NYSE: TK - Teekay Corporation

Yield per half year: -24.3%
Sector: Energy

Reporting Teekay Corporation

Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Капитализация, млрд $
3.71 0.7797 0.6906 0.9227 0.334 0.5373 0.3443 0.5552 0.5789 0.6168
Выручка, млрд $
2.45 2.33 1.88 1.71 1.92 1.82 0.6825 1.19 1.46 1.46
Чистая прибыль, млрд $
0.082 -0.123 -0.163 -0.0577 -0.149 0.091 -0.2775 0.2096 0.1506 0.1506
EV, млрд $
10.44 6.9 1.04 4.98 5.02 3.69 1.22 0.7552 0.501 0.489
EBIT, млрд $
0.3102 0.003 0.2475 0.2914 0.364 0.5931 -0.1854 0.2496 0.5576 0.523
EBITDA, млрд $
0.8174 0.966 0.237 0.5677 0.6547 0.8543 -0.0118 0.3487 0.6551 0.6206
Баланс стоимость, млрд $
0.1589 0.0229 -0.1359 0.809 0.4819 0.4814 0.5151 0.6235 0.7323 0.7323
FCF, млрд $
-1.03 -0.028 -0.54 -0.5117 0.2738 0.9575 0.0545 0.1837 0.6233 0.6197
Операционный денежный поток, млрд $
0.7703 0.6246 0.5137 0.1821 0.3833 0.984 0.076 0.1992 0.6335 0.6299
Операционная прибыль, млрд $
0.709 0.523 0.283 0.2914 0.364 0.5931 -0.1854 0.2458 0.5317 0.523
Операционные расходы, млрд $
0.1332 0.1199 0.1062 0.0966 0.0814 0.0792 0.0414 0.0576 0.0576 0.0576
CAPEX, млрд $
1.8 0.648 1.05 0.6938 0.1095 0.0265 0.0214 0.0154 0.0102 0.0102


Balance sheet

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM 5 year average CAGR 5
Наличность, млрд $
0.6784 0.568 0.4553 0.4242 0.3532 0.3488 0.109 0.3099 0.4801 0.4808
Short Term Investments $
0.0265 0.1548 0.0099 0.0126 0.274 0.0148 0.012 0.21 0.1726 0.1726
Long term investments $
0.8785 0.9127 1.52 1.62 1.76 1.72 1.6 0.025 0.0162 0.0157
Total Receivables $
0.4021 0.2954 0.2673 0.3432 0.4759 0.2822 0.1675 0.2238 0.1878 0.1878
Total Current Assets $
1.23 1.02 0.7866 0.898 0.8946 0.7211 5.13 0.8267 0.9219 0.9219
Чистые активы, млрд $
0.919 0.8994 0.7772 0.898 0.8946 0.7211 5.13 1.3 0.8083 1.3
Активы, млрд $
13.06 12.81 8.09 8.39 8.08 6.95 6.53 2.16 2.2 2.32
Short Term Debt $
1.08 1.08 0.9151 0.4195 0.8747 0.4218 0.3073 0.1002 0.0589 0.0564
Long Term Debt $
6.28 5.64 2.62 4.65 4.04 3.34 0.6923 0.4726 0.1795 0.4726
Задолженность, млрд $
12.14 11.92 5.21 5.52 5.51 4.47 4.1 0.7952 0.3963 0.5171
Чистый долг, млрд $
6.72 6.12 3.09 4.64 4.5 3.47 0.8962 0.2875 -0.2529 -0.2649
Долг, млрд $
7.4 6.69 0.8009 5.07 4.85 3.82 1.01 0.5974 0.2272 0.2159
Interest income $
0.238 0.2341 0.4696 0.2003 0.3131 0.0083 0.000169 0.0395 0.0209
Расходы на обслуживание долга $
0.2425 0.283 0.2684 0.2541 0.2791 0.2256 0.0684 0.0386 0.028 0.028
Чист. проц. доходы, млрд $
-0.2781 0.4696 0.2003 0.3131 0.0083 0.000169 0.0395 0.0209 0.0209
Goodwill $
0.1686 0.1686 0.1766 0.0437 0.0437 0.0381 0.0381 0.0244 0.0246 0.0024
Амортизация, млрд $
0.5095 0.5718 0.4858 0.2763 0.2907 0.2611 0.1736 0.099 0.0976 0.0976
Себестоимость, млрд $
1.61 1.69 1.49 1.39 1.46 1.26 0.7322 0.8972 0.8843 0.8843
Товарно материальные запасы $
-0.3467 -0.2341 -0.2337 0.3027 0.5242 0.0733 0.0599 0.0608 0.0532 0.0532


