Loading...
XTSE
VET
Market cap939mUSD
Apr 11, Last price  
8.44CAD
1D
5.37%
1Q
-42.62%
Jan 2017
-85.06%
Name

Vermilion Energy Inc

Chart & Performance

D1W1MN
P/E
P/S
0.63
EPS
Div Yield, %
4.27%
Shrs. gr., 5y
0.25%
Rev. gr., 5y
1.65%
Revenues
2.07b
-5.70%
529,938,000618,072,000707,334,0001,001,905,000639,751,000727,805,0001,031,570,0001,083,103,0001,273,835,0001,419,628,000939,586,000882,791,0001,098,838,0001,678,117,0001,911,137,0001,247,398,0002,226,852,0003,721,228,0002,199,555,0002,074,250,000
Net income
-47m
L-80.33%
158,471,000146,923,000164,286,000229,189,000185,498,000111,263,000142,821,000190,622,000327,641,000269,326,000-217,302,000-160,051,00062,258,000271,650,00032,799,000-1,517,427,0001,148,696,0001,313,062,000-237,587,000-46,739,000
CFO
968m
-5.54%
245,116,000306,033,000349,890,000660,135,000230,316,000421,282,000447,092,000496,580,000705,025,000791,986,000444,408,000509,540,000593,896,000816,011,000823,465,000500,152,000834,453,0001,814,220,0001,024,528,000967,751,000
Dividend
Sep 27, 20240.12 CAD/sh
Earnings
Apr 29, 2025

Profile

Vermilion Energy Inc., together with its subsidiaries, engages in the acquisition, exploration, development, and production of petroleum and natural gas in North America, Europe, and Australia. The company owns 81% working interest in 636,714 net acres of developed land and 85% working interest in 301,026 net acres of undeveloped land in Canada; 130,715 net acres of land in the Powder River basin in the United States; 96% working interest in 248,873 net acres of developed land and 86% working interest in 134,160 net acres of undeveloped land in the Aquitaine and Paris Basins in France; 53% working interest in 901,791 net acres of land in the Netherlands; 54,625 net developed acres and 920,723 net undeveloped acres in Germany; 975,375 net acres land in Croatia; 946,666 net acres land in Hungary; and 48,954 net acres land in Slovakia. It also owns 20% interests in the offshore Corrib natural gas field located to the northwest coast of Ireland; and 100% working interest in the Wandoo offshore oil field and related production facilities that covers 59,553 acres located on Western Australia's northwest shelf. As of December 31, 2021, the company had 401 net producing conventional natural gas wells and 2,132 net producing light and medium crude oil wells in Canada; 167.6 net producing light and medium crude oil wells in the United States; 297.0 net producing light and medium crude oil wells and 3 net producing conventional natural gas wells in France; and 47 net producing natural gas wells in the Netherlands. Vermilion Energy Inc. was founded in 1994 and is headquartered in Calgary, Canada.
IPO date
Jun 27, 1996
Employees
740
Domiciled in
CA
Incorporated in
CA

Valuation

Title
CAD in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
2,074,250
-5.70%
2,199,555
-40.89%
3,721,228
67.11%
Cost of revenue
1,083,466
1,204,785
1,230,052
Unusual Expense (Income)
NOPBT
990,784
994,770
2,491,176
NOPBT Margin
47.77%
45.23%
66.94%
Operating Taxes
40,153
(40,695)
738,037
Tax Rate
4.05%
29.63%
NOPAT
950,631
1,035,465
1,753,139
Net income
(46,739)
-80.33%
(237,587)
-118.09%
1,313,062
14.31%
Dividends
(73,033)
(62,080)
(32,711)
Dividend yield
3.41%
2.37%
0.81%
Proceeds from repurchase of equity
(140,707)
(94,838)
(71,659)
BB yield
6.58%
3.63%
1.77%
Debt
Debt current
19,486
Long-term debt
1,073,438
980,017
1,184,365
Deferred revenue
Other long-term liabilities
1,310,754
1,561,083
1,087,757
Net debt
862,846
765,300
1,133,649
Cash flow
Cash from operating activities
967,751
1,024,528
1,814,220
CAPEX
(635,708)
(590,191)
(551,817)
Cash from investing activities
(634,868)
(576,435)
(1,059,292)
Cash from financing activities
(344,084)
(320,336)
(748,369)
FCF
1,073,501
1,473,850
747,686
Balance
Cash
131,730
141,456
13,836
Long term investments
78,862
73,261
56,366
Excess cash
106,880
104,739
Stockholders' equity
2,765,764
2,988,300
3,365,649
Invested Capital
5,033,310
5,435,008
5,299,461
ROIC
18.16%
19.29%
34.69%
ROCE
18.00%
17.96%
43.12%
EV
Common stock shares outstanding
158,068
163,719
168,426
Price
13.53
-15.28%
15.97
-33.38%
23.97
50.75%
Market cap
2,138,660
-18.20%
2,614,592
-35.24%
4,037,171
54.10%
EV
3,001,506
3,379,892
5,170,820
EBITDA
990,784
2,883,705
3,068,310
EV/EBITDA
3.03
1.17
1.69
Interest
84,606
85,212
82,858
Interest/NOPBT
8.54%
8.57%
3.33%