Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

Nordic Mining ASA Investor Presentation 2017

Oct 30, 2017

3678_rns_2017-10-30_3ca0e725-64dd-4054-a114-0ab0d7c1fda4.pdf

Investor Presentation

Open in viewer

Opens in your device viewer

Engebø Rutile and Garnet Project – Prefeasibility Study

30 October 2017

Exploration and production of high-end minerals and metals

Nordic Mining ASA | N-0250 Oslo | Norway | Tel +47 22 94 77 90 | Fax +47 22 94 77 01 | Org. no 989 796 739 | [email protected]

AGENDA

✓ Presentation of the Engebø Prefeasibility Study

  • - CEO Ivar S. Fossum
  • - CFO Lars K. Grøndahl

✓ Q&A session

Summary of the Engebø Prefeasibility Study (PFS)

1 World class rutile and garnet deposit

Large outcropping deposit of natural rutile and garnet
High grades, low impurities
Geotechnically stable, enables efficient mining
2 Solid market fundamentals, favourable
location


Minerals with unique properties and growing demand
Significant supply deficit for both minerals in Europe
Cost-efficient shipping to European and overseas markets
3 Scalable operation with limited
environmental footprint


Expandable project capacity, increased garnet sales
Favourable
internal logistics
Zoning plan and environmental permit granted
4 Project pre-tax NPV8%
of USD 332
mill; IRR 24%


Low initial CAPEX (USD 207 mill.), Payback < 5 years
29 years initial mine-life
Robust economics with upside potential up to NPV USD 465 mill.
5 PFS supports further progress
towards production

Continued project development in Definitive Feasibility Study and FEED
Production start-up in 2021
1 World class rutile and garnet deposit
2 Solid market fundamentals, favourable
location
3 Scalable operation with limited environmental footprint
4 Project pre-tax NPV8%
of USD 332 mill; IRR 24%
5 PFS supports further progress towards production

Large eclogite deposit located at tidal waters

  • ✓ Outcropping deposit with unknown extension to depth
  • ✓ Geotechnically stable orebody allows for effective mining
  • ✓ Low impurities, negligible content of heavy metals and radioactive elements
  • ✓ Easy transition from open pit to underground mining

High grade rutile and garnet mineralisation

Mineral resource classification*

  • ✓ The mineral resource is defined with 3% cut-off
  • ✓ Increased cut-off implies stronger financial performance in early mining years
  • ✓ Large potential in inferred resources
3% cut-off grade
Tonnage Mt TiO2
%
Garnet %
Measured 15 3.97% 44.6%
Indicated 78 3.87% 43.6%
Measured & indicated 93 3.89% 43.7%
Inferred 138 3.86% 43.5%

Among the highest rutile grades

✓ Rutile grade for current producers and planned projects

* Resource estimates completed by Competent Person Adam Wheeler, corresponding to the guidelines of the JORC Code (2012 edition).

Rutile and Garnet - unique mineral properties, increasing demand

Tests have demonstrated that Engebø can produce coarse and fine garnet suitable for a broad range of applications

Tests have demonstrated that Engebø can produce 95% TiO2 rutile suitable for pigment and titanium metal

Garnet - young mineral with strong growth

* Source: TAK Industrial Mineral Consultancy

Garnet market and price forecast

Average garnet export prices (FOB)*

  • ✓ Emerging mineral with strong growth in the waterjet cutting markets
  • ✓ Currently no European production
  • ✓ Engebø is one of few hard rock deposits of almandine garnet
  • ✓ Engebø will produce commercial end-products:
  • 80 mesh waterjet
  • 100 mesh waterjet
  • 30/60 mesh blast market
  • ✓ PFS garnet price assumption of USD 250/tonne in real terms based on a basket of the three products

