FTS International Inc (FTSI) Peer Comparison
$26.49
As on 04-Mar-2022 16:00EDT
Market cap
$373 Mln
Revenue (TTM)
$309 Mln
P/E Ratio
4.7
P/B Ratio
1.5
Div. Yield
0 %
| FTS International Inc (FTSI) | Tenaris S.A. - ADR | DT Midstream (DTM) | Antero Midstream Partners LP (AM) | Hess Midstream Partners LP (HESM) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
373 | 26,564 | 13,261 | 10,566 | 8,062 |
Revenue ($ Mln) |
309 | 12,038 | 1,310 | 1,313 | 1,610 |
Net Profit ($ Mln) |
-20.51 | 1,912.38 | 468.00 | 399.69 | 375.00 |
Net Margin (%) |
-6.66 | 15.89 | 35.73 | 30.45 | 23.29 |
RoE (%) |
-8.72 | 11.05 | 9.54 | 20.41 | 13.87 |
Price to Earnings |
4.67 | 14.09 | 29.08 | 27.15 | 13.48 |
Price-To-Book |
1.50 | 1.58 | 2.83 | 5.47 | 9.91 |
Income Statement ($ Mln)
| FTS International Inc (FTSI) | Tenaris S.A. - ADR | DT Midstream (DTM) | Antero Midstream Partners LP (AM) | Hess Midstream Partners LP (HESM) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
22.00 | 5,146.73 | 754.00 | 971.39 | 1,091.60 |
|
Cost of Revenue
|
24.00 | 4,087.32 | 327.00 | 344.85 | 156.90 |
|
Gross Profit
|
-2.00 | 1,059.42 | 427.00 | 626.54 | 934.70 |
|
Operating Expenses
|
33.00 | 1,722.49 | 15.00 | 744.18 | 358.20 |
|
Operating Profit (EBIT)
|
-11.00 | -663.07 | 412.00 | -117.64 | 576.50 |
|
Other Income
|
8.80 | -- | -- | 86.43 | -- |
|
Profit before Tax
|
-13.00 | -619.27 | 440.00 | -178.22 | 492.00 |
|
Provision for Tax
|
0.20 | 23.15 | 116.00 | -55.69 | 7.10 |
|
Profit after Tax (Net Income)
|
-13.00 | -634.42 | 312.00 | -122.53 | 24.00 |
|
Minority Interest
|
-- | -- | -- | -- | -- |
|
Consolidated Profit
|
-37.80 | -634.42 | 312.00 | -122.53 | 24.00 |
Liabilities ($ Mln)
| FTS International Inc (FTSI) | Tenaris S.A. - ADR | DT Midstream (DTM) | Antero Midstream Partners LP (AM) | Hess Midstream Partners LP (HESM) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
266.60 | 11,262.89 | 4,073.00 | 2,418.29 | 125.00 |
|
Minority Interest
|
-- | -- | -- | -- | -- |
|
Non-Current Liabilities
|
5.70 | 1,103.24 | 826.00 | 3,098.62 | 1,923.50 |
|
Current Liabilities
|
42.70 | 1,166.48 | 3,288.00 | 94.01 | 125.00 |
|
Total Liabilities
|
315.00 | 13,716.19 | 8,342.00 | 5,610.91 | 3,374.50 |
Assets ($ Mln)
| FTS International Inc (FTSI) | Tenaris S.A. - ADR | DT Midstream (DTM) | Antero Midstream Partners LP (AM) | Hess Midstream Partners LP (HESM) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
145.60 | 9,428.52 | 7,859.00 | 5,516.98 | 3,273.10 |
|
Current Assets
|
169.40 | 4,287.67 | 483.00 | 93.93 | 101.40 |
|
Total Assets
|
315.00 | 13,716.19 | 8,342.00 | 5,610.91 | 3,374.50 |
|
Total Debt*
|
6.30 | 919.85 | 3,220.00 | 3,091.63 | 1,910.10 |
|
Net Current Assets
|
126.70 | 3,121.20 | -2,805.00 | -0.07 | -23.60 |
Cashflow ($ Mln)
