← All companies ← BUUU Manual BWAY → ← BHP Metals & Mining CENX →
BVN, Buenaventura Mining Company Inc.
In terms of transition risks, Buenaventura faces potential regulatory, technological, and market-related challenges as part of the shift to a low-carbon economy.
According to our 2024 corporate carbon footprint inventory, total GHG emissions reached 396,157.56 tCO e with a location-based approach and 309,650.54 tCO e with a market-based approach.
The business
What it sells, where the money comes from, the kind of company it is.
The business in brief
read the 10-K →What this business is and what moves its needle, from its own SEC filings.
- What it is
- Revenue is led by Colquijirca (38%) and Uchucchacua (28%), with 6 more segments behind.
- Situation
- Capital build-out. Capital spending has surged to 29% of sales, today's earnings are charged less depreciation than tomorrow's will be. Cyclical. Margins collapse and recover repeatedly across the record; a single year, good or bad, misstates the through-cycle earning power.
- What moves the needle
- Operating margin has reached 39% at its best but run negative through the cycle (median −4.7%) on a 10% gross margin — so the question is which reading is truer: whether the median was pulled below zero by one-off charges, by the cycle, or by spending it is still growing into, and whether it settles back at a profit. Capital spending runs about 18% of sales, so the return earned on what it sinks into that plant weighs as much as the margin. On its own account, the filing leans hardest on customer concentration, set against the numbers in what the filing emphasizes, below.
- Is it a good business?
- Return on capital has rarely cleared the cost of capital (median −2%, above 15% in 0 of 7 years). Owner earnings, the cash-based check, have been thin too. The cycle and the balance sheet decide this one; the worst year tells more than the median, and the rest is in the 10-K.
Every line is arithmetic on the company's filings, shown in full in the sections below.
Where the money comes from
read the 20-F →The largest slice of sales is Colquijirca at 38%, but the profit engine is Energy: 4% of revenue and 67% of segment operating profit.
- Colquijirca38%$441M
- Uchucchacua28%$329M
- Orcopampa15%$170M
- Tambomayo11%$122M
- Industrial activities5%$63M33% of profit
- Energy4%$50M67% of profit
- Other-1%($13M)
From the segment footnote of the company's own 20-F. Shares are of total revenue; the profit bar shows each segment's share of segment operating profit, before unallocated corporate costs.
The record
Ten years of arithmetic, read across the cycle.
The record, 2015–2024
realized figures from each filing · older years to the left| 2015’15 | 2016’16 | 2017’17 | 2018’18 | 2019’19 | 2020’20 | 2021’21 | 2022’22 | 2023’23 | 2024’24 | TTMTTMDec 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||
| $930M | $1.1B | $1.2B | $1.2B | $868M | $677M | $900M | $825M | $824M | $1.2B | $1.2B | RevenueRevenue |
| 1% | 23% | 23% | 16% | 8% | 4% | 10% | 7% | 11% | — | — | Gross marginGross mgn |
| ($137M) | $132M | $106M | $58M | ($54M) | ($81M) | ($66M) | ($39M) | $21M | $446M | $446M | Operating incomeOp. inc. |
| −14.7% | 12.4% | 8.5% | 5.1% | −6.3% | −12.0% | −7.3% | −4.7% | 2.6% | 38.6% | 38.6% | Operating marginOp. mgn |
| ($317M) | ($323M) | $61M | ($13M) | ($12M) | ($136M) | ($264M) | $603M | $20M | $403M | $403M | Net incomeNet inc. |
| — | — | — | — | — | — | — | 0% | — | 28% | 28% | Effective tax rateTax rate |
| Cash flow & returns | |||||||||||
