Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
28.95 NOK | -1.53% | -4.14% | +4.89% |
05-15 | Transcript : Siem Offshore Inc., Q1 2024 Earnings Call, May 15, 2024 | |
05-15 | Sea1 Offshore Inc. Reports Earnings Results for the First Quarter Ended March 31, 2024 | CI |
Valuation
Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|
Capitalization 1 | 322.8 | 648.5 | 646.9 | - | - |
Enterprise Value (EV) 1 | 322.8 | 1,014 | 855.9 | 737 | 594.9 |
P/E ratio | 10.4 x | 3.72 x | 7.97 x | 5.72 x | 4.48 x |
Yield | - | - | - | - | - |
Capitalization / Revenue | - | 1.93 x | 1.96 x | 2.06 x | 1.91 x |
EV / Revenue | - | 3.02 x | 2.6 x | 2.35 x | 1.76 x |
EV / EBITDA | - | 6.16 x | 5.23 x | 4.38 x | 3.16 x |
EV / FCF | - | 8.99 x | 10.4 x | 6.82 x | 4.51 x |
FCF Yield | - | 11.1% | 9.58% | 14.7% | 22.2% |
Price to Book | - | 1.21 x | 1.01 x | 0.85 x | 0.66 x |
Nbr of stocks (in thousands) | 238,852 | 238,852 | 238,852 | - | - |
Reference price 2 | 1.351 | 2.715 | 2.708 | 2.708 | 2.708 |
Announcement Date | 23-02-24 | 24-02-27 | - | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|
Net sales 1 | - | 336 | 329.8 | 313.7 | 338 |
EBITDA 1 | - | 164.5 | 163.6 | 168.3 | 188 |
EBIT 1 | - | 96.28 | 98.61 | 111.1 | 131.5 |
Operating Margin | - | 28.65% | 29.9% | 35.41% | 38.91% |
Earnings before Tax (EBT) 1 | - | 154.1 | 81.16 | 95.78 | 122 |
Net income 1 | 30.9 | 174.5 | 75.99 | 89.99 | 114.5 |
Net margin | - | 51.93% | 23.05% | 28.68% | 33.88% |
EPS 2 | 0.1300 | 0.7300 | 0.3400 | 0.4738 | 0.6050 |
Free Cash Flow 1 | - | 112.7 | 82 | 108 | 132 |
FCF margin | - | 33.54% | 24.87% | 34.42% | 39.05% |
FCF Conversion (EBITDA) | - | 68.51% | 50.11% | 64.15% | 70.21% |
FCF Conversion (Net income) | - | 64.57% | 107.9% | 120.02% | 115.28% |
Dividend per Share 2 | - | - | - | - | - |
Announcement Date | 23-02-24 | 24-02-27 | - | - | - |
Income Statement Evolution (Quarterly data)
Fiscal Period: December | 2023 Q1 | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
---|---|---|---|---|---|---|---|---|---|---|
Net sales 1 | 76.46 | 88.79 | 85.62 | 85.16 | 83.17 | 90.05 | 81.96 | 74.66 | 69 | 70 |
EBITDA 1 | 36.96 | 45.93 | 41.5 | 40.1 | 32.92 | 47.79 | 44.71 | 38.16 | 35 | 36 |
EBIT 1 | 20.08 | 28.62 | 24.06 | 23.52 | 14.71 | 29.8 | 29.72 | 23.73 | 23 | 24 |
Operating Margin | 26.27% | 32.24% | 28.09% | 27.62% | 17.69% | 33.1% | 36.26% | 31.78% | 33.33% | 34.29% |
Earnings before Tax (EBT) 1 | 30.28 | 30.13 | 12.32 | 81.38 | 11.7 | 24.3 | 24.93 | 20.57 | 21.47 | 23.1 |
Net income 1 | 30.95 | 30.19 | 13.38 | 100 | 11.77 | 22.48 | 23.07 | 19.24 | 20.17 | 21.78 |
Net margin | 40.48% | 34% | 15.63% | 117.42% | 14.15% | 24.97% | 28.15% | 25.77% | 29.24% | 31.12% |
EPS 2 | 0.1300 | 0.1300 | 0.0600 | 0.4200 | 0.0500 | 0.0931 | 0.1068 | 0.0963 | 0.1047 | 0.1143 |
Dividend per Share 2 | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 23-05-11 | 23-08-25 | 23-10-31 | 24-02-27 | 24-05-15 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 |
---|---|---|---|---|---|
Net Debt 1 | - | 365 | 209 | 90.1 | - |
Net Cash position 1 | - | - | - | - | 52 |
Leverage (Debt/EBITDA) | - | 2.22 x | 1.277 x | 0.5351 x | - |
Free Cash Flow 1 | - | 113 | 82 | 108 | 132 |
ROE (net income / shareholders' equity) | - | 38.9% | 14.3% | 16% | 19.3% |
ROA (Net income/ Total Assets) | - | - | - | - | - |
Assets 1 | - | - | - | - | - |
Book Value Per Share 2 | - | 2.240 | 2.690 | 3.180 | 4.100 |
Cash Flow per Share | - | - | - | - | - |
Capex 1 | - | 33.5 | 39.5 | 30 | 31.5 |
Capex / Sales | - | 9.97% | 11.98% | 9.56% | 9.32% |
Announcement Date | 23-02-24 | 24-02-27 | - | - | - |
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. | |
---|---|---|
+4.89% | 647M | |
+26.99% | 5.25B | |
+13.29% | 3.42B | |
+0.86% | 1.9B | |
-12.63% | 1.41B | |
+32.81% | 1.04B | |
+12.12% | 697M | |
+75.62% | 690M | |
+13.17% | 545M | |
+29.35% | 491M |
- Stock Market
- Equities
- SEA1o Stock
- Financials Sea1 Offshore Inc.