XLONJSE
Market cap164mUSD
Dec 24, Last price
24.20GBP
1D
-0.21%
1Q
-9.36%
IPO
-35.47%
Name
Jadestone Energy PLC
Chart & Performance
P/E
—
P/S
53.08
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
9.55%
Rev. gr., 5y
22.21%
Revenues
309m
-26.66%
Net income
-91m
L
CFO
-12m
L
Dividend
Sep 29, 20220.65 GBP/sh
Earnings
Apr 25, 2025
Profile
Jadestone Energy plc operates as an independent oil and gas development and production company in the Asia Pacific region. The company holds 100% operated working interests in the Stag oilfield and Montara project located in offshore Western Australia; and two gas development blocks in Malay Basin, Southwest Vietnam. It also holds a 90% interest in the Lemang production sharing contract (PSC) located in onshore Sumatra, Indonesia; and a 69% operated interest in the Maari project located in offshore New Zealand. In addition, the company holds interests in PenMal Assets, including a 70% interest in the PM329 PSC that comprises the East Piatu field; and a 60% interest in the PM323 PSC, which consists of the East Belumut, West Belumut, and Chermingat fields. Jadestone Energy plc is headquartered in Singapore.
IPO date
Aug 28, 2018
Employees
369
Domiciled in
SG
Incorporated in
GB
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2017‑03 | 2016‑03 | |
| Income | |||||||||
Revenues | 309,200 -26.66% | 421,602 23.93% | 340,194 56.10% | ||||||
Cost of revenue | 339,110 | 304,962 | 298,225 | ||||||
Unusual Expense (Income) | |||||||||
NOPBT | (29,910) | 116,640 | 41,969 | ||||||
NOPBT Margin | 27.67% | 12.34% | |||||||
Operating Taxes | (11,492) | 54,018 | 14,822 | ||||||
Tax Rate | 46.31% | 35.32% | |||||||
NOPAT | (18,418) | 62,622 | 27,147 | ||||||
Net income | (91,274) -1,088.13% | 9,237 -167.22% | (13,742) -77.16% | ||||||
Dividends | (9,216) | (7,745) | |||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 48,880 | (15,286) | 967 | ||||||
BB yield | |||||||||
| Debt | |||||||||
Debt current | 21,378 | 6,227 | 11,161 | ||||||
Long-term debt | 198,923 | 11,987 | 20,169 | ||||||
Deferred revenue | |||||||||
Other long-term liabilities | 592,673 | 508,539 | 410,697 | ||||||
Net debt | 41,254 | (26,511) | 7,106 | ||||||
| Cash flow | |||||||||
Cash from operating activities | (12,125) | 121,237 | 102,091 | ||||||
CAPEX | (108,016) | (82,628) | (55,920) | ||||||
Cash from investing activities | (129,084) | (76,497) | (38,176) | ||||||
Cash from financing activities | 171,284 | (39,276) | (27,046) | ||||||
FCF | (46,538) | (17,937) | 19,442 | ||||||
| Balance | |||||||||
Cash | 152,396 | 122,653 | 117,465 | ||||||
Long term investments | 26,651 | (77,928) | (93,241) | ||||||
Excess cash | 163,587 | 23,645 | 7,214 | ||||||
Stockholders' equity | (157,893) | 121,729 | 141,073 | ||||||
Invested Capital | 991,773 | 597,461 | 533,872 | ||||||
ROIC | 11.07% | 5.23% | |||||||
ROCE | 16.44% | 6.90% | |||||||
| EV | |||||||||
Common stock shares outstanding | 499,480 | 466,373 | 463,568 | ||||||
Price | |||||||||
Market cap | |||||||||
EV | |||||||||
EBITDA | 50,410 | 178,474 | 122,184 | ||||||
EV/EBITDA | |||||||||
Interest | 6,434 | 774 | 1,372 | ||||||
Interest/NOPBT | 0.66% | 3.27% | |||||||