ROCKHOPPER EXPLORATION PLC Financials Rockhopper Exploration plc
Equities
RKH
GB00B0FVQX23
Oil & Gas Exploration and Production
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 13.75 GBX | +2.23% |
|
+2.80% | +23.32% |
| Jan. 22 | Rockhopper notes Navitas update on the Sea Lion asset | AN |
| Jan. 22 | Rockhopper Exploration Says Resources at North Falkland Basin Grew 11% | MT |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 95.92 | 67.98 | 28.24 | 38.74 | 52.5 | 87.9 | 87.9 | - |
| Enterprise Value (EV) 1 | 64.89 | 55.86 | 21.29 | 35.82 | 44.6 | 82.88 | 80.35 | 78.33 |
| P/E ratio | -17.6 x | -4.06 x | -0.17 x | -6.27 x | 1.66 x | -20.9 x | -28.5 x | -28.5 x |
| Yield | - | - | - | - | - | - | - | - |
| Capitalization / Revenue | 11.9 x | 8.13 x | 14.6 x | 58.3 x | 99.5 x | - | - | - |
| EV / Revenue | 8.05 x | 6.68 x | 11 x | 53.9 x | 84.5 x | - | - | - |
| EV / EBITDA | -23.3 x | -13.3 x | -4.55 x | -12.6 x | 43.6 x | -18.4 x | -21.7 x | -24.3 x |
| EV / FCF | -8.17 x | -2.88 x | -1.5 x | -7.48 x | -12.7 x | -20.5 x | -13.5 x | -16.2 x |
| FCF Yield | -12.2% | -34.8% | -66.7% | -13.4% | -7.86% | -4.88% | -7.39% | -6.16% |
| Price to Book | 0.3 x | 0.21 x | - | 0.32 x | - | - | - | - |
| Nbr of stocks (in thousands) | 454,578 | 455,050 | 455,553 | 458,482 | 583,329 | 639,274 | 639,274 | - |
| Reference price 2 | 0.2110 | 0.1494 | 0.0620 | 0.0845 | 0.0900 | 0.1375 | 0.1375 | 0.1375 |
| Announcement Date | 4/2/19 | 4/8/20 | 5/19/21 | 5/30/22 | 5/30/23 | - | - | - |
1GBP in Million2GBP
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 8.065 | 8.366 | 1.941 | 0.6651 | 0.5278 | - | - | - |
| EBITDA 1 | -2.784 | -4.187 | -4.681 | -2.854 | 1.024 | -4.506 | -3.697 | -3.218 |
| EBIT 1 | -2.031 | -16.98 | -166.1 | -3.482 | 0.7562 | -4.935 | -3.936 | - |
| Operating Margin | -25.18% | -202.98% | -8,557% | -523.48% | 143.25% | - | - | - |
| Earnings before Tax (EBT) 1 | -5.417 | -16.71 | -166.6 | -6.27 | -2.605 | -3.56 | -3.298 | -3.298 |
| Net income 1 | -5.436 | -16.71 | - | - | - | -3.298 | -3.298 | -3.298 |
| Net margin | -67.4% | -199.76% | - | - | - | - | - | - |
| EPS 2 | -0.0120 | -0.0368 | -0.3645 | -0.0135 | 0.0541 | -0.006580 | -0.004830 | -0.004830 |
| Free Cash Flow 1 | -7.946 | -19.42 | -14.19 | -4.786 | -3.508 | -4.046 | -5.939 | -4.826 |
| FCF margin | -98.53% | -232.16% | -731.32% | -719.68% | -664.57% | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Announcement Date | 4/2/19 | 4/8/20 | 5/19/21 | 5/30/22 | 5/30/23 | - | - | - |
1GBP in Million2GBP
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|
| Net Debt 1 | - | - | - | - | - | - | - | - |
| Net Cash position 1 | 31 | 12.1 | 6.95 | 2.92 | 7.9 | 5.02 | 7.55 | 9.57 |
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Free Cash Flow 1 | -7.95 | -19.4 | -14.2 | -4.79 | -3.51 | -4.05 | -5.94 | -4.83 |
| ROE (net income / shareholders' equity) | - | - | - | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - | - | - | - |
| Assets 1 | - | - | - | - | - | - | - | - |
| Book Value Per Share | 0.7000 | 0.7000 | - | 0.2700 | - | - | - | - |
| Cash Flow per Share 2 | 0.0100 | -0 | -0.0100 | -0 | -0 | -0.0100 | - | - |
| Capex | 12.1 | 19.2 | 10.4 | 2.75 | - | - | - | - |
| Capex / Sales | 150.2% | 230% | 533.37% | 412.87% | - | - | - | - |
| Announcement Date | 4/2/19 | 4/8/20 | 5/19/21 | 5/30/22 | 5/30/23 | - | - | - |
1GBP in Million2GBP
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
0.1375
GBP
Average target price
0.3
GBP
Spread / Average Target
+118.18%
EPS Revisions
Annual profits - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +23.32% | 109M | |
| +11.22% | 306B | |
| +12.21% | 153B | |
| +51.38% | 124B | |
| +22.70% | 83.43B | |
| +12.20% | 78.06B | |
| +19.56% | 62.81B | |
| +13.52% | 60.08B | |
| +12.74% | 49.91B | |
| +33.97% | 37.05B |
- Stock Market
- Equities
- RKH Stock
- Financials Rockhopper Exploration plc
