Falcon Minerals Corporation Class A (FLMN) Peer Comparison

$27.55

$0.21 (0.77%)

As on 05-Aug-2022 09:30EDT

Market cap

$92 Mln

Revenue (TTM)

$149 Mln

P/E Ratio

7

P/B Ratio

2.6

Div. Yield

10 %

Edit

	Falcon Minerals Corporation Class A (FLMN)	Antero Resources Corp (AR)	Range Resources Corp (RRC)	SM Energy Co (SM)	Chord Energy Corp (CHRD)
Market cap ($ Mln)	92	11,664	9,504	8,953	2,145
Revenue ($ Mln)	149	5,617	3,311	5,508	2,366
Net Profit ($ Mln)	20.09	1,083.74	860.35	1,000.07	886.67
Net Margin (%)	11.78	19.29	25.99	18.16	51.40
RoE (%)	9.99	13.16	19.06	15.85	131.54
Price to Earnings	7.03	10.87	11.14	6.40	8.90
Price-To-Book	2.60	1.39	2.00	1.10	3.26

Income Statement
Liabilities
Assets
Cashflow
Ratios

Income Statement ($ Mln)

	Falcon Minerals Corporation Class A (FLMN)	Antero Resources Corp (AR)	Range Resources Corp (RRC)	SM Energy Co (SM)	Chord Energy Corp (CHRD)
Operating Revenue	149.45	5,791.78	3,580.44	2,597.92	2,365.97
Cost of Revenue	11.41	3,535.89	1,981.60	1,279.80	600.53
Gross Profit	68.01	2,255.90	1,598.84	1,318.11	670.09
Operating Expenses	53.78	2,232.04	222.64	1,108.99	706.68
Operating Profit (EBIT)	84.26	23.86	1,376.20	209.12	905.68
Other Income	21.04	-70.18	0.60	-2.60	-640.79
Profit before Tax	101.92	-228.19	402.04	46.17	379.80
Provision for Tax	6.39	-74.08	-9.74	9.94	1.07
Profit after Tax (Net Income)	20.09	-186.90	411.78	36.23	886.67
Minority Interest	79.58	308.93	--	--	11.38
Consolidated Profit	15.95	-186.90	411.78	36.23	886.67

Liabilities ($ Mln)

	Falcon Minerals Corporation Class A (FLMN)	Antero Resources Corp (AR)	Range Resources Corp (RRC)	SM Energy Co (SM)	Chord Energy Corp (CHRD)
Shareholder's Funds	1,781.24	6,066.09	2,085.66	2,063.13	329.67
Minority Interest	79.58	308.93	--	--	11.38
Non-Current Liabilities	262.15	5,762.32	3,590.46	2,281.52	651.20
Current Liabilities	258.73	2,068.12	984.39	889.33	48.45
Total Liabilities	261.84	13,896.53	6,660.51	5,233.98	3,026.79

Assets ($ Mln)

	Falcon Minerals Corporation Class A (FLMN)	Antero Resources Corp (AR)	Range Resources Corp (RRC)	SM Energy Co (SM)	Chord Energy Corp (CHRD)
Non-Current Assets	2,168.07	13,210.41	5,929.58	4,620.79	1,011.14
Current Assets	94.27	686.12	730.93	613.19	18.18
Total Assets	261.84	13,896.53	6,660.51	5,233.98	2,838.11
Total Debt*	0.00	5,545.91	2,925.79	2,087.68	655.11
Net Current Assets	0.00	-1,382.00	-415.80	-276.14	-134.60

Cashflow ($ Mln)

	Falcon Minerals Corporation Class A (FLMN)	Antero Resources Corp (AR)	Range Resources Corp (RRC)	SM Energy Co (SM)	Chord Energy Corp (CHRD)
Cash From Operating Activities	42.99	1,660.12	792.95	1,159.77	914.14
Cash Flow from Investing Activities	-1.27	-710.78	-417.88	-667.24	-920.77
Cash from Financing Activities	-41.67	-949.33	-161.11	-159.83	161.19
Net Cash Inflow / Outflow	0.04	--	213.96	332.71	154.56

Ratios

Profitability Ratios

	Falcon Minerals Corporation Class A (FLMN)	Antero Resources Corp (AR)	Range Resources Corp (RRC)	SM Energy Co (SM)	Chord Energy Corp (CHRD)
ROCE (%)	14.56	-1.60	8.40	0.86	20.69
ROE (%)	9.99	-3.07	22.12	1.78	131.54
ROA (%)	1.50	-1.38	6.44	0.71	36.87
EBIT Margin (%)	63.23	--	--	--	39.11
Net Margin (%)	11.78	-3.27	11.50	1.40	51.40
Cash Profit Margin (%)	0.00	--	--	--	0.00

Growth Ratios

	Falcon Minerals Corporation Class A (FLMN)	Antero Resources Corp (AR)	Range Resources Corp (RRC)	SM Energy Co (SM)	Chord Energy Corp (CHRD)
Revenue Growth (%)	206.00	0.88	1.01	1.31	85.17
EBIT Growth (%)	1,192.71	--	--	--	1,405.54
Net Profit Growth (%)	532.56	85.26	157.85	104.74	19.28
EPS Growth (%)	--	0.85	1.57	1.04	14.20
Book Value Growth (%)	--	--	--	--	-60.89

Valuation Ratios

	Falcon Minerals Corporation Class A (FLMN)	Antero Resources Corp (AR)	Range Resources Corp (RRC)	SM Energy Co (SM)	Chord Energy Corp (CHRD)
Price / Earnings	--	-31.85	10.84	100.92	8.28
Price / Book Value	--	0.98	2.14	1.77	2.56
Dividend Yield (%)	--	--	--	--	--
EV/EBITDA	-0.09	21.33	7.22	5.52	5.83
Market Cap ($ Cr)	--	--	--	--	--

Solvency Ratios

	Falcon Minerals Corporation Class A (FLMN)	Antero Resources Corp (AR)	Range Resources Corp (RRC)	SM Energy Co (SM)	Chord Energy Corp (CHRD)
Debt to Equity	0.00	0.91	1.40	1.01	1.19
Short term debt to equity ratio	0.14	0.08	0.10	0.00	0.02
Current Ratio	0.36	0.33	0.74	0.69	0.38
Quick Ratio	0.36	-1.32	0.78	0.66	0.20
Interest Coverage	31.11	-0.25	2.77	1.29	11.12

Operating Efficiency Ratios

	Falcon Minerals Corporation Class A (FLMN)	Antero Resources Corp (AR)	Range Resources Corp (RRC)	SM Energy Co (SM)	Chord Energy Corp (CHRD)
Debtors to sales (%)	0.43	11.58	14.00	9.52	20.92
Asset Turnover	0.11	0.43	0.56	0.51	0.98
Receivable days	41.45	35.45	38.45	28.80	67.48
Inventory Days	--	317.18	-3.25	7.89	12.62
Payable days	47.74	2.66	28.65	12.57	1.08
Cash Conversion Cycle	--	349.97	6.56	24.12	79.02

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

Annual
Quarterly