OTCMOCINF
Market cap2.39bUSD
Dec 23, Last price
11.36USD
1D
2.82%
1Q
-61.16%
Jan 2017
-33.90%
IPO
-58.07%
Name
OCI NV
Chart & Performance
Profile
OCI N.V. produces and distributes natural gas-based products and industrial chemicals to agricultural, transportation, and industrial customers. It operates through Methanol US, Methanol Europe, Nitrogen US, Nitrogen Europe, and Fertiglobe segments. The company offers anhydrous ammonia, granular urea, urea ammonium nitrate solution, calcium ammonium nitrate, ammonium sulphate, nitrogen argon, aqueous ammonia, nitric acid, urea solution, bio-methanol, methanol, melamine, and diesel exhaust fluid, as well as and other nitrogen products. It also owns and operates an ammonia export terminal at the port of Rotterdam. The company has operations in Europe, the Americas, the Middle East, Africa, Asia, and Oceania. OCI N.V. has a strategic partnership with Abu Dhabi National Oil Company. OCI N.V. was founded in 2013 and is headquartered in Amsterdam, the Netherlands.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 1,962,600 -79.79% | 9,713,100 53.72% | 6,318,700 81.88% | |||||||
Cost of revenue | 2,316,100 | 6,737,900 | 4,756,100 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (353,500) | 2,975,200 | 1,562,600 | |||||||
NOPBT Margin | 30.63% | 24.73% | ||||||||
Operating Taxes | (76,200) | 413,800 | 137,100 | |||||||
Tax Rate | 13.91% | 8.77% | ||||||||
NOPAT | (277,300) | 2,561,400 | 1,425,500 | |||||||
Net income | (392,000) -116.16% | 2,426,300 109.38% | 1,158,800 -1,331.46% | |||||||
Dividends | (986,200) | (1,059,000) | ||||||||
Dividend yield | 17.84% | 14.98% | ||||||||
Proceeds from repurchase of equity | (200) | 460,100 | ||||||||
BB yield | 0.00% | -9.47% | ||||||||
Debt | ||||||||||
Debt current | 202,300 | 352,000 | 550,300 | |||||||
Long-term debt | 2,239,700 | 3,075,900 | 3,804,900 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 169,600 | 128,000 | 36,500 | |||||||
Net debt | 1,876,600 | 1,194,600 | 2,401,600 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 695,300 | 3,348,700 | 2,264,100 | |||||||
CAPEX | (535,200) | (394,100) | (248,900) | |||||||
Cash from investing activities | (774,300) | (390,800) | (243,500) | |||||||
Cash from financing activities | (818,200) | (2,436,700) | (1,495,000) | |||||||
FCF | 1,586,600 | 2,721,800 | 2,157,400 | |||||||
Balance | ||||||||||
Cash | 156,900 | 1,692,200 | 1,439,500 | |||||||
Long term investments | 408,500 | 541,100 | 514,100 | |||||||
Excess cash | 467,270 | 1,747,645 | 1,637,665 | |||||||
Stockholders' equity | (2,516,100) | (479,300) | (2,424,100) | |||||||
Invested Capital | 6,935,800 | 7,847,100 | 9,974,500 | |||||||
ROIC | 28.74% | 13.79% | ||||||||
ROCE | 37.89% | 19.14% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 210,628 | 211,556 | 211,032 | |||||||
Price | 26.24 -21.48% | 33.42 45.18% | 23.02 46.44% | |||||||
Market cap | 5,526,886 -21.83% | 7,070,210 45.54% | 4,857,959 47.36% | |||||||
EV | 8,427,386 | 10,712,510 | 9,141,859 | |||||||
EBITDA | (159,700) | 3,575,100 | 2,454,200 | |||||||
EV/EBITDA | 3.00 | 3.72 | ||||||||
Interest | 87,000 | 243,500 | 219,300 | |||||||
Interest/NOPBT | 8.18% | 14.03% |