XTSEATH
Market cap1.87bUSD
Dec 24, Last price
5.11CAD
1D
2.61%
1Q
3.86%
Jan 2017
149.27%
IPO
-64.66%
Name
Athabasca Oil Corp
Chart & Performance
Profile
Athabasca Oil Corporation engages in the exploration, development, and production of light and thermal oil resource plays in the Western Canadian Sedimentary Basin in Alberta, Canada. The company operates through Thermal Oil and Light Oil segments. Its principal properties are in the Greater Placid and Greater Kaybob areas near the Town of Fox Creek in northwestern Alberta; and the Leismer and Hangingstone projects located in the Athabasca region of northeastern Alberta. The company produces light and medium crude oil, tight oil, conventional natural gas, shale gas, and natural gas liquids; and bitumen from sand and carbonate rock formations. As of December 31, 2021, it held approximately 889,000 net acres of mineral resource leases, licenses, and permits, which include approximately 347,000 net acres of oil sands leases and permits, and approximately 337,000 net acres of petroleum and natural gas leases in the Athabasca region of northwestern Alberta; approximately 204,000 net acres of petroleum and natural gas leases in northwestern Alberta; and had an interest in approximately 254 gross wells of bitumen, crude oil, and natural gas. The company was formerly known as Athabasca Oil Sands Corp. and changed its name to Athabasca Oil Corporation in May 2012. Athabasca Oil Corporation was incorporated in 2006 and is headquartered in Calgary, Canada.
Valuation
Title CAD 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 | 1,195,077 -20.58% | 1,504,685 48.05% | 1,016,323 118.73% | |||||||
Cost of revenue | 1,070,110 | 1,016,210 | 578,691 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 124,967 | 488,475 | 437,632 | |||||||
NOPBT Margin | 10.46% | 32.46% | 43.06% | |||||||
Operating Taxes | 14,086 | (413,288) | 77,168 | |||||||
Tax Rate | 11.27% | 17.63% | ||||||||
NOPAT | 110,881 | 901,763 | 360,464 | |||||||
Net income | (51,220) -108.95% | 572,271 25.06% | 457,608 -163.49% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | (158,582) | 39,796 | 36 | |||||||
BB yield | 6.51% | -2.81% | -0.01% | |||||||
Debt | ||||||||||
Debt current | 3,208 | 58,302 | 74,744 | |||||||
Long-term debt | 184,953 | 151,452 | 316,338 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 97,726 | 97,557 | 120,174 | |||||||
Net debt | (155,148) | 12,229 | 168,026 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 305,526 | 315,618 | 194,253 | |||||||
CAPEX | (139,832) | (147,449) | (92,142) | |||||||
Cash from investing activities | 20,564 | (145,997) | 22,696 | |||||||
Cash from financing activities | (170,734) | (204,949) | (159,198) | |||||||
FCF | 414,208 | 811,097 | 17,303 | |||||||
Balance | ||||||||||
Cash | 343,309 | 197,525 | 223,056 | |||||||
Long term investments | ||||||||||
Excess cash | 283,555 | 122,291 | 172,240 | |||||||
Stockholders' equity | 1,451,754 | 1,582,435 | 899,317 | |||||||
Invested Capital | 1,583,161 | 1,891,896 | 1,358,191 | |||||||
ROIC | 6.38% | 55.49% | 30.03% | |||||||
ROCE | 6.69% | 24.25% | 28.60% | |||||||
EV | ||||||||||
Common stock shares outstanding | 583,758 | 586,913 | 546,717 | |||||||
Price | 4.17 73.03% | 2.41 102.52% | 1.19 600.00% | |||||||
Market cap | 2,434,269 72.10% | 1,414,461 117.41% | 650,593 623.67% | |||||||
EV | 2,279,121 | 1,426,690 | 818,619 | |||||||
EBITDA | 243,545 | 608,054 | 550,279 | |||||||
EV/EBITDA | 9.36 | 2.35 | 1.49 | |||||||
Interest | 30,391 | 78,987 | 77,168 | |||||||
Interest/NOPBT | 24.32% | 16.17% | 17.63% |