| $127M | $391M | $213M | $346M | $69M | $123M | ($233M) | $42M | $227M | $486M | $486M | Operating cash flowOp. cash |
| $233M | $193M | $210M | $239M | $226M | $190M | $187M | $177M | $181M | $151M | $151M | DepreciationDeprec. |
| $677M | $522M | ($58M) | $121M | ($145M) | $69M | ($157M) | ($738M) | $26M | ($67M) | ($67M) | Working capital & otherWC & other |
| $211M | $367M | $260M | $111M | $103M | $72M | $90M | $152M | $239M | $338M | $338M | CapexCapex |
| 22.7% | 34.3% | 21.0% | 9.7% | 11.8% | 10.6% | 10.0% | 18.4% | 29.0% | 29.3% | 29.3% | Capex / revenueCapex/rev |
| ($84M) | $25M | ($47M) | $235M | ($34M) | $51M | ($324M) | ($110M) | ($12M) | $148M | $148M | Owner earningsOwner earn. |
| −9.0% | 2.3% | −3.8% | 20.4% | −3.9% | 7.6% | −36.0% | −13.4% | −1.4% | 12.8% | 12.8% | Owner earnings marginOE mgn |
| ($84M) | $25M | ($47M) | $235M | ($34M) | $51M | ($324M) | ($110M) | ($12M) | $148M | $148M | Free cash flowFCF |
| −9.0% | 2.3% | −3.8% | 20.4% | −3.9% | 7.6% | −36.0% | −13.4% | −1.4% | 12.8% | 12.8% | Free cash flow marginFCF mgn |
| $0 | $8M | $22M | $23M | $22M | $0 | $0 | $19M | $19M | $18M | $18M | Dividends paidDiv. paid |
| $0 | $1M | $0 | $0 | — | — | — | — | — | — | — | BuybacksBuybacks |
| -3% | — | — | 1% | -2% | -3% | -3% | -1% | — | 11% | 11% | ROICROIC |
| -9% | -11% | 2% | -0% | -0% | -5% | -11% | 20% | 1% | 12% | 12% | Return on equityROE |
| −9% | −12% | 1% | −1% | −1% | −5% | −11% | 19% | 0% | 11% | 11% | Retained to equityRetained/eq |
| Balance sheet | |||||||||||
| $79M | $81M | $215M | $369M | $210M | $235M | $377M | $254M | $220M | $478M | $478M | Cash & investmentsCash+inv |
| — | $269M | $314M | $212M | $288M | $231M | $240M | $222M | $240M | $257M | $257M | ReceivablesReceiv. |
| — | $121M | $132M | $136M | $98M | $77M | $86M | $88M | $77M | $80M | $80M | InventoryInvent. |
| — | $273M | $233M | $188M | $166M | $196M | $260M | $248M | $294M | $367M | $367M | Accounts payablePayables |
| — | $117M | $213M | $160M | $219M | $112M | $67M | $62M | $23M | ($31M) | ($31M) | Operating working capitalOper. WC |
| — | $502M | $702M | $761M | $649M | $589M | $740M | $620M | $578M | $838M | $838M | Current assetsCur. assets |
| — | $445M | $521M | $399M | $565M | $360M | $845M | $380M | $442M | $480M | $480M | Current liabilitiesCur. liab. |
| — | 1.1× | 1.3× | 1.9× | 1.1× | 1.6× | 0.9× | 1.6× | 1.3× | 1.7× | 1.7× | Current ratioCurr. ratio |
| $4.5B | $4.3B | $4.3B | $4.2B | $4.1B | $4.0B | $4.6B | $4.5B | $4.5B | $5.0B | $5.0B | Total assetsAssets |
| ($79M) | ($81M) | ($215M) | ($369M) | ($210M) | ($235M) | ($377M) | ($254M) | ($220M) | ($478M) | ($478M) | Net debt / (cash)Net debt |
| -5.0× | 4.2× | 3.1× | 1.5× | -1.3× | -2.1× | -1.1× | -0.7× | 0.2× | 6.8× | 6.8× | Interest coverageInt. cov. |
| $3.4B | $2.8B | $2.8B | $2.8B | $2.8B | $2.6B | $2.4B | $3.0B | $3.0B | $3.4B | $3.4B | Shareholders’ equityEquity |
| Per share | |||||||||||
| 254M | 254M | 254M | 254M | 254M | 254M | 254M | 254M | 254M | 254M | 350M | Shares out (diluted)Shares |
| $3.66 | $4.21 | $4.87 | $4.53 | $3.42 | $2.66 | $3.55 | $3.25 | $3.24 | $4.55 | $3.30 | Revenue / shareRev/sh |
| $-1.25 | $-1.27 | $0.24 | $-0.05 | $-0.05 | $-0.53 | $-1.04 | $2.37 | $0.08 | $1.59 | $1.15 | EPS (diluted)EPS |
| $-0.33 | $0.10 | $-0.18 | $0.93 | $-0.13 | $0.20 | $-1.27 | $-0.43 | $-0.05 | $0.58 | $0.42 | Owner earnings / shareOE/sh |
| $-0.33 | $0.10 | $-0.18 | $0.93 | $-0.13 | $0.20 | $-1.27 | $-0.43 | $-0.05 | $0.58 | $0.42 | Free cash flow / shareFCF/sh |
| $0.00 | $0.03 | $0.09 | $0.09 | $0.09 | $0.00 | $0.00 | $0.07 | $0.07 | $0.07 | $0.05 | Dividends / shareDiv/sh |