* Source: TAK Industrial Mineral Consultancy

Rutile market and price forecast

* Source: TZMI

Export sales from Engebø

  • ✓ The largest pigment manufacturers in Europe with chloride technology have a total production capacity above 500,000 tonnes per annum
  • ✓ Several can consume Engebø's annual volume
  • ✓ Plant-to-plant shipment
  • ✓ Logistical and freight cost advantages

Rutile off-take Garnet off-take

  • ✓ Nordic Mining has signed a MoU with a leading, international producer of industrial minerals
  • ✓ The parties intend to establish long-term cooperation within development, production, sales, marketing and distribution of garnet products from Engebø

Favourable internal logistics, short haulage distance

  • ✓ 16 years open pit mining
  • ✓ Rich ore in the early years
  • ✓ Low stripping ratio
  • ✓ Glory hole concept with underground crushing facility
  • ✓ Underground ore silos enable ore blending and operational flexibility
  • ✓ Minimum haulage distance
  • ✓ Limited visual impact
  • ✓ Open pit gives easy access to underground ore
  • ✓ Permit allows for future expansion
Open pit
mining
(2021-2036)
Units
Run of
mine
1.5 Mtpa
Mine life 16 Years
Average
production
garnet
261 ktpa
Average
production
rutile
33 ktpa
Strip ratio 1.34 Waste/ore
Underground
mining
(2037
-2049)
Units
Run of
mine
1.5 Mtpa
Mine life 13 Years
Average
production
garnet
262 ktpa
Average
production
rutile
35 ktpa

PFS process testwork; industrial scale equipment

  • ✓ Comprehensive testwork has documented commercial products from rutile and garnet according to market specifications
  • ✓ Testwork has demonstrated rutile recovery of approximately 60%

Flowsheet of rutile and garnet process

Zoning plan and environmental permits fully granted

  • ✓ Deep-sea disposal offers safe and sustainable tailings solution
  • ✓ The tailings will mainly sediment within the regulated area
  • ✓ The currents in the tailings area are moderate and there is limited risk for erosion currents
  • ✓ Continuous monitoring of the sea disposal will be implemented

Compact process plant, including ship-loading facilities

Key project assumptions

Assumptions Value
Garnet price USD 250/tonne
Rutile price USD 1 070/tonne
Garnet sales (from ~2027) 261 000 tpa
Rutile sales (average) 32 500 tpa
per sales tonne1)
Opex
USD 87 per tonne
Capex 2019-2021 USD 207 mill.
Open pit mining and comminution 26.8
Mineral processing and tailings
handling
68.6
Infrastructure, storage and loadout 35.7
Indirects 41.8
20% contingency 34.2
Deferred capex 2033 USD 17 mill.
Underground mining and comminution 10.8
Indirects 2.7
25% contingency 3.4

Mining production

Garnet sales and production volume

Rutile sales and production volume

1) Based on total sales volume for rutile and garnet

Attractive project economics

Competitive rutile revenue-to-cash cost position

  • ✓ The revenue-to-cash cost ratio is based on the first ten years of operations
  • ✓ Engebø benefits from producing high value products with low mining and processing costs

Large upside potential

  • A. Increased production of garnet to meet garnet sales at 300 000 tonnes/year
  • B. Extension of mine life to 40 years by including Inferred Resources
  • C. Additional garnet sales in early years in line with production

Sensitivity calculations confirm robust economics

Pre-tax IRR sensitivity

Pre-tax NPV sensitivity

The way forward

* FEED: Front End Engineering & Design

Definitive Feasibility Study targets project bankability

Summing up - Promising results from the Prefeasibility study

  • ✓ Robust dual-mine operation with high-quality garnet and rutile
  • ✓ Low investments
  • ✓ Attractive project economics
  • ✓ Definitive Feasibility Study targeted in Q4 2018

APPENDIX

Key figures (1/2)

