XLONSAVE
Market cap431mUSD
Oct 29, Last price
0.26GBP
Name
Savannah Energy PLC
Chart & Performance
Profile
Savannah Energy PLC engages in the exploration, development, and production of natural gas and crude oil. It holds license interest in Agadem Rift Basin prospective located in the south east Niger covering an area of approximately 13,655 square kilometers. The company also has an 80% interest in the Uquo field asset; 51% interest in the Stubb Creek oil and gas field; and 80% interest in the Accugas midstream assets located in south east Nigeria. In addition, it is involved in the development of other energy related projects in Africa. The company was formerly known as Savannah Petroleum Plc and changed its name to Savannah Energy PLC in April 2020. Savannah Energy PLC was incorporated in 2014 and is headquartered in London, the United Kingdom.
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 | 224,175 5.50% | 212,498 14.37% | 185,799 9.94% | |||||||
Cost of revenue | 119,947 | 111,705 | 90,686 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 104,228 | 100,793 | 95,113 | |||||||
NOPBT Margin | 46.49% | 47.43% | 51.19% | |||||||
Operating Taxes | 7,133 | 11,131 | (24,848) | |||||||
Tax Rate | 6.84% | 11.04% | ||||||||
NOPAT | 97,095 | 89,662 | 119,961 | |||||||
Net income | 14,855 -123.18% | (64,077) -474.65% | 17,103 -386.29% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 2,011 | 61,214 | ||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 369,997 | 545,023 | 417,068 | |||||||
Long-term debt | 220,263 | 110,924 | 120,743 | |||||||
Deferred revenue | 346,490 | 314,018 | 213,043 | |||||||
Other long-term liabilities | 51,286 | 102,557 | 72,381 | |||||||
Net debt | 402,967 | 364,650 | 493,172 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 33,223 | 75,693 | 128,115 | |||||||
CAPEX | (12,950) | (23,566) | (32,518) | |||||||
Cash from investing activities | 109,321 | 22,646 | (123,237) | |||||||
Cash from financing activities | (116,800) | (22,986) | (25,159) | |||||||
FCF | (209,956) | 118,001 | 255,289 | |||||||
Balance | ||||||||||
Cash | 53,663 | 114,465 | 44,639 | |||||||
Long term investments | 133,630 | 176,832 | ||||||||
Excess cash | 176,084 | 280,672 | 35,349 | |||||||
Stockholders' equity | 121,821 | 108,881 | 172,472 | |||||||
Invested Capital | 1,125,176 | 1,167,888 | 1,072,000 | |||||||
ROIC | 8.47% | 8.01% | 11.74% | |||||||
ROCE | 8.36% | 7.73% | 8.59% | |||||||
EV | ||||||||||
Common stock shares outstanding | 1,276,998 | 1,262,727 | 959,047 | |||||||
Price | 0.23 64.23% | |||||||||
Market cap | 215,786 65.09% | |||||||||
EV | 722,800 | |||||||||
EBITDA | 142,592 | 141,438 | 131,340 | |||||||
EV/EBITDA | 5.50 | |||||||||
Interest | 88,788 | 75,590 | 73,429 | |||||||
Interest/NOPBT | 85.19% | 75.00% | 77.20% |