Market Closed -
Nyse
04:00:02 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
14.19
USD
|
-0.28%
|
|
+1.94%
|
+13.25%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,674
|
3,675
|
4,622
|
5,163
|
6,011
|
6,829
|
-
|
-
|
Enterprise Value (EV)
1 |
6,565
|
6,766
|
7,745
|
8,524
|
9,241
|
9,981
|
9,902
|
9,835
|
P/E ratio
|
-13.3
x
|
-29.7
x
|
14
x
|
15.9
x
|
16.3
x
|
16.2
x
|
14.8
x
|
13.1
x
|
Yield
|
16.1%
|
16%
|
9.3%
|
8.34%
|
7.18%
|
6.34%
|
6.48%
|
6.54%
|
Capitalization / Revenue
|
3.66
x
|
4.08
x
|
5.15
x
|
5.61
x
|
5.77
x
|
6.28
x
|
6.02
x
|
5.94
x
|
EV / Revenue
|
6.54
x
|
7.51
x
|
8.62
x
|
9.27
x
|
8.87
x
|
9.18
x
|
8.73
x
|
8.55
x
|
EV / EBITDA
|
7.91
x
|
7.96
x
|
8.84
x
|
9.64
x
|
9.34
x
|
9.49
x
|
9.16
x
|
8.95
x
|
EV / FCF
|
-
|
12.7
x
|
16.3
x
|
46.3
x
|
15.7
x
|
14.3
x
|
14
x
|
13.5
x
|
FCF Yield
|
-
|
7.85%
|
6.13%
|
2.16%
|
6.35%
|
6.97%
|
7.13%
|
7.4%
|
Price to Book
|
1.17
x
|
1.52
x
|
2.02
x
|
2.36
x
|
2.81
x
|
3.53
x
|
3.84
x
|
4.04
x
|
Nbr of stocks (in thousands)
|
484,042
|
476,639
|
477,504
|
478,462
|
479,713
|
481,241
|
-
|
-
|
Reference price
2 |
7.590
|
7.710
|
9.680
|
10.79
|
12.53
|
14.19
|
14.19
|
14.19
|
Announcement Date
|
2/12/20
|
2/17/21
|
2/16/22
|
2/15/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,004
|
900.7
|
898.2
|
920
|
1,042
|
1,088
|
1,134
|
1,150
|
EBITDA
1 |
829.6
|
850.2
|
876.4
|
884.2
|
989.2
|
1,051
|
1,081
|
1,099
|
EBIT
1 |
-296.1
|
716
|
767.6
|
706.3
|
795
|
772.2
|
807.5
|
797.5
|
Operating Margin
|
-29.48%
|
79.5%
|
85.46%
|
76.78%
|
76.31%
|
70.99%
|
71.19%
|
69.32%
|
Earnings before Tax (EBT)
1 |
-364.2
|
-178.2
|
448.7
|
443.7
|
500.1
|
536.1
|
580.3
|
652.3
|
Net income
1 |
-285.1
|
-122.5
|
331.6
|
326.2
|
371.8
|
425.9
|
464
|
534.6
|
Net margin
|
-28.39%
|
-13.6%
|
36.92%
|
35.46%
|
35.69%
|
39.15%
|
40.91%
|
46.47%
|
EPS
2 |
-0.5700
|
-0.2600
|
0.6900
|
0.6800
|
0.7700
|
0.8775
|
0.9573
|
1.085
|
Free Cash Flow
1 |
-
|
531.4
|
474.9
|
184
|
587
|
696.1
|
705.9
|
727.5
|
FCF margin
|
-
|
59%
|
52.87%
|
20%
|
56.34%
|
63.99%
|
62.24%
|
63.23%
|
FCF Conversion (EBITDA)
|
-
|
62.5%
|
54.18%
|
20.8%
|
59.34%
|
66.21%
|
65.31%
|
66.21%
|
FCF Conversion (Net income)
|
-
|
-
|
143.19%
|
56.39%
|
157.87%
|
163.44%
|
152.14%
|
136.09%
|
Dividend per Share
2 |
1.225
|
1.230
|
0.9000
|
0.9000
|
0.9000
|
0.9000
|
0.9200
|
0.9280
|
Announcement Date
|
2/12/20
|
2/17/21
|
2/16/22
|
2/15/23
|
2/14/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
216.5
|
218.5
|
228.9
|
