OTCMSTOSF
Market cap13bUSD
Dec 20, Last price
4.00USD
1D
-9.09%
Jan 2017
43.06%
Name
Santos Ltd
Chart & Performance
Profile
Santos Limited explores for, develops, produces, transports, and markets hydrocarbons for homes and businesses in Australia and the Asia Pacific. Its five principal assets are located in the Cooper Basin, Queensland and NSW, Papua New Guinea, Northern Australia and Timor-Leste, and Western Australia. The company also holds an asset in Alaska; and engages in the development of carbon capture and storage technologies. In addition, it produces natural gas, liquefied petroleum gas, ethane, methane, coal seam gas, liquefied natural gas, shale gas, and condensate, as well as oil. The company's proved plus probable reserves include 1676 million barrels of oil equivalent. Santos Limited was incorporated in 1954 and is headquartered in Adelaide, Australia.
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 | 5,889,000 -24.40% | 7,790,000 65.29% | 4,713,000 39.15% | |||||||
Cost of revenue | 3,822,000 | 2,311,000 | 1,821,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 2,067,000 | 5,479,000 | 2,892,000 | |||||||
NOPBT Margin | 35.10% | 70.33% | 61.36% | |||||||
Operating Taxes | 403,000 | 836,000 | 547,000 | |||||||
Tax Rate | 19.50% | 15.26% | 18.91% | |||||||
NOPAT | 1,664,000 | 4,643,000 | 2,345,000 | |||||||
Net income | 1,416,000 -32.95% | 2,112,000 220.97% | 658,000 -284.31% | |||||||
Dividends | (777,000) | (536,000) | (221,000) | |||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (338,000) | 380,000 | 953,000 | |||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 835,000 | 938,000 | 1,085,000 | |||||||
Long-term debt | 6,109,000 | 5,427,000 | 7,837,000 | |||||||
Deferred revenue | 148,000 | 157,000 | 229,000 | |||||||
Other long-term liabilities | 4,168,000 | 3,843,000 | 3,845,000 | |||||||
Net debt | 4,132,000 | 3,497,000 | 5,498,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,092,281 | 4,480,000 | 2,272,000 | |||||||
CAPEX | (2,369,000) | (1,707,000) | (1,103,000) | |||||||
Cash from investing activities | (2,896,000) | (1,669,000) | (137,000) | |||||||
Cash from financing activities | (860,000) | (3,401,000) | (481,000) | |||||||
FCF | 186,000 | 5,796,000 | (6,311,000) | |||||||
Balance | ||||||||||
Cash | 2,279,000 | 2,461,000 | 2,976,000 | |||||||
Long term investments | 533,000 | 407,000 | 448,000 | |||||||
Excess cash | 2,517,550 | 2,478,500 | 3,188,350 | |||||||
Stockholders' equity | 15,273,762 | 14,843,000 | 13,610,000 | |||||||
Invested Capital | 23,232,450 | 21,883,500 | 22,544,650 | |||||||
ROIC | 7.38% | 20.90% | 12.83% | |||||||
ROCE | 7.48% | 20.82% | 10.30% | |||||||
EV | ||||||||||
Common stock shares outstanding | 3,275,934 | 3,350,618 | ||||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 4,153,136 | 5,479,000 | 2,892,000 | |||||||
EV/EBITDA | ||||||||||
Interest | 291,000 | 272,000 | 204,000 | |||||||
Interest/NOPBT | 14.08% | 4.96% | 7.05% |