AI assistant
Nordic Mining ASA — Investor Presentation 2017
Oct 30, 2017
3678_rns_2017-10-30_3ca0e725-64dd-4054-a114-0ab0d7c1fda4.pdf
Investor Presentation
Open in viewerOpens 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 |