Valuation Future Energy Source Company Limited

Stocks

End-of-day quote JAMAICA STOCK EXCHANGE 2026-10-23			5-day change	1st Jan Change
3.690 ^JMD	+0.27%		+2.50%	+26.37%

09-29	Future Energy Source Company Limited announces Annual dividend, payable on December 10, 2026	CI
08-13	Future Energy Source Company Limited Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026
Market Cap ¹	15,875	11,475	9,125	8,250	9,275
Change	-	-27.72%	-20.48%	-9.59%	12.42%
Enterprise Value (EV) ¹	16,016	13,197	10,835	10,064	11,380
Change	-	-17.6%	-17.9%	-7.12%	13.07%
P/E	62.4x	20.1x	22.2x	17.9x	13.9x
PBR	20.6x	8.81x	4.04x	3.03x	2.8x
PEG	1x	0x	-0.8x	1.4x	0.3x
Capitalization / Revenue	1.25x	0.44x	0.32x	0.27x	0.28x
EV / Revenue	1.26x	0.5x	0.38x	0.33x	0.35x
EV / EBITDA	59.1x	21.3x	13.5x	10.9x	9.35x
EV / EBIT	61.7x	22.3x	17.3x	14.4x	11.8x
EV / FCF	-34.6x	-7.6x	-675x	-34.8x	-27.5x
FCF Yield	-2.89%	-13.2%	-0.15%	-2.88%	-3.63%
Dividend per Share ²	0.026	-	-	0.028	0.056
Rate of return	0.41%	-	-	0.85%	1.51%
EPS ²	0.1017	0.2285	0.1643	0.1846	0.2667
Distribution rate	25.6%	-	-	15.2%	21%
Net sales ¹	12,671	26,282	28,681	30,046	32,567
EBITDA ¹	270.9	620.5	800.5	927	1,217
EBIT ¹	259.5	592.1	627	698.6	963.1
Net income ¹	253.6	571.3	410.8	461.5	666.8
Net Debt ¹	140.6	1,722	1,710	1,814	2,105
Reference price ²	6.350	4.590	3.650	3.300	3.710
Nbr of stocks (in thousands)	2,500,000	2,500,000	2,500,000	2,500,000	2,500,000
Announcement Date	8/26/22	6/30/23	8/5/24	7/15/25	7/1/26

¹JMD in Million²JMD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
FUTURE ENERGY SOURCE COMPANY LIMITED	-	-	-	-	58.26M
EXXONMOBIL HOLDINGS CORPORATION	14.12x	1.8x	7.47x	2.27%	753B
RELIANCE INDUSTRIES LTD	18.45x	1.53x	8.98x	0.49%	170B
BP PLC	7.47x	0.64x	2.71x	3.99%	132B
MARATHON PETROLEUM CORPORATION	6.96x	0.87x	4.92x	0.89%	128B
VALERO ENERGY CORPORATION	7.6x	0.74x	4.65x	1.15%	121B
PHILLIPS 66	8.62x	0.74x	6.35x	1.8%	113B
SUNCOR ENERGY INC.	8.85x	2.02x	4.94x	2.17%	92.97B
CHINA PETROLEUM & CHEMICAL CORPORATION	10.53x	0.33x	5.03x	6.73%	91.62B
IMPERIAL OIL LIMITED	11.94x	1.52x	7.74x	1.82%	65.25B
Average	10.50x	1.13x	5.87x	2.37%	166.7B
Weighted average by Cap.	12.06x	1.38x	6.51x	2.23%