| $0.83 | $1.44 | $1.02 | $0.44 | $0.40 | $0.28 | $0.36 | $0.60 | $0.94 | $1.33 | $0.96 | Cap. spending / shareCapex/sh |
| $13.33 | $11.11 | $11.21 | $11.06 | $10.91 | $10.34 | $9.32 | $11.85 | $11.84 | $13.35 | $9.69 | Book value / shareBVPS |
| 9-yr | 5-yr | |
|---|---|---|
| Revenue / share | +2.4%/yr | +5.9%/yr |
| Dividends / share | — | −3.6%/yr |
| Capital spending / share | +5.4%/yr | +26.9%/yr |
| Book value / share | +0.0%/yr | +4.1%/yr |
The record, charted
FY2015–2024Each measure over its full record; the current point and the worst year marked.
Owner earnings vs. net income
Owner earningsNet incomeThe accountant's number, and the cash an owner can take; the gap is the tell.
Where the cash went
ReinvestBuybacksDividendsAcquisitionsRetainedEach year's operating cash, by what management did with it: the mix, and how it drifts.
Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.
In fiscal 2024 the business reported $403M of profit but $148M of owner earnings: $254M less than the profit line, taken out by capital spending and the timing of cash.
| FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|
| Reported net income | $403M | $20M | $603M | ($264M) | ($136M) |
| Depreciation & amortizationnon-cash charge added back | +$151M | +$181M | +$177M | +$187M | +$190M |
| Working capital & othertiming of cash in and out, other non-cash items | −$67M | +$26M | −$738M | −$157M | +$69M |
| Cash from operations | $486M | $227M | $42M | ($233M) | $123M |
| Capital expenditurecash put back in to keep running and to grow | −$338M | −$239M | −$152M | −$90M | −$72M |
| Owner earnings | $148M | ($12M) | ($110M) | ($324M) | $51M |
| Owner-earnings marginowner earnings ÷ revenue | 13% | -1% | -13% | -36% | 8% |
Owner earnings is the cash an owner could pull out without starving the business: operating cash less the capital it must spend to hold its position .
Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.
Quality & stewardship
Returns, the balance sheet, capital allocation, and pay.
Owner’s Scorecard
“We have identified a material weakness in internal control related to ineffective ITGCs related to user access controls over certain information technology systems that support the Company's financial accounting system.”
The figures below are only as sound as the controls that produced them. read the note →
Will it survive?
- ComfortableOperating income $446M ÷ interest expense $65M
What this means
Operating profit covers interest with the kind of margin Graham wanted for a defensive holding. Necessary, not sufficient, it says solvent, not cheap.
- Net cash, debt-freeCash $478M − debt $0
What this means
Cash and short-term investments exceed every dollar of debt by $478M, on net the company owes nothing, and can act from strength when others can't. Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.
- Negative, funded by othersDSO 81 + DIO 37 − DPO 169 days
What this means
Days cash is tied up between paying suppliers and collecting from customers. A negative cycle is a quiet moat: suppliers and customers fund the operation (Buffett's “float”), the company grows on other people's money.
Is it a good business?
- Not enough dataIndustry peers: median 2%
What this means
The filing data didn't include the inputs for this check.
- Positive this year, negative across the cyclelatest $148M = operating cash $486M − maintenance capex $338M (positive this year), after an earlier loss stretch (10-yr median -4%)Industry peers: median 2%
What this means
What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's 13% of revenue this year, a -4% median across 10 years.
