XTSE
PEY
Market cap2.14bUSD
Apr 08, Last price
15.30CAD
1D
-4.26%
1Q
-11.36%
Jan 2017
-53.93%
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 |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 908,250 -3.94% | 945,514 -42.07% | 1,632,061 78.96% | |||||||
Cost of revenue | 530,551 | 549,960 | 580,455 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 377,699 | 395,554 | 1,051,606 | |||||||
NOPBT Margin | 41.59% | 41.83% | 64.43% | |||||||
Operating Taxes | 84,507 | 92,172 | 126,421 | |||||||
Tax Rate | 22.37% | 23.30% | 12.02% | |||||||
NOPAT | 293,192 | 303,382 | 925,185 | |||||||
Net income | 280,570 -4.12% | 292,635 -25.09% | 390,663 156.60% | |||||||
Dividends | (257,912) | (226,374) | (102,172) | |||||||
Dividend yield | 7.64% | 10.43% | 4.21% | |||||||
Proceeds from repurchase of equity | 192,472 | |||||||||
BB yield | -8.87% | |||||||||
Debt | ||||||||||
Debt current | 58,791 | 59,180 | 101,266 | |||||||
Long-term debt | 1,311,300 | 1,347,719 | 768,590 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 360,296 | 275,287 | 144,725 | |||||||
Net debt | 1,356,456 | 1,241,203 | 842,918 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 672,363 | 644,868 | 811,778 | |||||||
CAPEX | (456,872) | (411,031) | (506,860) | |||||||
Cash from investing activities | (432,243) | (1,146,866) | (516,912) | |||||||
Cash from financing activities | (263,662) | 527,270 | (288,679) | |||||||
FCF | 186,607 | (1,215,975) | 843,985 | |||||||
Balance | ||||||||||
Cash | 13,635 | 37,177 | 11,905 | |||||||
Long term investments | 128,519 | 15,033 | ||||||||
Excess cash | 118,420 | |||||||||
Stockholders' equity | 2,669,153 | 2,689,922 | 2,045,392 | |||||||
Invested Capital | 4,418,217 | 4,274,635 | 3,050,630 | |||||||
ROIC | 6.75% | 8.28% | 30.31% | |||||||
ROCE | 7.13% | 7.48% | 29.04% | |||||||
EV | ||||||||||
Common stock shares outstanding | 197,052 | 180,312 | 175,041 | |||||||
Price | 17.14 42.36% | 12.04 -13.19% | 13.87 46.77% | |||||||
Market cap | 3,377,467 55.58% | 2,170,955 -10.58% | 2,427,818 51.00% | |||||||
EV | 4,733,923 | 3,412,158 | 3,270,736 | |||||||
EBITDA | 377,699 | 716,913 | 1,354,192 | |||||||
EV/EBITDA | 12.53 | 4.76 | 2.42 | |||||||
Interest | 94,189 | 57,317 | 47,042 | |||||||
Interest/NOPBT | 24.94% | 14.49% | 4.47% |