231
|
241.6
|
259.5
|
258.3
|
263.8
|
260.2
|
279.1
|
271.4
|
262.9
|
270.8
|
277.4
|
285.2
|
EBITDA
1 |
212.7
|
209
|
221
|
223.1
|
231
|
241.8
|
242.5
|
250.9
|
254
|
265.3
|
263.5
|
260.7
|
264
|
267.7
|
275.4
|
EBIT
1 |
185.8
|
-
|
-
|
-
|
-
|
-
|
151.6
|
162.3
|
155.7
|
166.3
|
186.7
|
181.3
|
189.3
|
189.4
|
207.6
|
Operating Margin
|
85.81%
|
-
|
-
|
-
|
-
|
-
|
58.7%
|
61.52%
|
59.84%
|
59.58%
|
68.78%
|
68.96%
|
69.9%
|
68.29%
|
72.79%
|
Earnings before Tax (EBT)
1 |
107.2
|
108.1
|
105.8
|
114.3
|
115.5
|
118.2
|
116.1
|
134.5
|
131.3
|
140.4
|
133.8
|
125.2
|
132.3
|
134.3
|
140.8
|
Net income
1 |
78.63
|
80.04
|
79.4
|
84.01
|
82.79
|
86.51
|
87.01
|
97.82
|
100.4
|
103.9
|
108.2
|
102.5
|
107.3
|
111.5
|
116.3
|
Net margin
|
36.32%
|
36.63%
|
34.68%
|
36.36%
|
34.28%
|
33.34%
|
33.69%
|
37.08%
|
38.61%
|
37.24%
|
39.86%
|
38.97%
|
39.63%
|
40.19%
|
40.76%
|
EPS
2 |
0.1600
|
0.1700
|
0.1700
|
0.1700
|
0.1700
|
0.1800
|
0.1800
|
0.2000
|
0.2100
|
0.2100
|
0.2161
|
0.2173
|
0.2231
|
0.2289
|
0.2377
|
Dividend per Share
2 |
0.2250
|
0.2250
|
0.2250
|
0.2250
|
0.2250
|
0.2250
|
0.2250
|
-
|
0.2250
|
-
|
0.2280
|
0.2280
|
0.2280
|
0.2317
|
0.2333
|
Announcement Date
|
2/16/22
|
4/27/22
|
7/27/22
|
10/26/22
|
2/15/23
|
4/26/23
|
7/26/23
|
10/25/23
|
2/14/24
|
4/24/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
2,891
|
3,091
|
3,123
|
3,361
|
3,230
|
3,152
|
3,073
|
3,006
|
Net Cash position
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
3.485
x
|
3.636
x
|
3.563
x
|
3.801
x
|
3.265
x
|
2.998
x
|
2.843
x
|
2.735
x
|
Free Cash Flow
1 |
-
|
531
|
475
|
184
|
587
|
696
|
706
|
728
|
ROE (net income / shareholders' equity)
|
-
|
15.4%
|
17.3%
|
17%
|
17.1%
|
21.4%
|
26.7%
|
37.2%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
6.490
|
5.070
|
4.790
|
4.580
|
4.460
|
4.020
|
3.690
|
3.510
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
392
|
222
|
235
|
516
|
185
|
148
|
150
|
138
|
Capex / Sales
|
39.03%
|
24.65%
|
26.15%
|
56.05%
|
17.76%
|
13.56%
|
13.22%
|
12.02%
|
Announcement Date
|
2/12/20
|
2/17/21
|
2/16/22
|
2/15/23
|
2/14/24
|
-
|
-
|
-
|
Last Close Price
14.19
USD Average target price
14.09
USD Spread / Average Target -0.72% Consensus |
1st Jan change
|
Capi.
|
---|
| +13.25% | 6.83B | | +2.64% | 76.02B | | +10.28% | 63.11B | | +12.72% | 47.84B | | +15.44% | 47.31B | | +14.24% | 42.4B | | +5.90% | 41.46B | | -4.75% | 37.36B | | +34.52% | 26.01B | | -1.57% | 23.72B |
Other Oil & Gas Transportation Services
|