YoY due to lower ore prices impacting our ore revenues and the losses incurred from the HPAL Plants.
  • HPAL operations registered loss of P194 million due to lower nickel and cobalt prices, a reversal from 1Q-23's P252 million net income.

Cost & Expenses – Variance Analysis

Full-year Comparison

Investment in HPAL Equity Earnings

Equity Earnings, in PHP Millions (1H-23 comparison)

  • The reduced Nickel and Cobalt prices had impacted Equity earnings from investments in the HPAL operations

JSI Financial Highlights (1Q’2023 to 1Q’2024)

1Q’2023
1Q’2024
YoY% change
Generation (in MWh)
37,628
44,881
19.3% ▲

Due to energization of Phase 4A

EBITDA (Php in millions)
154.5
160.1
3.6% ▲
Achieved positive growth despite additional maintenance costs
EBITDA Margin
85%
79%
-6.9% ▼
Within 80-85% target range
Source: Company Data