XTSEPEY
Market cap2.26bUSD
Dec 24, Last price
16.40CAD
1D
1.23%
1Q
10.51%
Jan 2017
-50.62%
Name
Peyto Exploration & Development Corp
Chart & Performance
Profile
Peyto Exploration & Development Corp. engages in the exploration, development, and production of oil and natural gas, and natural gas liquids in Deep Basin of Alberta. As of December 31, 2021, it had a total proved plus probable reserves of 904 million barrels of oil equivalent. The company was formerly known as Peyto Energy Trust and changed its name to Peyto Exploration & Development Corp. in January 2011. Peyto Exploration & Development Corp. was founded in 1998 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 | 945,514 -42.07% | 1,632,061 78.96% | 911,981 128.00% | |||||||
Cost of revenue | 549,960 | 580,455 | 398,801 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 395,554 | 1,051,606 | 513,180 | |||||||
NOPBT Margin | 41.83% | 64.43% | 56.27% | |||||||
Operating Taxes | 92,172 | 126,421 | 39,175 | |||||||
Tax Rate | 23.30% | 12.02% | 7.63% | |||||||
NOPAT | 303,382 | 925,185 | 474,005 | |||||||
Net income | 292,635 -25.09% | 390,663 156.60% | 152,248 -528.20% | |||||||
Dividends | (226,374) | (102,172) | (15,000) | |||||||
Dividend yield | 10.43% | 4.21% | 0.93% | |||||||
Proceeds from repurchase of equity | 192,472 | |||||||||
BB yield | -8.87% | |||||||||
Debt | ||||||||||
Debt current | 59,180 | 101,266 | 1,123 | |||||||
Long-term debt | 1,347,719 | 768,590 | 1,077,715 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 275,287 | 144,725 | 216,500 | |||||||
Net debt | 1,241,203 | 842,918 | 1,073,120 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 644,868 | 811,778 | 457,874 | |||||||
CAPEX | (411,031) | (506,860) | (365,058) | |||||||
Cash from investing activities | (1,146,866) | (516,912) | (351,431) | |||||||
Cash from financing activities | 527,270 | (288,679) | (110,035) | |||||||
FCF | (1,215,975) | 843,985 | 428,936 | |||||||
Balance | ||||||||||
Cash | 37,177 | 11,905 | 5,718 | |||||||
Long term investments | 128,519 | 15,033 | ||||||||
Excess cash | 118,420 | |||||||||
Stockholders' equity | 2,689,922 | 2,045,392 | 1,752,883 | |||||||
Invested Capital | 4,274,635 | 3,050,630 | 3,054,781 | |||||||
ROIC | 8.28% | 30.31% | 15.56% | |||||||
ROCE | 7.48% | 29.04% | 14.47% | |||||||
EV | ||||||||||
Common stock shares outstanding | 180,312 | 175,041 | 170,138 | |||||||
Price | 12.04 -13.19% | 13.87 46.77% | 9.45 223.63% | |||||||
Market cap | 2,170,955 -10.58% | 2,427,818 51.00% | 1,607,800 233.92% | |||||||
EV | 3,412,158 | 3,270,736 | 2,680,920 | |||||||
EBITDA | 716,913 | 1,354,192 | 773,795 | |||||||
EV/EBITDA | 4.76 | 2.42 | 3.46 | |||||||
Interest | 57,317 | 47,042 | 59,017 | |||||||
Interest/NOPBT | 14.49% | 4.47% | 11.50% |