Nextier Oilfield Solutions Inc (NEX) Financials

$10.61

$0.00 (0.00%)

As on 06-Sep-2023 09:39EDT

Market cap

$2,425 Mln

Revenue (TTM)

$3,648 Mln

P/E Ratio

3.9

P/B Ratio

3.2

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	3,647.63	3,244.82	1,423.44	1,202.58	1,821.56	2,137.01
Cost of Revenue	2,903.27	2,719.35	1,439.49	1,334.63	1,696.08	1,919.69
Gross Profit	744.37	525.47	-16.04	-132.04	125.47	217.32
Operating Expenses	153.66	146.00	109.40	144.15	123.68	114.26
Operating Profit (EBIT)	419.32	165.47	-105.26	-331.28	-289.90	98.01
Other Income	13.77	15.26	12.13	6.52	--	--
Profit before Tax	544.04	319.53	-117.74	-345.41	-105.15	63.60
Provision for Tax	-97.74	4.56	1.69	1.47	1.01	4.27
Profit after Tax (Net Income)	641.78	314.97	-119.42	-346.88	-106.16	59.33
Minority Interest	--	--	--	--	--	--
Consolidated Profit	641.78	314.97	-119.42	-346.88	-106.16	59.33

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	1,129.25	789.92	547.02	557.29	886.77	487.18
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	394.14	383.91	438.86	380.44	391.94	346.82
Current Liabilities	640.18	553.34	471.70	220.16	386.19	220.58
Total Liabilities	2,803.74	1,727.17	1,457.58	1,157.89	1,664.91	1,054.58

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	1,286.67	1,001.15	949.87	671.11	976.85	722.32
Current Assets	876.89	726.02	507.71	486.78	688.05	332.26
Total Assets	2,803.74	1,727.17	1,457.58	1,157.89	1,664.91	1,054.58
Total Debt*	456.37	412.56	441.56	379.43	405.66	351.24
Net Current Assets	236.72	172.68	36.01	266.62	301.86	111.68

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	--	454.39	-50.79	68.89	305.46	350.31
Cash Flow from Investing Activities	--	-186.23	-163.20	-37.84	-114.10	-297.51
Cash from Financing Activities	--	-161.49	48.29	-9.83	-16.75	-68.55
Net Cash Inflow / Outflow	--	106.66	-165.70	21.22	--	--

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 ($)	2.67	1.27	-0.49	-1.62	-0.60	0.57
Cash EPS ($)	--	2.19	0.26	-0.21	1.05	3.05
Adjusted Book Value ($)	--	3.19	2.24	2.60	5.01	4.67
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	1.83	-0.21	0.32	1.72	3.35
Free Cash Flow per Share ($)	--	0.92	-0.98	-0.26	0.53	0.63

Profitability Ratios	TTM	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13
ROCE (%)	--	28.75	-12.41	-31.12	-9.96	7.26
ROE (%)	63.30	47.12	-21.63	-48.04	-15.45	11.86
ROA (%)	25.33	19.78	-9.13	-24.58	-7.81	5.66
EBIT Margin (%)	11.50	5.10	-7.39	-27.55	-15.91	-7.35
Net Margin (%)	17.53	9.66	-8.32	-28.69	-5.83	2.78
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 (%)	53.21	1.28	0.18	-0.34	-0.15	0.39
EBIT Growth (%)	452.37	257.20	68.23	-14.27	-84.66	-13.27
Net Profit Growth (%)	2,101.31	363.74	65.57	-226.76	-278.92	264.17
EPS Growth (%)	1,601.44	3.60	0.70	-1.70	-2.05	2.76
Book Value Growth (%)	88.52	--	--	--	--	--

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	3.94	7.27	-7.28	-2.13	-11.18	14.40
Price / Book Value	3.17	2.90	1.59	1.32	1.34	1.75
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	5.77	6.30	-10.59	-3.12	594.20	11.02
Close Price ($)	8.94	9.24	3.55	3.44	6.70	8.18
High Price ($)	11.36	12.50	5.84	7.14	12.50	19.83
Low Price ($)	6.66	3.53	3.06	1.00	4.05	7.44
Market Cap ($ Cr)	2,424.95	--	--	--	--	--

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	0.30	0.52	0.81	0.68	0.46	0.72
Short term debt to equity ratio	0.07	0.05	0.06	0.04	0.03	0.02
Current Ratio	1.37	1.31	1.08	2.21	1.78	1.51
Quick Ratio	1.26	1.19	1.00	2.07	1.62	1.34
Interest Coverage	21.02	5.83	-4.28	-16.04	-13.26	-4.69

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 (%)	12.17	12.24	21.20	10.19	19.26	9.85
Asset Turnover	1.44	2.04	1.09	0.85	1.34	2.04
Receivable days	--	39.34	54.44	71.88	56.26	38.32
Inventory Days	--	7.02	8.65	12.55	10.48	6.57
Payable days	--	26.45	32.00	24.15	23.90	18.94
Cash Conversion Cycle	--	19.90	31.09	60.28	42.84	25.96

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