Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
135.9 GBX | +2.33% | -10.77% | -40.81% |
06-27 | Serica Energy says oil production in line with guidance | AN |
06-27 | Serica Energy Affirms FY24 Production Guidance | MT |
Valuation
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Capitalization 1 | 457.2 | 421.1 | 876.7 | 940.9 | 1,144 | 670.6 | - | - |
Enterprise Value (EV) 1 | 331 | 298 | 742.3 | 404.4 | 1,047 | 524.3 | 432 | 328.8 |
P/E ratio | 6.04 x | 38 x | 8.92 x | 4.46 x | 8.7 x | 3.1 x | 2.86 x | 3.06 x |
Yield | 2.17% | 3.07% | 3.6% | 5.04% | 9.79% | 15.9% | 15.7% | 16.1% |
Capitalization / Revenue | 1.48 x | 2.43 x | 1.31 x | 0.93 x | 1.45 x | 0.69 x | 0.68 x | 0.74 x |
EV / Revenue | 1.07 x | 1.72 x | 1.11 x | 0.4 x | 1.33 x | 0.54 x | 0.44 x | 0.36 x |
EV / EBITDA | 1.91 x | 9.05 x | 2.01 x | 0.51 x | 2.03 x | 0.81 x | 0.68 x | 0.54 x |
EV / FCF | 2.03 x | 12.4 x | 24.5 x | 0.88 x | 42.6 x | 3.12 x | 2.05 x | 1.82 x |
FCF Yield | 49.3% | 8.06% | 4.07% | 113% | 2.35% | 32% | 48.7% | 55% |
Price to Book | - | 1.53 x | - | 1.85 x | - | - | - | - |
Nbr of stocks (in thousands) | 266,872 | 267,810 | 268,891 | 272,953 | 391,321 | 390,458 | - | - |
Reference price 2 | 1.713 | 1.573 | 3.260 | 3.447 | 2.923 | 1.717 | 1.717 | 1.717 |
Announcement Date | 23/04/20 | 15/04/21 | 21/04/22 | 13/04/23 | 24/04/24 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net sales 1 | 308.8 | 173.3 | 670.9 | 1,013 | 787 | 976.5 | 986.6 | 903.5 |
EBITDA 1 | 172.9 | 32.91 | 369.5 | 794.8 | 516.6 | 651.3 | 638.6 | 612.1 |
EBIT 1 | 108.1 | -25.8 | 321.1 | 698.9 | 380.6 | 466.9 | 541.7 | 463.8 |
Operating Margin | 35% | -14.89% | 47.86% | 69.02% | 48.36% | 47.81% | 54.9% | 51.33% |
Earnings before Tax (EBT) 1 | - | 17.31 | 176.3 | 608.5 | 380.2 | 448.5 | 526.7 | 453.2 |
Net income 1 | - | 10.73 | 103.5 | 221.6 | 128.1 | 220.8 | 238.2 | 222.9 |
Net margin | - | 6.19% | 15.42% | 21.88% | 16.28% | 22.61% | 24.14% | 24.67% |
EPS 2 | 0.2835 | 0.0414 | 0.3654 | 0.7728 | 0.3359 | 0.5545 | 0.5998 | 0.5615 |
Free Cash Flow 1 | 163.1 | 24.02 | 30.24 | 457.9 | 24.57 | 168 | 210.4 | 180.9 |
FCF margin | 52.81% | 13.86% | 4.51% | 45.22% | 3.12% | 17.21% | 21.32% | 20.03% |
FCF Conversion (EBITDA) | 94.3% | 72.98% | 8.18% | 57.61% | 4.76% | 25.8% | 32.94% | 29.56% |
FCF Conversion (Net income) | - | 223.84% | 29.22% | 206.62% | 19.18% | 76.11% | 88.32% | 81.19% |
Dividend per Share 2 | 0.0372 | 0.0482 | 0.1174 | 0.1736 | 0.2861 | 0.2724 | 0.2691 | 0.2758 |
Announcement Date | 23/04/20 | 15/04/21 | 21/04/22 | 13/04/23 | 24/04/24 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2021 S1 | 2021 S2 | 2022 S1 | 2023 S1 | 2024 S1 |
---|---|---|---|---|---|
Net sales 1 | 138.2 | 539.3 | 382.5 | 422.2 | 391.5 |
EBITDA | - | - | - | 307.8 | - |
EBIT 1 | - | 313.9 | 210.4 | 215.3 | 105.2 |
Operating Margin | - | 58.21% | 55.01% | 50.99% | 26.86% |
Earnings before Tax (EBT) 1 | 3.082 | 173.4 | 210.5 | 369.7 | 101.3 |
Net income 1 | 1.849 | 101.7 | 126.3 | 217.5 | 34.2 |
Net margin | 1.34% | 18.86% | 33.02% | 51.52% | 8.74% |
EPS 2 | 0.0137 | 0.3523 | 0.4437 | 0.6321 | 0.0890 |
Dividend per Share 2 | - | 0.1174 | - | - | - |
Announcement Date | 28/09/21 | 21/04/22 | 27/09/22 | 19/09/23 | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|---|---|---|
Net Debt 1 | - | - | - | - | - | - | - | - |
Net Cash position 1 | 126 | 123 | 134 | 536 | 97 | 146 | 239 | 342 |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
Free Cash Flow 1 | 163 | 24 | 30.2 | 458 | 24.6 | 168 | 210 | 181 |
ROE (net income / shareholders' equity) | 38.8% | - | 33.6% | - | 19.4% | 31% | 23.9% | 20.8% |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - | - |
Book Value Per Share | - | 1.030 | - | 1.870 | - | - | - | - |
Cash Flow per Share 2 | 0.6100 | - | 0.7300 | 2.430 | 0.3300 | -0.0100 | -0.0600 | -0.0400 |
Capex 1 | 6.55 | 60.8 | 68.1 | 120 | 97.4 | 257 | 192 | 221 |
Capex / Sales | 2.12% | 35.05% | 10.14% | 11.89% | 12.37% | 26.31% | 19.42% | 24.5% |
Announcement Date | 23/04/20 | 15/04/21 | 21/04/22 | 13/04/23 | 24/04/24 | - | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
-40.81% | 671M | |
+4.87% | 288B | |
+72.31% | 141B | |
-1.46% | 134B | |
+12.27% | 75.86B | |
+4.07% | 72.34B | |
+5.56% | 55.88B | |
+2.33% | 45.3B | |
-9.18% | 35.74B | |
+29.09% | 35.7B |
- Stock Market
- Equities
- SQZ Stock
- Financials Serica Energy plc