Financials Serica Energy plc

Equities

SQZ

GB00B0CY5V57

Oil & Gas Exploration and Production

Delayed London S.E. 03:49:30 2024-05-02 am EDT 5-day change 1st Jan Change
182.6 GBX +1.16% Intraday chart for Serica Energy plc -5.78% -20.47%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 457.2 421.1 876.7 940.9 1,144 885 - -
Enterprise Value (EV) 1 331 298 742.3 404.4 1,047 667.3 410.3 435.5
P/E ratio 6.04 x 38 x 8.92 x 4.46 x 8.7 x 2.96 x 3.01 x 4.23 x
Yield 2.17% 3.07% 3.6% 5.04% 9.79% 12.6% 13.1% 14.2%
Capitalization / Revenue 1.48 x 2.43 x 1.31 x 0.93 x 1.45 x 0.86 x 0.88 x 1.17 x
EV / Revenue 1.07 x 1.72 x 1.11 x 0.4 x 1.33 x 0.65 x 0.41 x 0.58 x
EV / EBITDA 1.91 x 9.05 x 2.01 x 0.51 x 2.03 x 1.12 x 0.63 x -
EV / FCF 2.03 x 12.4 x 24.5 x 0.88 x 42.6 x 3.55 x 1.51 x -
FCF Yield 49.3% 8.06% 4.07% 113% 2.35% 28.2% 66.2% -
Price to Book - 1.53 x - 1.85 x - - - -
Nbr of stocks (in thousands) 266,872 267,810 268,891 272,953 391,321 392,605 - -
Reference price 2 1.713 1.573 3.260 3.447 2.923 2.254 2.254 2.254
Announcement Date 4/23/20 4/15/21 4/21/22 4/13/23 4/24/24 - - -
1USD in Million2USD
Estimates

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 1,029 1,008 756.8
EBITDA 1 172.9 32.91 369.5 794.8 516.6 597.9 648.9 -
EBIT 1 108.1 -25.8 321.1 698.9 380.6 435.5 396.2 236.2
Operating Margin 35% -14.89% 47.86% 69.02% 48.36% 42.31% 39.28% 31.21%
Earnings before Tax (EBT) 1 - 17.31 176.3 608.5 380.2 444.4 413.9 260.3
Net income 1 - 10.73 103.5 221.6 128.1 306 300.9 210.8
Net margin - 6.19% 15.42% 21.88% 16.28% 29.73% 29.84% 27.85%
EPS 2 0.2835 0.0414 0.3654 0.7728 0.3359 0.7620 0.7490 0.5330
Free Cash Flow 1 163.1 24.02 30.24 457.9 24.57 188.1 271.5 -
FCF margin 52.81% 13.86% 4.51% 45.22% 3.12% 18.27% 26.93% -
FCF Conversion (EBITDA) 94.3% 72.98% 8.18% 57.61% 4.76% 31.46% 41.84% -
FCF Conversion (Net income) - 223.84% 29.22% 206.62% 19.18% 61.46% 90.23% -
Dividend per Share 2 0.0372 0.0482 0.1174 0.1736 0.2861 0.2842 0.2961 0.3200
Announcement Date 4/23/20 4/15/21 4/21/22 4/13/23 4/24/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 S1 2021 S2 2022 S1 2023 S1
Net sales 1 138.2 539.3 382.5 422.2
EBITDA 1 - - - 307.8
EBIT 1 - 313.9 210.4 215.3
Operating Margin - 58.21% 55.01% 50.99%
Earnings before Tax (EBT) 1 3.082 173.4 210.5 369.7
Net income 1 1.849 101.7 126.3 217.5
Net margin 1.34% 18.86% 33.02% 51.52%
EPS 2 0.0137 0.3523 0.4437 0.6321
Dividend per Share - 0.1174 - -
Announcement Date 9/28/21 4/21/22 9/27/22 9/19/23
1USD in Million2USD
Estimates

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 97 218 475 449
Leverage (Debt/EBITDA) - - - - - - - -
Free Cash Flow 1 163 24 30.2 458 24.6 188 272 -
ROE (net income / shareholders' equity) 38.8% - 33.6% - 19.4% 33% 27% 17%
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 0.0500 0.0100 -
Capex 1 6.55 60.8 68.1 120 97.4 218 175 248
Capex / Sales 2.12% 35.05% 10.14% 11.89% 12.37% 21.21% 17.32% 32.72%
Announcement Date 4/23/20 4/15/21 4/21/22 4/13/23 4/24/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
2.254 USD
Average target price
3.802 USD
Spread / Average Target
+68.65%
Consensus
  1. Stock Market
  2. Equities
  3. SQZ Stock
  4. Financials Serica Energy plc