- Cash-backedCash from ops $486M ÷ net income $403M
In the filing’s words The filing discloses a material weakness in its financial controls — the reported numbers here, and the record built on them, are only as reliable as the controls that produced them.
What this means
How much of reported profit showed up as operating cash. Above 1× is reassuring; well below suggests earnings lean on accruals. One year is noisy, growth and working-capital swings distort it, and this is operating cash, not free cash. Watch the multi-year trend.
How is the cash used?
- Reinvests most of itDividends + buybacks $18M ÷ Owner Earnings $148M
What this means
Of $148M Owner Earnings, $18M (12%) went back to shareholders, $18M dividends, $0 buybacks. Returning most of it is the mark of a mature business with little left to reinvest at a high return; reinvesting most could mean a long runway, or empire-building. The split doesn't say which; the return earned on it (see ROIC) does.
- Investing or harvesting? 2.24×ExpandingCapex $338M ÷ depreciation $151M
What this means
Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.
Graham’s defensive tests · 0 of 4 met
Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.
- Adequate size NearRevenue ≥ $2B · $1.2B
What this means
Big enough to weather a storm. Graham's 1972 floor was ~$100M of sales (≈ $700M today); we use a $2B revenue line as a conservative modern stand-in.
- Strong liquidity NearCurrent ratio ≥ 2× · 1.75×
What this means
Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.
- Earnings stability MissA profit every year (10-yr record) · 6 loss years
What this means
Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.
- Dividend record MissUninterrupted dividends · 7 of 10 yrs
What this means
An unbroken dividend was Graham's mark of durability. He wanted twenty years; the filings show about ten, and a single suspension breaks the streak. Non-payers, many fine modern compounders, fall outside his defensive net by design.
- Earnings growth —Earnings +33% over the record · —
What this means
Earnings were negative early in the record, a growth rate isn't meaningful.
- Moderate price —P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
What this means
Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are $1.35/share (latest year $1.59), the averaged base the calculator's gate runs on, and book value is $13.36/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.
Durability & moat, 2015–2024
Whether the record’s returns held, and what the capital reinvested earned.
- Profitable years 4 of 10
What this means
Lost money in 6 year(s), look at what happened there before trusting the average.
- Operating margin 2% → 12% (3-yr avg ends)
What this means
Through the cycle the operating margin widened — about 2% early to 12% lately, median −5% — pricing power intact or improving.
- Worst year 2015 · −14.7% op. margin
What this means
Operations went underwater in 2015, understand why before trusting the good years.
- Share count −0.0%/yr
What this means
Roughly flat share count, little dilution, little buyback.
- Dividend record rising
What this means
Paid and raised the dividend across the record, the continuity Graham prized.
Does AI threaten the moat?
Low contestabilityThe moat is physical, regulated or balance-sheet-funded, the kind AI cuts costs within but does not contest.
AI is unlikely to contest a moat that is physical, regulated or balance-sheet-funded; here it reads more as a cost tool than a threat.
Read from the filing's own risk factors, paired with the industry's structure under its SIC code; the durability is read above, the price below.
All figures as filed; the source filing is linked above.
Current Position
as of fiscal year-end, Dec 31, 2024Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.
- Cash & short-term investments$478M
- Receivables$257M
- Inventory$80M
- Other current assets$24M
- Accounts payable$367M
- Other current liabilities$113M
From the company's latest filing.
How the cash was used, 2015–2024
Over the record, the business generated $1.8B of operating cash; how management split it reads as a reinvestor, most operating cash is plowed back into the business.
- Reinvested$1.9B · 108%
- Dividends$130M · 7%
- Buybacks$1M · 0%
- Returned to owners$131M
$130M as dividends and $1M as buybacks.
- Source of funding−$282M
Reinvestment and shareholder returns ran $282M beyond the operating cash the business generated, so the gap was financed off the balance sheet.
- Average price paid for buybacks—
Buybacks ran $1M over the span, but the filings don't tag the share count needed to deduce the average price paid.
- Net change in share count37.7%
The diluted count rose from 254M to 350M: issuance (stock pay, deals) outran any buybacks, so owners were diluted on net.