Project Financials Unit Value
Pre-tax NPV @ 8.0% US\$M 332
Pre-tax IRR % 23.8
Payback Period years 4.1
Net Project Pre-tax Cashflow (Undiscounted) US\$M 1,613
Post-tax NPV @ 6.8% US\$M 305
Post-tax IRR % 20.8
Pre-tax Opportunity NPV @ 8.0% USSM 465
Production Capacity
Initial Production Capacity ROM Mtpa 1.5
Capital Expenditure
Initial Capital Expenditure for Open Pit and Processing Plant US\$M 207.2
Deferred Capital Expenditure for Underground Mine (Year 13) US\$M 16.9
Operating Cost
Total Operating Cost US\$/ROM
tonne
16.28
Total Operating Cost US\$/Sales
tonne
86.92
Mining and Processing
Open Pit Life vears 16
Total Open Pit Ferro-eclogite Ore Production Mt 22.6
Underground Life years 13
Total Underground Ferro-eclogite Ore Production Mt 19.4
Total Project Mine Life vears 29
Total Project Ferro-eclogite Ore Production (LOM) Mt 41.9
Ferro Ore Grade - Rutile * % 3.46
Rutile Recovery* % 58.5
Ferro Ore Yield - Garnet * % 17.47
Rutile and Garnet Sales (Average for First 5 Years of Operation)
Rutile Sales Tonnes per
annum
30,525
Rutile Sales Revenue US\$ M per
annum
32.7
Garnet Sales Tonnes per
annum
176,000
Gamet Sales Revenue USS M per
annum
44.0
Garnet basket price US\$ per
tonne
250
Rutile price US\$ per
tonne
1,070

Key figures (2/2)

Activity Units Life of Mine
Open Pit Mining
Production start 2021
Capacity Mtpa 1.5
Life years 16
Waste Mined kt 30,446
Ferro Ore Mined kt 22,616
Strip Ratio tonne waste: tonne ore 1.34
Underground Mining
Production start 2034
Capacity Mtpa 1.5
Life years 13
Waste Mined kt 10,020
Ferro Ore Mined kt 19,432
Feed to Plant *
Ferro Ore Feed to Plant kt 41,896
Ferro Ore Grade - Rutile % 3.46
Ferro Ore Grade - Garnet % 40.45
Upfront Capital Estimate US\$ M
Open Pit Mining 10.027
Comminution 16.802
Mineral Processing 61.573
Tailings Handling and Disposal 7.045
Product Storage and Loadout Facilities 13.108
Infrastructure 22.565
Indirects (excluding contingency) 41.834
Contingency 34.222
Total 207.176
Deferred Capital Estimate - Underground Mining US\$ M
Underground Mining 7.833
Comminution 2.970
Indirects (excluding contingency) 2.747
Contingency 3.381
Total 16.931

