Stock TWM TIDEWATER MIDSTREAM AND INFRASTRUCTURE LTD.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Tidewater Midstream and Infrastructure Ltd.

Equities

TWM

CA8864531097

Oil & Gas Refining and Marketing

Market Closed - Toronto S.E.
Other stock markets
 03:59:35 2024-04-26 pm EDT 		5-day change 1st Jan Change
0.75 CAD +2.74% Intraday chart for Tidewater Midstream and Infrastructure Ltd. +5.63% -29.25%
Apr. 22 Tidewater Renewables Announced Director and Officer Resignations, New Lead Director and CFO and HDRD Update MT
Apr. 22 Tidewater Midstream and Infrastructure Brief: Announcing Director and Officer Resignations, New Lead Director and CFO and Corporate Update MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 394 277.8 443 428.1 453.1 321.4 - -
Enterprise Value (EV) 1 1,236 1,132 1,043 1,148 453.1 693.5 577.5 321.4
P/E ratio -29.3 x -8.2 x 7.22 x 50.5 x -1.16 x 15 x 7.89 x -
Yield 3.42% 4.88% 3.08% 3.96% - - - -
Capitalization / Revenue 0.57 x 0.28 x 0.26 x 0.15 x 0.21 x 0.13 x 0.12 x -
EV / Revenue 1.79 x 1.16 x 0.61 x 0.4 x 0.21 x 0.27 x 0.21 x -
EV / EBITDA 11.3 x 6.3 x 4.96 x 4.59 x 2.78 x 3.42 x 2.42 x -
EV / FCF -3.17 x 8.41 x 106 x -10.8 x - 8.66 x 6.64 x -
FCF Yield -31.5% 11.9% 0.94% -9.27% - 11.5% 15.1% -
Price to Book 0.88 x - 0.72 x 0.61 x - - - -
Nbr of stocks (in thousands) 336,778 338,783 340,746 423,868 427,413 428,566 - -
Reference price 2 1.170 0.8200 1.300 1.010 1.060 0.7500 0.7500 0.7500
Announcement Date 3/12/20 3/11/21 3/10/22 3/9/23 3/14/24 - - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 692.3 979.4 1,698 2,875 2,208 2,534 2,736 -
EBITDA 1 109.7 179.8 210.4 249.8 162.9 202.8 238.2 -
EBIT 1 -2.347 48.39 52.37 96.6 -5.6 125 195 -
Operating Margin -0.34% 4.94% 3.08% 3.36% -0.25% 4.93% 7.13% -
Earnings before Tax (EBT) 1 -24.82 - 94.22 26.5 -450.2 60.5 111.5 -
Net income 1 -13.99 -33.77 71.54 8.5 -385.9 20 41 -
Net margin -2.02% -3.45% 4.21% 0.3% -17.47% 0.79% 1.5% -
EPS 2 -0.0400 -0.1000 0.1800 0.0200 -0.9100 0.0500 0.0950 -
Free Cash Flow 1 -389.8 134.6 9.853 -106.4 - 80.05 86.93 -
FCF margin -56.3% 13.74% 0.58% -3.7% - 3.16% 3.18% -
FCF Conversion (EBITDA) - 74.88% 4.68% - - 39.47% 36.5% -
FCF Conversion (Net income) - - 13.77% - - 400.25% 212.03% -
Dividend per Share 2 0.0400 0.0400 0.0400 0.0400 - - - -
Announcement Date 3/12/20 3/11/21 3/10/22 3/9/23 3/14/24 - - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 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
Net sales 434 - 658.4 793.6 712.1 711.1 614.5 508.7 582.1 - - - - - -
EBITDA 1 53.08 53.9 57.41 69.92 62.08 60.4 48.9 44 48.6 21.4 38.98 46.9 50.3 51.71 50.9
EBIT 14.1 - 20.83 33.68 20.07 22.01 14.2 -4.2 - - - - - - -
Operating Margin 3.25% - 3.16% 4.24% 2.82% 3.1% 2.31% -0.83% - - - - - - -
Earnings before Tax (EBT) - - - 26.56 -29.04 -33.75 -40 -5.7 - - - - - - -
Net income 1 3.44 - - 16.07 -18.85 -30 -24.8 -6.4 -22.9 -331.8 -3 2 5 6 -
Net margin 0.79% - - 2.02% -2.65% -4.22% -4.04% -1.26% -3.93% - - - - - -
EPS 2 0.0100 -0.0100 0.1000 0.0400 -0.0500 -0.0700 -0.0600 -0.0200 -0.0500 -0.7800 -0.0100 - 0.0100 0.0100 -
Dividend per Share 2 0.0100 0.0100 0.0100 0.0100 0.0100 0.0100 0.0100 0.0100 0.0100 - - - - - -
Announcement Date 11/4/21 3/10/22 5/12/22 8/11/22 11/10/22 3/9/23 5/11/23 8/10/23 11/9/23 3/14/24 - - - - -
1CAD in Million2CAD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 842 854 600 720 - 372 256
Net Cash position 1 - - - - - - -
Leverage (Debt/EBITDA) 7.678 x 4.751 x 2.851 x 2.881 x - 1.835 x 1.075 x
Free Cash Flow 1 -390 135 9.85 -106 - 80.1 86.9
ROE (net income / shareholders' equity) -3.1% -7.24% 13.7% 2.88% - 11.5% 15.2%
ROA (Net income/ Total Assets) - -1.76% 3.73% 0.89% - 4% 6%
Assets 1 - 1,921 1,917 954.6 - 500 683.3
Book Value Per Share 1.330 - 1.810 1.660 - - -
Cash Flow per Share 2 0.2200 0.6100 0.3700 0.5900 0.1400 0.2600 0.3300
Capex 1 481 71 127 349 - 74.7 86
Capex / Sales 69.52% 7.25% 7.46% 12.15% - 2.95% 3.14%
Announcement Date 3/12/20 3/11/21 3/10/22 3/9/23 3/14/24 - -
1CAD in Million2CAD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Tidewater Midstream and Infrastructure Ltd.

Trading Rating
Investor Rating
ESG Refinitiv
C
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
7
Last Close Price
0.75 CAD
Average target price
1.136 CAD
Spread / Average Target
+51.43%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Oil & Gas Refining and Marketing

1st Jan change Capi.
TIDEWATER MIDSTREAM AND INFRASTRUCTURE LTD. Stock Tidewater Midstream and Infrastructure Ltd.
-29.25% 235M
RELIANCE INDUSTRIES LTD Stock Reliance Industries Ltd
+12.39% 221B
BP PLC Stock BP PLC
+12.58% 107B
CHINA PETROLEUM & CHEMICAL CORPORATION Stock China Petroleum & Chemical Corporation
+17.36% 103B
MARATHON PETROLEUM CORPORATION Stock Marathon Petroleum Corporation
+33.72% 71.49B
PHILLIPS 66 Stock Phillips 66
+13.72% 64.2B
VALERO ENERGY CORPORATION Stock Valero Energy Corporation
+27.54% 54.22B
IMPERIAL OIL LIMITED Stock Imperial Oil Limited
+27.93% 37.79B
INDIAN OIL CORPORATION LIMITED Stock Indian Oil Corporation Limited
+32.11% 28.33B
FORMOSA PETROCHEMICAL CORPORATION Stock Formosa Petrochemical Corporation
-11.77% 20.79B
Other Oil & Gas Refining and Marketing
  1. Stock Market
  2. Equities
  3. TWM Stock
  4. Financials Tidewater Midstream and Infrastructure Ltd.