Loading...
XASXHZN
Market cap187mUSD
Dec 27, Last price  
0.19AUD
1D
0.00%
1Q
-5.13%
Jan 2017
230.36%
Name

Horizon Oil Ltd

Chart & Performance

D1W1MN
XASX:HZN chart
P/E
7.22
P/S
1.68
EPS
0.02
Div Yield, %
12.26%
Shrs. gr., 5y
-0.20%
Rev. gr., 5y
-2.07%
Revenues
112m
-24.92%
251,624126,786134,00080,0008,156,00047,991,00059,362,00050,209,00050,875,000144,329,00083,683,00077,580,66890,151,567100,843,269123,886,91477,460,13970,579,187106,759,964148,651,654111,604,000
Net income
26m
-40.94%
00-1,915,000-16,213,000-8,063,00052,345,00034,936,0007,647,0003,474,00012,830,00018,307,000-198,532,578-445,533035,826,000-56,991,7354,511,09324,326,00043,852,00025,900,000
CFO
0k
-100.00%
-1,743,0000003,874,78438,966,32638,809,94512,782,84716,682,47968,966,02976,618,48960,743,92447,249,08554,699,87171,172,75937,965,20423,311,34153,972,55571,045,5480
Dividend
Oct 16, 20240.015 AUD/sh
Earnings
Feb 25, 2025

Profile

Horizon Oil Limited, together with its subsidiaries, engages in the exploration, development, and production of oil and gas properties in China and New Zealand. It holds interest in the Block 22/12 oil field in Beibu Gulf, China; and the PMP 38160 Maari/Manaia oil fields in New Zealand, as well as engages in the exploration and evaluation of hydrocarbons. The company was incorporated in 1969 and is based in Sydney, Australia.
URL
https://horizonoil.com.au/
IPO date
Jun 30, 1981
Employees
11
Domiciled in
AU
Incorporated in
AU

Valuation

Title
USD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑062023‑062022‑062021‑062020‑062019‑062018‑062017‑062016‑062015‑06
Income
Revenues
111,604
-24.92%
148,652
39.24%
106,760
51.26%
Cost of revenue
59,034
87,385
60,618
Unusual Expense (Income)
NOPBT
52,570
61,266
46,142
NOPBT Margin
47.10%
41.21%
43.22%
Operating Taxes
13,285
12,970
17,458
Tax Rate
25.27%
21.17%
37.83%
NOPAT
39,285
48,296
28,684
Net income
25,900
-40.94%
43,852
80.27%
24,326
439.25%
Dividends
(36,855)
(32,892)
Dividend yield
12.50%
14.24%
Proceeds from repurchase of equity
(11)
(12,570)
(33,296)
BB yield
0.00%
5.44%
15.07%
Debt
Debt current
2,703
11,879
1,226
Long-term debt
23,152
191
71
Deferred revenue
Other long-term liabilities
64,019
54,303
33,424
Net debt
(28,066)
(32,768)
(42,784)
Cash flow
Cash from operating activities
71,046
53,973
CAPEX
(12)
(30,543)
Cash from investing activities
(36,013)
(31,877)
Cash from financing activities
(19,224)
(39,814)
(44,404)
FCF
30,566
44,007
37,460
Balance
Cash
52,570
43,489
44,081
Long term investments
1,351
1,348
Excess cash
48,341
37,405
38,743
Stockholders' equity
83,243
95,584
100,043
Invested Capital
124,776
117,096
86,035
ROIC
32.48%
47.55%
29.06%
ROCE
29.64%
38.03%
33.23%
EV
Common stock shares outstanding
1,637,487
1,650,327
1,636,917
Price
0.18
28.57%
0.14
3.70%
0.14
28.57%
Market cap
294,748
27.57%
231,046
4.55%
220,984
28.76%
EV
266,682
198,278
178,200
EBITDA
52,570
101,012
72,628
EV/EBITDA
5.07
1.96
2.45
Interest
2,934
2,245
1,444
Interest/NOPBT
5.58%
3.66%
3.13%