- Dividend record$0.07/sh
Paid in 7 of the years on record. It was cut at least once along the way.
Buybacks are gross of stock issued to staff; the share-count line above is the net of that, the figure that decides whether owners gained. The average price paid blends a year of purchases (and any accelerated repurchase), so it is close, not exact. The record of where the cash went and on what terms.
Inverting the record
Invert: instead of why Buenaventura Mining Company Inc. is a good business, the question is what would make owning it a mistake, and whether those marks are in the record. Disconfirming tests across 2015–2024.
1 of the 3 tests turned up something to look into; the other 2 came back clean.
- Look hereDid the share count rise anyway?37.7%
Diluted shares grew 37.7% over 2015–2024, even as the company spent $1M on buybacks. The repurchases were outrun by issuance — to staff, in a raise, or in a deal — and the filing says which; owners' slice still shrank. Read the buyback line beside this one, not on its own.
- Is it less profitable than it was?
- Did reported profit become cash?
Each test is read from the filings and is noisy alone; a flag can mark a cyclical trough or a year of heavy investment as easily as a problem. The filing says which.
Peers, Metals & Mining
The same industry, side by side on owner economics. Each figure is a through-cycle median, so a peak or trough year can’t distort it; the group median at the foot is the line to read each against.
| Company | Revenue | Gross margin | Op. margin | ROIC | Owner earn. margin |
|---|---|---|---|---|---|
| FCXFreeport-McMoRan Inc. | $25.2B | 29% | 25.5% | 15% | 13% |
| CLFCleveland-Cliffs | $18.6B | 14% | 8.4% | 16% | 9% |
| SCCOSouthern Copper Corporation | $13.4B | 52% | 41.5% | 18% | 24% |
| CDECoeur Mining Inc. | $2.1B | 79% | 4.3% | 2% | 2% |
| BVNBuenaventura Mining Company Inc. | $1.2B | 10% | -1.1% | -2% | -3% |
| MPMP Materials | $224M | — | -10.4% | -4% | -3% |
| MUXMcEwen Inc. | $198M | 77% | -43.0% | -9% | -7% |
| IAUXi-80 Gold Corp. | $95M | — | -177.0% | -15% | -157% |
| Group median | — | 41% | 1.6% | -0% | -0% |
The price
What a price has to assume.
What the price implies
reverse-DCFEnter the US price, in dollars: the NYSE/Nasdaq quote you hold. Per the filing's own cover, “each ADS representing one Common”; Buenaventura Mining Company Inc. reports in USD, so every figure in this tool is stated per ADS so your dollar quote reconciles exactly. The record tables elsewhere on this page remain as filed.
Type today's close and see the owner-earnings growth you'd have to believe to justify it, beside what Buenaventura Mining Company Inc. has delivered.
—
9.0% = the 4.55% 10-year Treasury (Jul 15, 2026) + 4.45 points of equity premium. The rate you require is yours to set.
Enter a price above to run it.
A dated snapshot of the price you typed, the assumptions you set, and what the page showed for them. A snapshot is never edited after it is saved. Your notebook is yours alone — the commitment states what is stored and what we will never do.
Graham capped the multiple at 15×; Buffett and Munger let that rule go: a wonderful business can deserve 50× if the thesis holds. The gate marks the bargain-hunter's floor.
Prefilled with the 10-year Treasury (4.55%, as of Jul 15, 2026). Edit it for today’s exact figure, or a AAA corporate yield.
Graham measured a stock against the bond you could own instead, the heart of his margin of safety. Enter a price above to weigh the owner-earnings yield against this bond.
Owner earnings $148M on 254M shares outstanding, per the 20-F cover, as of 2025-12-31; net cash $478M. The if-converted diluted count is 350M, 38% above the shares outstanding: the dilution overhang (convertibles, options) a buyer inherits. The base is the latest year by default; Normalize values it on the through-cycle median owner-earnings margin (to avoid paying on a peak year). Net of stock comp treats option pay as the expense it is. The dials set the multiple a growth belief justifies; the price, and every dollar on this page, is yours.
Manual order: ← BUUU its page in the Manual BWAY →
Industry order: ← BHP the Metals & Mining chapter CENX →