Every figure this model derived for NEM, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 2,895,000,000 | PaymentsToAcquireProductiveAssets |
2026-06-30 |
| cash | 9,009,000,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 13,306,000,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 5,226,000,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 35,243,000,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 233,000,000 | InterestPaidNet |
2025-12-31 |
| ocf | 12,628,000,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 25,767,000,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 99,000,000 | AllocatedShareBasedCompensationExpense |
2025-12-31 |
The figures themselves rather than their scores — what somebody looking up NEM on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 61.51 |
| current ratio | 2.55 |
| current ratio reported | 2.55 |
| dilution pct | -3.49 |
| ebit cagr | 230.09 |
| ebit yoy | 57.12 |
| ev ebit | 10.26 |
| ev owner earnings | 14.06 |
| ev sales | 5.26 |
| fcf margin | 37.77 |
| growth cv | 1.36 |
| interest cover | 56.68 |
| operating margin | 51.25 |
| owner earnings margin | 37.39 |
| revenue growth | 25.18 |
| revenue growth per share | 29.7 |
| roic | 33.31 |
| rule of 40 | 76.43 |
| sbc pct revenue | 0.38 |
What this model itself distrusts about NEM's figures. Written by the derivation as it ran, not added afterwards.