OTC: PEXNY - PTT Exploration and Production Public Company Limited

Rentabilität für sechs Monate: -40.93%
Dividendenrendite: +4.22%
Sektor: Energy

Berichterstattung PTT Exploration and Production Public Company Limited

Kapitalisierung

IFRS
Berichterstattung Jährlich Vierteljährlich
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5-Jahres-Durchschnitt CAGR 5
Капитализация, млрд $
11 8.56 10.78 15.34 15.54 12.15 14.09 37.61 71.88 16.89 30.25 35.84
Выручка, млрд $
150.22 147.72 160.31 164.26 137.67 209.44 9.79 8.91 9.26 9.26 75.01 -41.72
Чистая прибыль, млрд $
12.86 18.02 33.78 41.96 19.45 37.15 2.09 2.27 2.34 2.34 12.66 -34.53
EV, млрд $
37.49 56.88 -22.78 40.87 17.38 56.52 20.33 52.2 36.04 36.04 36.49 15.70
EBIT, млрд $
36.19 52.05 1.89 1.96 1.26 2.42 4.47 4.47 4.38 4.38 3.40 28.30
EBITDA, млрд $
110.58 108.89 118.95 120.25 98.39 150.25 6.93 6.88 7.2 7.2 53.93 -40.72
Баланс стоимость, млрд $
407.98 376.37 363.95 306.99 304.2 397.09 13.79 508.8 544.96 544.96 353.77 12.37
FCF, млрд $
44.39 44.24 64.19 61.61 41.77 54.17 2.92 69.97 2.84 2.84 34.33 -41.59
Операционный денежный поток, млрд $
80.48 90.39 3.06 3.03 2.38 3.28 4.87 154.73 6 6 34.25 20.31
Операционная прибыль, млрд $
36.19 52.05 60.7 62.16 38.2 81.77 5.06 4.17 3.9 3.9 26.62 -36.64
Операционные расходы, млрд $
28.43 29.63 99.61 102.1 99.48 127.67 1.76 1.87 2.13 2.13 46.58 -53.64
CAPEX, млрд $
36.09 46.16 1.07 1.02 1.02 1.57 1.95 84.76 3.16 3.16 18.49 25.38


Bilanz

IFRS
Berichterstattung Jährlich Vierteljährlich
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5-Jahres-Durchschnitt CAGR 5
Наличность, млрд $
73.08 49.42 96.28 73.19 95.49 81.77 3.61 140.15 136.19 136.19 91.44 7.36
Short Term Investments $
9.54 71.03 96.59 27.12 10.66 2.56 0.000681 6.97 10.06 10.06 6.05 -1.15
Long term investments $
0.1526 0.2519 2.42 7.58 7.72 13.69 13.55 18.08 14.42 15.34 15.02 2.30
Total Receivables $
19.48 28.87 1.19 0.8873 0.7224 1.01 1.3 65.57 47.64 47.64 23.25 131.12
Total Current Assets $
185.97 188.4 5.34 4.03 4.34 3.97 5.81 239.26 226.02 226.02 95.88 120.46
Чистые активы, млрд $
9.65 12.09 11.34 5.37 4.05 4.36 3.99 0.4703 6.01 5.75 3.78 8.21
Активы, млрд $
676.89 628.12 592.57 575.59 579.91 749.08 25.69 919.95 982.19 982.19 651.36 11.11
Short Term Debt $
0.5494 13.57 12.77 0.7915 3.36 14.25 0.3095 19.59 13.49 13.49 10.20 32.05
Long Term Debt $
101.46 81.95 46.27 84.97 87.75 97.53 2.87 97.13 96.67 96.67 76.39 1.96
Задолженность, млрд $
268.91 251.75 228.62 268.6 275.71 352 11.89 411.03 436.94 436.94 297.51 9.65
Чистый долг, млрд $
28.93 46.1 -35.4 12.64 5.65 30.72 0.2999 -2.95 -6.12 -6.12 5.52 -201.61
Долг, млрд $
102.01 95.52 57.13 86.06 97.42 125.69 3.91 137.21 130.07 130.07 98.86 5.95
Interest income $
1.06 2.02 2.69 2.69 1.15 0.5316 1.57 5.3 2.25 14.53
Расходы на обслуживание долга $
8.27 7.68 7.19 6.27 6.83 6.19 0.2427 0.3036 0.3502 0.3502 2.78 -44.79
Чист. проц. доходы, млрд $
-7.21 -5.66 2.51 2.31 0.9872 0.5083 0.0461 0.156 0.156 0.8015 -41.67
Goodwill $
37.14 36.61 36.35 33.15 35.4 62.14 57.18 58.18 53.52 46.31 55.47 -5.71
Амортизация, млрд $
74.39 56.84 55.32 53.53 55.52 66.62 2.46 2.41 2.82 2.82 25.97 -44.90
Себестоимость, млрд $
88.43 70.2 76.49 83.71 81.29 94.4 3.24 2.87 3.23 3.23 37.01 -47.54
Товарно материальные запасы $
13.74 10.37 0.2617 0.2822 0.2884 0.3999 0.5645 21.31 23.16 23.16 9.14 140.41


Förderung

IFRS
Berichterstattung Jährlich Vierteljährlich
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5-Jahres-Durchschnitt CAGR 5
EPS 0.12 0.3043 8.51 10.57 4.9 9.36 1.05 1.15 0.5886 0.5886 3.41 -34.55
Цена акции ао 5.43 7.73 7.83 6.12 7.1 10.5 25.82 10.95 11.04 11.04 13.08 9.23
Число акций ао, млн 1984.99 1984.99 113.18 113.18 113.18 113.18 58.62 58.84 117.68 117.68 92.30 0.78
FCF/акцию 22.36 22.29 563.57 540.98 366.76 475.66 49.74 1189.14 24.15 24.15 421.09 -41.96


