|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
13 228 | 9 637 | 7 102 | 6 489 | 15 458 | 21 233 | - | - |
Enterprise Value (EV)1 |
14 270 | 10 861 | 8 122 | 7 483 | 17 547 | 21 383 | 20 164 | 19 218 |
P/E ratio |
130x | 17,9x | 10,6x | 32,6x | 8,26x | 6,31x | 7,10x | 9,86x |
Yield |
0,59% | 1,12% | 2,07% | 2,46% | 3,26% | 2,33% | 3,78% | 4,18% |
Capitalization / Revenue |
7,50x | 4,40x | 3,44x | 4,42x | 4,48x | 2,70x | 3,07x | 3,48x |
EV / Revenue |
8,09x | 4,96x | 3,93x | 5,10x | 5,09x | 2,72x | 2,92x | 3,15x |
EV / EBITDA |
13,5x | 8,58x | 5,77x | 10,4x | 7,99x | 3,31x | 3,55x | 4,03x |
Price to Book |
5,22x | 4,77x | 3,36x | 2,93x | 0,81x | 1,68x | 1,57x | 1,49x |
Nbr of stocks (in thousands) |
462 508 | 431 180 | 407 925 | 398 580 | 813 578 | 805 805 | - | - |
Reference price (USD) |
28,6 | 22,4 | 17,4 | 16,3 | 19,0 | 26,4 | 26,4 | 26,4 |
Announcement Date |
02/23/2018 | 02/22/2019 | 02/20/2020 | 02/23/2021 | 02/23/2022 | - | - | - |
1 USD in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
1 764 | 2 188 | 2 066 | 1 467 | 3 449 | 7 859 | 6 909 | 6 103 |
EBITDA1 |
1 059 | 1 265 | 1 409 | 719 | 2 196 | 6 468 | 5 683 | 4 764 |
Operating profit (EBIT)1 |
435 | 787 | 877 | 296 | 1 428 | 4 815 | 3 808 | 2 728 |
Operating Margin |
24,6% | 36,0% | 42,4% | 20,2% | 41,4% | 61,3% | 55,1% | 44,7% |
Pre-Tax Profit (EBT)1 |
-228 | 698 | 900 | 241 | 1 502 | 4 586 | 3 979 | 2 741 |
Net income1 |
100 | 557 | 681 | 201 | 1 158 | 3 413 | 2 962 | 2 101 |
Net margin |
5,69% | 25,5% | 33,0% | 13,7% | 33,6% | 43,4% | 42,9% | 34,4% |
EPS2 |
0,22 | 1,25 | 1,64 | 0,50 | 2,30 | 4,18 | 3,71 | 2,67 |
Dividend per Share2 |
0,17 | 0,25 | 0,36 | 0,40 | 0,62 | 0,61 | 1,00 | 1,10 |
Announcement Date |
02/23/2018 | 02/22/2019 | 02/20/2020 | 02/23/2021 | 02/23/2022 | - | - | - |
1 USD in Million 2 USD |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
2019 Q4 |
2020 Q1 |
2020 Q2 |
2020 Q3 |
2020 Q4 |
2021 Q1 |
2021 Q2 |
2021 Q3 |
2021 Q4 |
2022 Q1 |
2022 Q2 |
2022 Q3 |
2022 Q4 |
2023 Q1 |
2023 Q2 |
Net sales1 |
461 | 386 | 332 | 291 | 457 | 460 | 325 | 440 | 2 225 | 1 679 | 1 911 | 1 987 | 2 082 | 1 832 | 1 572 |
EBITDA1 |
300 | 189 | 137 | 164 | 230 | 300 | 245 | 384 | 1 266 | 1 413 | 1 600 | 1 701 | 1 841 | 1 757 | 1 416 |
Operating profit (EBIT)1 |
153 | 86,4 | 54,0 | -7,56 | 163 | 175 | 147 | 197 | 816 | 1 048 | 1 224 | 1 266 | 1 357 | 1 328 | 942 |
Operating Margin |
