Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Oslo Bors  >  BW Offshore    BWO   BMG1738J1247

BW OFFSHORE

(BWO)
  Report  
Real-time Quote. Real-time CHI-X - 07/16 10:25:05 am
53.05 NOK   +0.57%
07/04BW OFFSHORE : Mandatory notification of trade
AQ
07/01BW OFFSHORE : Contract extension for Abo FPSO
AQ
07/01BW OFFSHORE : Management Changes at BW Offshore
AQ
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Sales 845 626 870 1 048 1 090 999
EBITDA 423 304 489 632 688 639
Operating profit (EBIT) 196 108 151 265 310 275
Pre-Tax Profit (EBT) -100 43,5 76,8 186 276 294
Net income -133 39,8 33,5 82,2 194 198
P/E ratio -2,18x 19,8x 20,3x 14,0x 6,52x 5,79x
EPS ( $ ) -1,47 0,22 0,18 0,44 0,95 1,07
Dividend per Share ( $ ) - - - - - -
Yield - - - - - -
Reference price ( $ ) 3,207 4,361 3,662 6,188 6,188 6,188
Announcement Date 02/28/2017
06:30am
02/22/2018
06:31am
02/19/2019
03:05am
- - -
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt 1 635 1 275 1 232 963 719 450
Finance - - - - - -
Operating income (EBITDA) 423 304 489 632 688 639
Leverage
(Debt/EBITDA)
3,86x 4,19x 2,52x 1,52x 1,05x 0,70x
Capital Expenditure 401 443 357 221 267 228
Book Value Per Share (BVPS) ( $ ) 4,97 5,25 5,38 6,76 7,50 8,21
Cash Flow per Share ( $ ) 2,10 3,56 2,36 2,60 3,00 2,70
Announcement Date 02/28/2017
06:30am
02/22/2018
06:31am
02/19/2019
03:05am
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 1 145 M $ -
Entreprise Value (EV) 2 107 M $ 1 864 M $
Valuation 2019e 2020e
P/E ratio (Price / EPS) 14,0x 6,52x
Capitalization / Revenue 1,09x 1,05x
EV / Revenue 2,01x 1,93x
EV / EBITDA 3,33x 3,06x
Yield (DPS / Price) - -
Price to book (Price / BVPS) 0,92x 0,82x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 25,3% 28,4%
operating Leverage (Delta EBIT / Delta Sales) 3,71x 4,32x
Net Margin (Net Profit / Revenue) 7,84% 17,8%
ROA (Net Profit / Asset) 3,84% 5,27%
ROE (Net Profit / Equities) 9,53% 13,6%
Rate of Dividend - -
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   21,1% 24,5%
Cash Flow / Sales 45,9% 50,9%
Capital Intensity (Assets / Sales) 2,04x 3,39x
Financial Leverage (Net Debt / EBITDA) 1,52x 1,05x
EPS & Dividend