XLON
SEPL
Market cap1.82bUSD
Jul 11, Last price
229.00GBP
1D
-4.58%
1Q
22.72%
Jan 2017
215.30%
IPO
5.53%
Name
Seplat Energy PLC
Chart & Performance
Profile
Seplat Energy Plc engages in the oil and gas exploration and production, and gas processing activities in Nigeria. It generates hydrocarbon through seven oil and gas blocks in the Niger Delta region. The company also engages in the renewable energy generation activities. The company was formerly known as Seplat Petroleum Development Company Plc and changed its name to Seplat Energy Plc in May 2021. Seplat Energy Plc was incorporated in 2009 and is headquartered in Lagos, Nigeria.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 1,116,168 5.17% | 1,061,271 11.50% | 951,795 29.82% | |||||||
Cost of revenue | 799,491 | 677,538 | 531,827 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 316,677 | 383,733 | 419,968 | |||||||
NOPBT Margin | 28.37% | 36.16% | 44.12% | |||||||
Operating Taxes | 234,629 | 67,329 | 99,670 | |||||||
Tax Rate | 74.09% | 17.55% | 23.73% | |||||||
NOPAT | 82,048 | 316,404 | 320,298 | |||||||
Net income | 153,350 84.47% | 83,130 -20.61% | 104,706 -26.15% | |||||||
Dividends | (91,361) | (98,811) | (58,844) | |||||||
Dividend yield | 7.96% | 13.54% | 9.52% | |||||||
Proceeds from repurchase of equity | (19,508) | (1,500) | ||||||||
BB yield | 1.70% | 0.21% | ||||||||
Debt | ||||||||||
Debt current | 465,495 | 90,586 | 78,347 | |||||||
Long-term debt | 1,049,264 | 667,829 | 699,906 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 1,880,647 | 230,911 | 200,273 | |||||||
Net debt | 710,067 | (16,819) | 50,304 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 310,003 | 445,074 | 498,892 | |||||||
CAPEX | (208,144) | (183,933) | (175,327) | |||||||
Cash from investing activities | (658,943) | (162,401) | (280,948) | |||||||
Cash from financing activities | 409,591 | (196,663) | (137,028) | |||||||
FCF | (2,106,204) | 372,118 | 243,209 | |||||||
Balance | ||||||||||
Cash | 469,862 | 450,109 | 404,336 | |||||||
Long term investments | 334,830 | 325,125 | 323,613 | |||||||
Excess cash | 748,884 | 722,170 | 680,359 | |||||||
Stockholders' equity | 1,289,651 | 1,236,882 | 1,202,571 | |||||||
Invested Capital | 4,415,563 | 2,058,841 | 1,991,509 | |||||||
ROIC | 2.53% | 15.62% | 16.22% | |||||||
ROCE | 6.13% | 13.80% | 14.21% | |||||||
EV | ||||||||||
Common stock shares outstanding | 588,445 | 588,447 | 588,447 | |||||||
Price | 1.95 57.26% | 1.24 18.10% | 1.05 25.60% | |||||||
Market cap | 1,147,468 57.26% | 729,674 18.10% | 617,869 26.46% | |||||||
EV | 1,873,214 | 737,092 | 651,668 | |||||||
EBITDA | 527,046 | 551,087 | 558,157 | |||||||
EV/EBITDA | 3.55 | 1.34 | 1.17 | |||||||
Interest | 69,199 | 68,141 | ||||||||
Interest/NOPBT | 18.03% | 16.23% |