Mine plan key production statistics

Activity Units Total-
Life of
Mine
2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034
Open Pit Mining
Waste Mined kt 30,446 2,139 1,866 1,377 1,202 1,670 1,787 1,151 893 3,238 3,608 1,895 3,090 3,512 1,599
Ferro Ore Mined (before losses and dilution) kt 22,616 1,000 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,410
Underground Mining
Waste Mined kt 10,020 226
Ferro Ore Mined (before losses and dilution) kt 19,432 ×. ł, 90
All Mining
Total Waste Mined kt 40,466 2,139 1,866 1,377 1,202 1,670 1,787 1,151 893 3,238 3,608 1,895 3,090 3,512 1,826
Total Ferro Ore Mined (before losses and dilution) kt 42,048 1,000 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500
Total Ferro Ore Mined Rutile Grade (before losses and dilution) % 3.72 3.98 3.69 3.69 3.95 3.73 3.57 3.53 3.76 3.41 3.77 3.87 3.86 3.81 3.80
Total Ferro Ore Mined Gamet Grade (before losses and dilution) % 40.3 39.6 39.7 39.9 41.6 40.1 39.7 40.6 41.2 35.4 35.2 35.0 35.8 36.6 40.7
Feed to Plant
Ferro Ore Feed to Plant kt 41,896 988 1,482 1,482 1,482 1,482 1,482 1,482 1,482 1,482 1,482 1,482 1,482 1,482 1,482
Ferro Ore Grade - Rutile % 3.46 3.83 3.55 3.55 3.80 3.59 3.43 3.39 3.61 3.27 3.62 3.72 3.71 3.66 3.65
Ferro Ore Yield - Garnet % 17.47 16.72 17.63 17.63 17.63 17.63 17.63 17.63 17.63 17.63 17.63 17.63 17.63 17.63 17.63
Plant Production and Sales kt
Rutile Produced kt 910.4 20.2 32.4 32.3 34.6 32.7 31.3 30.9 32.9 29.9 33.0 34.0 33.8 33.4 33.3
Rutile Sales kt 910.4 20.2 32.4 32.3 34.6 32.7 31.3 30.9 32.9 29.9 33.0 34.0 33.8 33.4 33.3
Garnet Produced kt
kt
7,318.1 165.2 261.3 261.3 261.3 261.3 261.3 261.3 261.3 261.3 261.3 261.3 261.3 261.3 261.3
Gamet Sales 6,956.2 140.0 158.0 175.0 194.0 213.0 234.0 257.0 261.3 261.3 261.3 261.3 261.3 261.3 261.3
Activity Units Total-
Life of
Mine
2035 2036 2037 2038 2039 2040 2041 2042 2043 2044 2045 2046 2047 2048 2049
Open Pit Mining
Waste Mined kt 30,446 862 556
Ferro Ore Mined kt 22,616 1,004 1,201
Underground Mining
Waste Mined kt 10,020 180 131 498 603 880 781 1,312 163 78 265 1,188 548 405 1,962 802
Ferro Ore Mined kt 19,432 496 299 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 548
All Mining
Total Waste Mined kt 40,466 1,042 687 498 603 880 781 1,312 163 78 265 1,188 548 405 1,962 802
Total Ferro Ore Mined (before losses and dilution) kt 42,048 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 548
Total Ferro Ore Mined Rutile Grade (before losses and dilution) % 3.72 3.89 3.73 3.52 3.74 3.89 3.78 3.99 3.61 3.51 3.78 3.56 3.40 3.74 3.64 3.57
Total Ferro Ore Mined Garnet Grade (before losses and dilution) % 40.30 41.0 41.4 42.2 41.8 41.1 41.0 43.6 42.4 44.5 43.9 41.4 39.7 44.3 37.3 41.9
Feed to Plant
Ferro Ore Feed to Plant kt 41,896 1,482 1,482 1,511 1,511 1,511 1,511 1,511 1,511 1,511 1,511 1,511 1,511 1,511 1,511 552
Ferro Ore Grade - Rutile %
3.46
3.74 3.59 3.32 3.53 3.67 3.57 3.76 3.40 3.31 3.56 3.36 3.20 3.53 3.43 3.37
Ferro Ore Yield - Garnet %
17.47
17.63 17.63 17.31 17.31 17.31 17.31 17.31 17.31 17.31 17.31 17.31 17.31 17.31 17.31 17.31
Plant Production and Sales
Rutile Produced kt 910.4 34.1 32.7 30.9 32.8 34.1 33.2 35.0 31.6 30.8 33.1 31.2 29.8 32.8 31.9 11.4
Rutile Sales kt 910.4 34.1 32.7 30.9 32.8 34.1 33.2 35.0 31.6 30.8 33.1 31.2 29.8 32.8 31.9 11.4
Garnet Produced kt 7.318.1 261.3 261.3 261.5 261.5 261.5 261.5 261.5 261.5 261.5 261.5 261.5 261.5 261.5 261.5 95.5
Garnet Sales 6,956.2 261.3 261.3 261.5 261.5 261.5 261.5 261.5 261.5 261.5 261.5 261.5 261.5 261.5 261.5 95.5