33,1% | 22,4% | 16,2% | -2,60% | 35,7% | 38,1% | 45,2% | 44,7% | 36,7% | 62,4% | 64,1% | 63,7% | 65,2% | 72,5% | 59,9% |
Pre-Tax Profit (EBT)1 |
207 | 72,1 | 39,1 | -22,0 | 152 | 163 | 41,3 | 83,2 | 1 215 | 778 | 1 158 | 1 269 | 1 410 | 1 539 | 1 020 |
Net income1 |
147 | 53,9 | 30,4 | -15,0 | 131 | 126 | 30,5 | 62,7 | 939 | 608 | 886 | 967 | 1 082 | 1 031 | 726 |
Net margin |
31,8% | 13,9% | 9,14% | -5,14% | 28,7% | 27,5% | 9,38% | 14,2% | 42,2% | 36,2% | 46,4% | 48,7% | 52,0% | 56,3% | 46,2% |
EPS2 |
0,36 | 0,14 | 0,08 | -0,04 | 0,33 | 0,32 | 0,08 | 0,16 | 1,16 | 0,75 | 1,05 | 1,15 | 1,27 | 1,24 | 0,89 |
Dividend per Share |
- | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
02/20/2020 | 04/30/2020 | 07/30/2020 | 10/29/2020 | 02/23/2021 | 04/29/2021 | 07/30/2021 | 11/03/2021 | 02/23/2022 | 05/02/2022 | - | - | - | - | - |
1 USD in Million 2 USD |
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
1 042 | 1 224 | 1 020 | 994 | 2 089 | 150 | - | - |
Net Cash position1 |
- | - | - | - | - | - | 1 069 | 2 015 |
Leverage (Debt / EBITDA) |
0,98x | 0,97x | 0,72x | 1,38x | 0,95x | 0,02x | -0,19x | -0,42x |
Free Cash Flow1 |
212 | 374 | 572 | 202 | 1 083 | 4 102 | 3 290 | 2 596 |
ROE (Net Profit / Equities) |
3,94% | 23,0% | 32,1% | 9,18% | 16,6% | 28,8% | 20,1% | 13,2% |
Shareholders' equity1 |
2 546 | 2 418 | 2 120 | 2 184 | 6 977 | 11 866 | 14 744 | 15 932 |
ROA (Net Profit / Asset) |
2,04% | 11,9% | 15,7% | 4,45% | 9,48% | 16,8% | 12,1% | 7,11% |
Assets1 |
4 925 | 4 680 | 4 343 | 4 505 | 12 212 | 20 361 | 24 576 | 29 552 |
Book Value Per Share2 |
5,48 | 4,69 | 5,18 | 5,56 | 23,3 | 15,7 | 16,8 | 17,7 |
Cash Flow per Share2 |
2,10 | 2,85 | 3,27 | 1,72 | 3,60 | 6,97 | 6,14 | 5,43 |
Capex1 |
765 | 894 | 788 | 576 | 728 | 1 473 | 1 576 | 1 628 |
Capex / Sales |
43,3% | 40,9% | 38,2% | 39,3% | 21,1% | 18,7% | 22,8% | 26,7% |
Announcement Date |
02/23/2018 | 02/22/2019 | 02/20/2020 | 02/23/2021 | 02/23/2022 | - | - | - |
1 USD in Million 2 USD |
|
| |
|
|
Chesapeake Energy's future muddied by executive departures, strategy shifts |
Capitalization (USD) |
21 232 965 939 |
Net sales (USD) |
3 449 000 000 |
Number of employees |
936 |
Sales / Employee (USD) |
3 684 829 |
Free-Float |
88,8% |
Free-Float capitalization (USD) |
18 855 002 757 |
Avg. Exchange 20 sessions (USD) |
398 073 540 |
Average Daily Capital Traded |
1,87% |
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
|