Share

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
EPS 1.12 -1.62 -1.89 -0.5794 -1.48 0.9003 -2.72 2.05 1.56 1.56
Цена акции ао 9.87 8.03 9.32 3.34 5.32 2.15 5.87 7.15 6.79 6.79
Число акций ао, млн 73 79 86 99 100 101 102 102.12 96.64 96.64
FCF/акцию -13.97 0.3572 -5.93 -5.13 2.72 9.48 0.5339 1.8 6.45 6.41


Efficiency

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
ROE, % 8.14 -14.1 -19.48 -7.28 -23.08 18.89 -55.69 36.83 22.22 20.57 22.09
ROA, % 0.66 -0.99 -1.56 -0.7006 -1.81 1.21 -4.12 4.82 6.91 6.5 9.43
ROIC, % 0.57 1.67 2.75 1.09 -0.09 1.78 -2 2.37 2.55 1.4 11.02
ROS, % 7.91 6.24 11.26 -0.31 8.36 10.44 17.61 10.28 10.28 10.28 11.73
ROCE, % 8.38 0.0726 8.43 3.78 5.38 9.78 -5.79 12.81 27.55 29.05 38.14
Рентаб EBITDA, % 33.36 32.47 12.61 33.24 34.05 47.05 -1.73 29.3 44.72 42.36 25.10
Чистая рентаб, % 28.9 22.5 15 -3.38 -7.75 5.01 -40.65 17.61 10.28 10.28 12.24
Operation Margin, % 16.5 0.36 9.51 10.42 26.47 -13.36 20.65 36.3 35.7 35.7 15.28
Чистая процентная маржа, % -6.27 -2.75 3.35 -5.5 -8.68 -4.64 -15.96 -4.57 1.14 -2.99 10.16
Доходность FCF, % -15.87 -27.46 3.62 -73.82 -69.43 64.98 333.98 16.13 50.56 107.06


Coefficients

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
P/E
24.1 -6.33 -4.25 -4.22 -1.74 2.39 52.4 2.23 5 5 14.00
P/BV
0.8 0.8 1.1 0.1168 0.2041 0.0879 0.1327 0.3415 0.4187 0.4187 2.02
P/S
0.3 0.2 0.4 0.1961 0.273 0.1197 0.4729 0.393 0.5146 0.5146 1.47
P/FCF
26.97 -1.78 -0.65 1.97 0.23 5.89 1.98 3.36 0.9953 0.9953 10.25
E/P
-0.1811 -0.2033 -0.1075 -0.3536 0.3173 -0.8206 0.5769 0.2602 0.2442 0.2442 0.16
EV/EBITDA
12.77 9.13 4.37 8.77 7.67 4.32 -103.35 2.17 0.7646 0.7879 6.08
EV/Ebit
13.8 5.1 -10.32 3.03 0.8984 0.9349 0.9349
EV/S
2.94 2.04 2.19 1.69 2.04 1.79 0.6346 0.342 0.3338 0.3338 1.75
EV/FCF
-266.33 -7.09 -7.3 11.86 3.87 22.37 4.11 0.8038 0.789 0.789 12.87
Debt/EBITDA
8.85 3.38 8.93 7.41 4.47 5.67 1.71 0.3468 0.3479 0.3479 1.61
Netdebt/Ebitda
8.97 -99.53 12.9 16.17 9.58 -5 0.8247 -0.386 -0.4268 -0.4268 1.02
Debt/Ratio
0.93 0.9 0.9 0.94 0.64 0.63 0.2759 0.1034 0.0932 0.0932 0.22
Debt/Equity
13.25 9.41 9.37 15.75 9.29 7.96 0.9582 0.3103 0.1666 0.1666 0.81
Debt/Net Income
-54.59 -23.28 -43.18 -21.33 41.39 -3.57 2.85 1.51 1.43 1.43 3.35
Бета
1.32 1.03 0.84 0.7657 -2.03 -2.03 -0.75
Индекс Альтмана
0.24 0.25 0.3 0.18 0.23 0.427 0.9124 4.6 -0.9618 -0.9618 2.75


Dividends

IFRS
Reporting Annual Quarterly
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0833 0.0903 0.091 0.1259 0.019 0.0221 0.0055 0.0318 0.0753 0.0753
Дивиденд
1.27 1.27 1.73 0.22 0.22 0.22 0.055 0.2875 3.25 3.25
Див доход, ао, %
2.72 2.64 4.99 1.14 1.54 8.98 6.56 0 15.55 0 3.18
Дивиденды / прибыль, %
-166.2 365.6 -14.13 -12.51 -27.87 -3.71 34.91 0 0 0 63.40


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 2023 2024 CAGR 5
Всего задолженность
0.6861 1.16 0.903
ebit_margin
18.93 39.81 -17.27 20.97 38.06
Персонал, чел
5350 2500 2500 2300