Effizienz

IFRS
Berichterstattung Jährlich Vierteljährlich
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Branchendurchschnitt 5-Jahres-Durchschnitt CAGR 5
ROE, % 3.15 4.79 18.03 12.51 6.37 10.6 0.991 0.8701 0.4435 0.4435 13.87 3.85 -41.31
ROA, % 1.9 2.87 11.07 7.18 3.37 5.59 0.5256 0.4809 0.2457 0.2457 5.49 2.04 -40.77
ROIC, % 10.06 -5.19 4.67 7.11 11.56 14.9 9.46 10.79 222.43 0.5294 7.32 51.62 -48.70
ROS, % 12.2 20.07 24.35 14.13 17.74 21.35 25.48 25.27 25.54 25.27 8.54 23.08 7.56
ROCE, % 13.83 0.3201 0.3407 0.2183 0.3245 20.05 0.5382 0.501 0.8206 0.501 26.26 4.45 20.39
Ebit margin, % 40.35 30.79 39.65 45.66 50.17 47.3 46.88 47.3 45.93 3.41
Рентаб EBITDA, % 73.71 74.2 73.2 71.47 71.74 70.79 77.22 77.75 73.92 77.75 23.85 74.28 0.60
Чистая рентаб, % 8.56 12.2 21.07 25.54 14.13 17.74 21.35 25.48 25.27 25.27 8.54 20.79 12.33
Operation Margin, % 35.23 39.44 40.35 29.6 41.49 51.69 46.8 42.12 46.88 42.12 16.19 45.80 2.47
Доходность FCF, % 298.88 311.77 518.75 410.21 448.46 461.1 400.53 402.2 262.51 91.38 323.54 -27.65


Chancen

IFRS
Berichterstattung Jährlich Vierteljährlich
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Branchendurchschnitt 5-Jahres-Durchschnitt CAGR 5
P/E
0.6654 0.5984 0.7663 0.6727 1.25 0.6944 9.57 24.25 18.04 18.04 10.43 10.76 70.56
P/BV
0.021 0.0287 0.0711 0.092 0.0802 0.065 1.45 0.1084 0.0773 0.0773 1.40 0.3562 -0.73
P/S
0.057 0.073 0.1615 0.1718 0.1773 0.1232 2.05 6.19 4.55 4.55 1.28 2.62 91.36
P/FCF
0.2438 0.223 0.2169 0.2497 0.2486 0.3809 6.01 0.2423 0.2423 0.2423 6.06 1.42 -0.51
E/P
1.67 2.25 2.99 1.87 2.76 1.89 1.07 0.1403 0.1403 0.1403 0.30 1.20 -44.89
EV/EBIT
0.6669 0.426 0.745 4.55 11.68 8.23 23.32 8.23 9.71 99.12
EV/EBITDA
0.339 0.5224 -0.1992 0.3399 0.1869 0.3762 2.93 7.59 5.01 5.01 5.06 3.22 93.04
EV/S
0.3851 -0.1407 0.1612 0.0489 0.2391 2.08 5.86 3.89 10.93 3.89 1.41 4.60 114.79
EV/FCF
1.29 -0.3514 0.4297 0.1611 0.9245 6.96 0.746 12.69 1.45 12.69 15.82 4.55 9.42
Debt/EBITDA
0.8772 0.4994 0.7445 1.05 0.8488 0.5642 19.94 18.07 16.23 18.07 1.63 11.13 80.43
Netdebt/Ebitda
0.4234 -0.3095 0.1361 0.0608 0.3182 0.0433 -0.4288 -0.85 -1.93 -0.85 0.78 -0.5695 -243.41
Debt/Ratio
0.1521 0.1003 0.1499 0.1583 0.158 0.1522 0.1491 0.1324 0.1162 0.1324 0.17 0.1416 -5.96
Debt/Equity
0.2538 0.1633 0.2811 0.3018 0.2981 0.2835 0.2697 0.2387 0.8077 0.2387 1.29 0.3795 22.06
Debt/Net Income
5.3 1.85 2.16 4.72 3.19 1.87 60.44 55.59 46.99 55.59 5.09 33.62 71.25
PEG
-6412.76 -6412.76 -6412.7600 0.00
Бета
-0.9518 -5.75 1.65 1.65 0.57 -1.6839 -220.13
Индекс Альтмана
1.02 0.8671 1.53 2.01 1.23 2.45 553.42 14.21 14.21 14.21 3.08 117.10 63.13


Dividenden

IFRS
Berichterstattung Jährlich Vierteljährlich
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Branchendurchschnitt 5-Jahres-Durchschnitt CAGR 5
Див.выплата, млрд
10.18 10.96 0.5185 0.5999 0.5759 0.5787 0.8225 37.28 1.15 0.8861 8.08 14.83
Дивиденд
0.1553 0.2347 0.2834 0.3509 0.3373 0.1232 0.415 0.551 0.552 0.552 0.3957 10.35
Див доход, ао, %
3.2 4.27 3.67 4.42 6.42 1.54 4.56 1.84 4.09 4.22 11.49 3.69 -8.62
Дивиденды / прибыль, %
85.19 86.3 1.53 1.43 2.96 1.56 40.44 1645.58 49.1 49.1 59.27 347.93 75.37
Dividend Coverage Ratio
2.67 2.67 2.67 0.00


Bezahlen Sie Ihr Abonnement

Weitere Funktionen und Daten zur Unternehmens- und Portfolioanalyse sind im Abonnement verfügbar

Abonnieren