Stock KEC KIWETINOHK ENERGY CORP.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Kiwetinohk Energy Corp.

Equities

KEC

CA49836K1021

Integrated Oil & Gas

Delayed Toronto S.E.
Other stock markets
 18:27:53 02/05/2024 BST 		5-day change 1st Jan Change
12.36 CAD +0.49% Intraday chart for Kiwetinohk Energy Corp. 0.00% +8.90%
03-07 Kiwetinohk Energy Gains 2% As Q4 2023 EPS Drops YOY; Details Reserves Update; National Bank Says Results In Line With Expectations MT
03-07 Kiwetinohk Energy's Q4 2023 EPS Drops YOY; Details Reserves Update; National Bank Says Results In Line With Expectations MT

Valuation

Fiscal Period: December 2022 2023 2024 2025 2026
Capitalization 1 643.7 495.6 537.1 - -
Enterprise Value (EV) 1 766.1 682.2 725.6 756.3 839.1
P/E ratio - 4.5 x 4.94 x 4.32 x -
Yield - - - - -
Capitalization / Revenue 1.29 x 1.2 x 1.05 x 0.83 x 0.88 x
EV / Revenue 1.53 x 1.66 x 1.42 x 1.17 x 1.38 x
EV / EBITDA 2.09 x 3.08 x 2.39 x 1.86 x 2.7 x
EV / FCF -27.7 x -7.96 x 44 x 15.4 x -
FCF Yield -3.61% -12.6% 2.27% 6.48% -
Price to Book - - - - -
Nbr of stocks (in thousands) 44,183 43,670 43,663 - -
Reference price 2 14.57 11.35 12.30 12.30 12.30
Announcement Date 08/03/23 07/03/24 - - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Net sales 1 182.7 499.9 411.8 511 644.9 607
EBITDA 1 39.12 367 221.7 304 407.3 311
EBIT 1 -27.54 176.8 168.9 238 309.2 84.9
Operating Margin -15.08% 35.37% 41.02% 46.59% 47.94% 13.99%
Earnings before Tax (EBT) - - - - - -
Net income - - - - - -
Net margin - - - - - -
EPS 2 - - 2.520 2.490 2.850 -
Free Cash Flow 1 - -27.69 -85.74 16.5 49 -
FCF margin - -5.54% -20.82% 3.23% 7.6% -
FCF Conversion (EBITDA) - - - 5.43% 12.03% -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 24/03/22 08/03/23 07/03/24 - - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4
Net sales 1 - 79.87 137.9 122.6 159.5 119.4 83.94 94.43 114 126.8 117 128.9 141.3
EBITDA 1 - -5.614 63.04 - - - - 52.54 - 70.5 66 74 82
EBIT 1 - -18.53 46.3 57.04 95.44 75.34 28.81 -9.241 74.01 34.3 30 34.2 39.7
Operating Margin - -23.2% 33.57% 46.51% 59.85% 63.09% 34.33% -9.79% 64.9% 27.05% 25.64% 26.53% 28.1%
Earnings before Tax (EBT) - - - - - - - - - - - - -
Net income -47.84 - - 55.38 - - - - - - - - -
Net margin - - - 45.15% - - - - - - - - -
EPS 2 -0.8600 - - 1.240 - - - - 1.090 0.5200 - - -
Dividend per Share - - - - - - - - - - - - -
Announcement Date 25/11/21 11/05/22 11/08/22 10/11/22 08/03/23 02/05/23 02/08/23 08/11/23 07/03/24 - - - -
1CAD in Million2CAD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2021 2022 2023 2024 2025 2026
Net Debt 1 51.5 122 187 189 219 302
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 1.317 x 0.3333 x 0.8415 x 0.6201 x 0.5383 x 0.9711 x
Free Cash Flow 1 - -27.7 -85.7 16.5 49 -
ROE (net income / shareholders' equity) - - 17.1% 14% 14% -
ROA (Net income/ Total Assets) - - - - - -
Assets - - - - - -
Book Value Per Share - - - - - -
Cash Flow per Share 2 1.130 5.920 5.430 6.470 8.300 6.240
Capex 1 333 327 287 286 343 313
Capex / Sales 182.47% 65.42% 69.69% 55.98% 53.16% 51.57%
Announcement Date 24/03/22 08/03/23 07/03/24 - - -
1CAD in Million2CAD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for Kiwetinohk Energy Corp.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
8
Last Close Price
12.3 CAD
Average target price
18.94 CAD
Spread / Average Target
+53.96%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Integrated Oil & Gas

1st Jan change Capi.
KIWETINOHK ENERGY CORP. Stock Kiwetinohk Energy Corp.
+8.90% 390M
SAUDI ARABIAN OIL COMPANY Stock Saudi Arabian Oil Company
-8.79% 1,939B
EXXON MOBIL CORPORATION Stock Exxon Mobil Corporation
+16.35% 458B
PETROCHINA COMPANY LIMITED Stock PetroChina Company Limited
+37.60% 250B
SHELL PLC Stock Shell plc
+11.72% 226B
TOTALENERGIES SE Stock TotalEnergies SE
+8.52% 170B
PETROBRAS Stock Petrobras
+13.13% 108B
EQUINOR ASA Stock Equinor ASA
-7.12% 78.94B
GAZPROM Stock Gazprom
-.--% 49.9B
SUNCOR ENERGY INC. Stock Suncor Energy Inc.
+23.16% 48.45B
Integrated Oil & Gas
  1. Stock Market
  2. Equities
  3. KEC Stock
  4. Financials Kiwetinohk Energy Corp.