XTSEPOU
Market cap3.18bUSD
Dec 24, Last price
31.06CAD
1D
0.26%
1Q
20.48%
Jan 2017
83.24%
Name
Paramount Resources Ltd
Chart & Performance
Profile
Paramount Resources Ltd., an independent energy company, explores for, develops, produces, and markets natural gas, crude oil, and natural gas liquids in Canada. The company's principal properties are the Montney and Duvernay developments located in Alberta and British Columbia. It also invests in public and private corporations. Paramount Resources Ltd. was founded in 1976 and is based 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 | 1,799,300 -28.72% | 2,524,400 82.53% | 1,383,000 120.91% | |||||||
Cost of revenue | 921,200 | 1,129,800 | 602,400 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 878,100 | 1,394,600 | 780,600 | |||||||
NOPBT Margin | 48.80% | 55.24% | 56.44% | |||||||
Operating Taxes | 129,500 | 185,200 | 85,600 | |||||||
Tax Rate | 14.75% | 13.28% | 10.97% | |||||||
NOPAT | 748,600 | 1,209,400 | 695,000 | |||||||
Net income | 470,200 -30.91% | 680,600 187.29% | 236,900 -1,143.93% | |||||||
Dividends | (355,400) | (160,400) | (27,400) | |||||||
Dividend yield | 9.24% | 3.81% | 0.78% | |||||||
Proceeds from repurchase of equity | 6,400 | 4,000 | (2,900) | |||||||
BB yield | -0.17% | -0.10% | 0.08% | |||||||
Debt | ||||||||||
Debt current | 3,000 | 3,000 | 10,000 | |||||||
Long-term debt | 55,400 | 192,400 | 401,500 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 550,300 | 502,400 | 633,800 | |||||||
Net debt | (531,400) | (364,200) | 37,700 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 938,200 | 1,049,600 | 482,100 | |||||||
CAPEX | (732,100) | (800,800) | (280,000) | |||||||
Cash from investing activities | (376,700) | (654,000) | (51,700) | |||||||
Cash from financing activities | (514,900) | (393,200) | (433,300) | |||||||
FCF | 580,600 | 763,400 | 454,060 | |||||||
Balance | ||||||||||
Cash | 48,900 | 2,500 | 1,700 | |||||||
Long term investments | 540,900 | 557,100 | 372,100 | |||||||
Excess cash | 499,835 | 433,380 | 304,650 | |||||||
Stockholders' equity | 3,319,600 | 3,378,100 | 2,606,400 | |||||||
Invested Capital | 3,578,865 | 3,624,520 | 3,334,450 | |||||||
ROIC | 20.78% | 34.76% | 21.38% | |||||||
ROCE | 21.53% | 34.37% | 21.45% | |||||||
EV | ||||||||||
Common stock shares outstanding | 148,300 | 147,000 | 142,800 | |||||||
Price | 25.93 -9.46% | 28.64 16.47% | 24.59 391.80% | |||||||
Market cap | 3,845,419 -8.66% | 4,210,080 19.90% | 3,511,452 426.66% | |||||||
EV | 3,314,019 | 3,845,880 | 3,549,152 | |||||||
EBITDA | 1,323,200 | 1,730,400 | 841,500 | |||||||
EV/EBITDA | 2.50 | 2.22 | 4.22 | |||||||
Interest | 6,500 | 6,400 | 47,100 | |||||||
Interest/NOPBT | 0.74% | 0.46% | 6.03% |