XNYSRIG
Market cap3.04bUSD
Dec 24, Last price
3.55USD
1D
2.16%
1Q
-19.80%
Jan 2017
-75.95%
IPO
-91.99%
Name
Transocean Ltd
Chart & Performance
Profile
Transocean Ltd., together with its subsidiaries, provides offshore contract drilling services for oil and gas wells worldwide. It contracts its mobile offshore drilling rigs, related equipment, and work crews to drill oil and gas wells. As of February 14, 2022, the company had partial ownership interests in and operated a fleet of 37 mobile offshore drilling units, including 27 ultra-deep water and 10 harsh environment floaters. It serves integrated energy companies, government-owned or government-controlled oil companies, and other independent energy companies. The company was founded in 1926 and is based in Steinhausen, Switzerland.
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 | 2,832,000 9.98% | 2,575,000 0.74% | 2,556,000 -18.91% | |||||||
Cost of revenue | 2,147,000 | 917,000 | 909,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 685,000 | 1,658,000 | 1,647,000 | |||||||
NOPBT Margin | 24.19% | 64.39% | 64.44% | |||||||
Operating Taxes | 13,000 | 59,000 | 121,000 | |||||||
Tax Rate | 1.90% | 3.56% | 7.35% | |||||||
NOPAT | 672,000 | 1,599,000 | 1,526,000 | |||||||
Net income | (954,000) 53.62% | (621,000) 5.08% | (591,000) 4.05% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 263,000 | 158,000 | ||||||||
BB yield | -8.25% | -8.99% | ||||||||
Debt | ||||||||||
Debt current | 425,000 | 719,000 | 513,000 | |||||||
Long-term debt | 7,866,000 | 7,098,000 | 7,180,000 | |||||||
Deferred revenue | 233,000 | 204,000 | 265,000 | |||||||
Other long-term liabilities | 241,000 | 761,000 | 803,000 | |||||||
Net debt | 7,080,000 | 7,080,000 | 6,660,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 164,000 | 448,000 | 575,000 | |||||||
CAPEX | (427,000) | (717,000) | (208,000) | |||||||
Cash from investing activities | (423,000) | (757,000) | (233,000) | |||||||
Cash from financing activities | 263,000 | (112,000) | (490,000) | |||||||
FCF | 1,196,000 | 1,292,000 | 2,197,000 | |||||||
Balance | ||||||||||
Cash | 995,000 | 683,000 | 976,000 | |||||||
Long term investments | 216,000 | 54,000 | 57,000 | |||||||
Excess cash | 1,069,400 | 608,250 | 905,200 | |||||||
Stockholders' equity | (4,128,000) | (3,192,000) | (2,477,000) | |||||||
Invested Capital | 22,870,000 | 22,277,000 | 21,904,000 | |||||||
ROIC | 2.98% | 7.24% | 6.85% | |||||||
ROCE | 3.55% | 8.47% | 8.29% | |||||||
EV | ||||||||||
Common stock shares outstanding | 768,000 | 699,000 | 637,000 | |||||||
Price | 6.35 39.25% | 4.56 65.22% | 2.76 19.48% | |||||||
Market cap | 4,876,800 53.00% | 3,187,440 81.30% | 1,758,120 23.75% | |||||||
EV | 11,957,800 | 10,268,440 | 8,419,120 | |||||||
EBITDA | 1,481,000 | 2,510,000 | 2,609,000 | |||||||
EV/EBITDA | 8.07 | 4.09 | 3.23 | |||||||
Interest | 646,000 | 561,000 | 447,000 | |||||||
Interest/NOPBT | 94.31% | 33.84% | 27.14% |