XNAS
NESR
Market cap565mUSD
Jun 05, Last price
5.54USD
1D
-1.25%
1Q
-30.05%
IPO
-44.49%
Name
National Energy Services Reunited Corp
Chart & Performance
P/E
7.41
P/S
0.43
EPS
0.75
Div Yield, %
—
Shrs. gr., 5y
—
Rev. gr., 5y
14.61%
Revenues
1.30b
+13.60%
Net income
76m
+506.60%
CFO
229m
+29.59%
Profile
National Energy Services Reunited Corp. provides oilfield services to oil and gas companies in the Middle East, North Africa, and the Asia Pacific regions. It operates through two segments, Production Services; and Drilling and Evaluation Services. The Production Services segment offers hydraulic fracturing services; coiled tubing services, including nitrogen lifting, fishing, milling, clean-out, scale removal, and other well applications; stimulation and pumping services; primary and remedial cementing services; nitrogen services; filtration services, as well as frac tanks and pumping units; and pipeline services, such as water filling and hydro testing, nitrogen purging, and de-gassing and pressure testing, as well as cutting/welding and cooling down piping/vessels systems. It also provides production assurance chemicals; laboratory services; artificial lift services; and surface and subsurface safety systems, high-pressure packer systems, flow controls, service tools, expandable liner technology, vacuum insulated tubing technology, and engineering capabilities with manufacturing capacity and testing facilities, as well as sources, treats, and disposes water for oil and gas, municipal, and industrial use. The Drilling and Evaluation Services segment offers drilling and workover rigs; rig services; fishing and remedial solutions; directional and turbines drilling services; drilling fluid systems and related technologies; wireline logging services; slickline services for removal of scale, wax and sand build-up, setting plugs, changing out gas lift valves, and fishing and other well applications; and well testing services to measure solids, gas, and oil and water produced from a well, as well as rents drilling tools. It also provides oilfield solutions for thru-tubing intervention; tubular running services; and a range of wellhead products, flow control equipment, and frac equipment. The company was incorporated in 2017 and is headquartered in Houston, Texas.
Valuation
Title USD in thousands, except ratios and share amounts | 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 | |
| Income | |||||||||
Revenues | 1,301,704 13.60% | 1,145,915 25.99% | 909,517 3.74% | ||||||
Cost of revenue | 1,093,031 | 1,016,039 | 862,904 | ||||||
Unusual Expense (Income) | |||||||||
NOPBT | 208,673 | 129,876 | 46,613 | ||||||
NOPBT Margin | 16.03% | 11.33% | 5.13% | ||||||
Operating Taxes | 19,188 | 17,266 | 6,619 | ||||||
Tax Rate | 9.20% | 13.29% | 14.20% | ||||||
NOPAT | 189,485 | 112,610 | 39,994 | ||||||
Net income | 76,310 506.60% | 12,580 -134.54% | (36,420) -43.59% | ||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | |||||||||
BB yield | |||||||||
| Debt | |||||||||
Debt current | 133,904 | 128,039 | 149,500 | ||||||
Long-term debt | 301,522 | 389,261 | 448,228 | ||||||
Deferred revenue | |||||||||
Other long-term liabilities | 81,072 | 86,089 | 64,997 | ||||||
Net debt | 327,470 | 449,479 | 518,875 | ||||||
| Cash flow | |||||||||
Cash from operating activities | 229,329 | 176,959 | 92,576 | ||||||
CAPEX | (105,105) | (68,190) | (122,415) | ||||||
Cash from investing activities | (111,134) | (83,463) | (146,708) | ||||||
Cash from financing activities | (78,060) | (104,528) | (72,795) | ||||||
FCF | 193,010 | 101,822 | (18,829) | ||||||
| Balance | |||||||||
Cash | 107,956 | 67,821 | 78,853 | ||||||
Long term investments | |||||||||
Excess cash | 42,871 | 10,525 | 33,377 | ||||||
Stockholders' equity | 908,232 | 821,494 | 802,348 | ||||||
Invested Capital | 1,355,567 | 1,381,807 | 1,385,516 | ||||||
ROIC | 13.84% | 8.14% | 2.97% | ||||||
ROCE | 14.86% | 9.33% | 3.29% | ||||||
| EV | |||||||||
Common stock shares outstanding | 94,748 | 92,962 | |||||||
Price | 8.96 46.89% | 6.10 -12.10% | 6.94 -26.56% | ||||||
Market cap | 577,965 -10.41% | 645,157 -25.01% | |||||||
EV | 1,027,444 | 1,164,032 | |||||||
EBITDA | 351,457 | 272,106 | 162,458 | ||||||
EV/EBITDA | 3.78 | 7.17 | |||||||
Interest | 39,881 | 45,826 | 34,126 | ||||||
Interest/NOPBT | 19.11% | 35.28% | 73.21% | ||||||