| FTS International Inc (FTSI) | Tenaris S.A. - ADR | DT Midstream (DTM) | Antero Midstream Partners LP (AM) | Hess Midstream Partners LP (HESM) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
2.00 | 1,520.38 | 597.00 | 753.38 | 641.70 |
|
Cash Flow from Investing Activities
|
-20.90 | -2,092.26 | -714.00 | -219.23 | -301.00 |
|
Cash from Financing Activities
|
-51.80 | -375.32 | 113.00 | -534.75 | -341.40 |
|
Net Cash Inflow / Outflow
|
45.20 | -- | -- | -0.60 | -- |
Ratios
Profitability Ratios
| FTS International Inc (FTSI) | Tenaris S.A. - ADR | DT Midstream (DTM) | Antero Midstream Partners LP (AM) | Hess Midstream Partners LP (HESM) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
-3.33 | -5.19 | 4.51 | -2.12 | 0.94 |
|
ROE (%)
|
-8.54 | -5.46 | 8.17 | -4.41 | 3.29 |
|
ROA (%)
|
-2.72 | -4.44 | 3.87 | -2.06 | 0.72 |
|
EBIT Margin (%)
|
-- | -- | -- | -- | -- |
|
Net Margin (%)
|
-59.09 | -12.33 | 41.38 | -11.58 | 2.20 |
|
Cash Profit Margin (%)
|
-- | -- | -- | -- | -- |
Growth Ratios
| FTS International Inc (FTSI) | Tenaris S.A. - ADR | DT Midstream (DTM) | Antero Midstream Partners LP (AM) | Hess Midstream Partners LP (HESM) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.97 | -0.29 | 0.50 | 0.14 | 0.29 |
|
EBIT Growth (%)
|
-- | -- | -- | -- | -- |
|
Net Profit Growth (%)
|
82.17 | -185.42 | 52.94 | 65.50 | -65.76 |
|
EPS Growth (%)
|
0.94 | -1.85 | -- | 0.64 | 0.02 |
|
Book Value Growth (%)
|
-- | -- | -- | -- | -- |
Valuation Ratios
| FTS International Inc (FTSI) | Tenaris S.A. - ADR | DT Midstream (DTM) | Antero Midstream Partners LP (AM) | Hess Midstream Partners LP (HESM) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
-20.68 | -14.84 | -- | -30.13 | 14.95 |
|
Price / Book Value
|
1.01 | 0.84 | -- | 1.53 | 2.87 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
-20.12 | 102.57 | -- | 40.87 | 2.90 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| FTS International Inc (FTSI) | Tenaris S.A. - ADR | DT Midstream (DTM) | Antero Midstream Partners LP (AM) | Hess Midstream Partners LP (HESM) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.02 | 0.08 | 0.79 | 1.28 | 15.28 |
|
Short term debt to equity ratio
|
0.01 | 0.03 | 0.78 | 1.28 | 0.08 |
|
Current Ratio
|
3.97 | 3.68 | 0.15 | 1.00 | 0.81 |
|
Quick Ratio
|
3.29 | 2.27 | -- | 1.00 | -- |
|
Interest Coverage
|
-- | -21.92 | 4.89 | -0.21 | 6.20 |
Operating Efficiency Ratios
| FTS International Inc (FTSI) | Tenaris S.A. - ADR | DT Midstream (DTM) | Antero Midstream Partners LP (AM) | Hess Midstream Partners LP (HESM) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
122.27 | 18.81 | 53.05 | 9.45 | 8.54 |
|
Asset Turnover
|
0.05 | 0.36 | 0.09 | 0.16 | 0.33 |
|
Receivable days
|
862.49 | 82.19 | 123.53 | 37.11 | 30.30 |
|
Inventory Days
|
566.90 | 174.37 | -- | 0.00 | -- |
|
Payable days
|
481.67 | 45.48 | 49.15 | 10.59 | 126.29 |
|
Cash Conversion Cycle
|
947.71 | 211.08 | -- | 26.52 | -- |