Earthstone Energy Inc. Class A (ESTE) Financials

$21.17

$0.00 (0.00%)

As on 03-Nov-2023 09:30EDT

Market cap

$2,979 Mln

Revenue (TTM)

$1,754 Mln

P/E Ratio

4.6

P/B Ratio

0.9

Div. Yield

0 %

Annual
Quarterly

Income Statement ($ Mln)	TTM	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13
Operating Revenue	1,753.92	1,695.15	419.64	144.52	191.26	165.36
Cost of Revenue	730.50	655.38	182.10	134.96	109.80	76.15
Gross Profit	1,023.42	1,039.77	237.55	9.57	81.47	89.21
Operating Expenses	330.54	79.32	43.33	29.26	28.48	28.96
Operating Profit (EBIT)	629.31	966.11	190.08	-84.61	55.13	44.06
Other Income	-54.65	-124.25	-115.92	60.30	-45.32	56.52
Profit before Tax	539.29	775.03	63.37	-29.55	3.25	97.68
Provision for Tax	60.47	124.42	1.86	-0.11	1.67	2.47
Profit after Tax (Net Income)	454.42	650.62	61.51	-29.43	1.58	42.33
Minority Interest	79.81	198.13	26.02	-15.89	0.86	52.89
Consolidated Profit	248.21	452.49	35.48	-13.55	0.72	42.33

Liabilities ($ Mln)	TTM	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13
Shareholder's Funds	1,821.38	1,639.31	558.49	344.88	345.60	334.64
Minority Interest	79.81	684.70	487.77	470.66	490.15	491.85
Non-Current Liabilities	1,988.61	1,237.10	359.49	134.23	189.63	95.95
Current Liabilities	576.04	376.28	150.62	55.49	100.16	81.87
Total Liabilities	5,722.60	3,937.40	1,556.37	1,005.26	1,125.54	1,004.31

Assets ($ Mln)	TTM	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13
Non-Current Assets	4,878.17	3,691.14	1,494.95	970.52	1,065.28	940.75
Current Assets	268.38	246.27	61.42	34.73	60.27	63.56
Total Assets	5,722.60	3,937.40	1,556.37	1,005.26	1,125.54	1,004.31
Total Debt*	1,729.17	1,060.29	321.96	117.69	173.40	127.37
Net Current Assets	-307.66	-130.02	-89.20	-20.76	-39.89	-18.31

Cashflow ($ Mln)	TTM	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13
Cash From Operating Activities	--	1,018.88	230.87	131.50	126.25	102.38
Cash Flow from Investing Activities	--	-1,968.24	-426.24	-87.80	-200.61	-176.76
Cash from Financing Activities	--	945.34	197.88	-56.03	87.81	51.80
Net Cash Inflow / Outflow	--	-4.01	2.52	-12.33	13.45	-22.58

Financials Ratios	TTM	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13
Adjusted EPS ($)	4.21	6.03	1.11	-0.97	0.05	1.48
Cash EPS ($)	--	8.83	3.03	2.22	2.42	3.15
Adjusted Book Value ($)	--	15.20	10.09	11.42	11.80	11.71
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	9.44	4.17	4.35	4.31	3.58
Free Cash Flow per Share ($)	--	-9.26	-3.55	1.43	-2.68	-2.81

Profitability Ratios	TTM	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13
ROCE (%)	--	36.35	9.16	-6.00	0.32	10.84
ROE (%)	30.13	59.21	13.62	-8.53	0.46	13.79
ROA (%)	9.08	23.69	4.80	-2.76	0.15	4.60
EBIT Margin (%)	26.71	56.99	45.30	-58.96	28.83	36.58
Net Margin (%)	26.74	41.42	20.25	-14.37	1.08	19.08
Cash Profit Margin (%)	--	--	--	--	--	--

Growth Ratios	TTM	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13
Revenue Growth (%)	30.48	3.04	1.90	-0.24	0.16	0.53
EBIT Growth (%)	-39.74	408.26	323.07	-254.56	-8.87	237.53
Net Profit Growth (%)	-20.44	957.81	308.96	-1,962.91	-96.27	438.22
EPS Growth (%)	-11.64	4.43	2.14	-19.05	-0.96	4.13
Book Value Growth (%)	18.95	--	--	--	--	--

Valuation Ratios	TTM	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13
Price / Earnings	4.64	2.36	9.85	-5.47	117.30	3.05
Price / Book Value	0.91	0.94	1.08	0.47	0.54	0.39
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	2.92	2.06	3.06	24.75	2.82	2.37
Close Price ($)	20.24	14.23	10.94	5.33	6.33	4.52
High Price ($)	21.98	22.25	13.15	7.23	7.94	12.16
Low Price ($)	11.32	10.65	5.05	1.44	3.00	4.21
Market Cap ($ Cr)	2,978.68	--	--	--	--	--

Solvency Ratios	TTM	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13
Debt to Equity	0.95	0.65	0.58	0.34	0.50	0.38
Short term debt to equity ratio	0.00	0.00	0.00	0.00	0.00	0.15
Current Ratio	0.47	0.65	0.41	0.63	0.60	0.78
Quick Ratio	0.46	0.55	0.76	1.06	0.96	--
Interest Coverage	6.23	14.46	17.61	-16.29	8.40	20.87

Operating Efficiency Ratios	TTM	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13
Debtors to sales (%)	11.97	11.57	12.75	16.76	18.68	10.79
Asset Turnover	0.35	0.62	0.33	0.14	0.18	0.18
Receivable days	--	26.89	33.83	75.74	51.15	44.85
Inventory Days	--	-4.39	-77.95	-81.11	-118.82	5.65
Payable days	--	34.33	37.74	42.65	86.05	143.71
Cash Conversion Cycle	--	-11.84	-81.86	-48.02	-153.73	-93.22

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.