Stock CR CREW ENERGY INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Crew Energy Inc.

Equities

CR

CA2265331074

Oil & Gas Exploration and Production

Delayed Toronto S.E.
Other stock markets
 12:43:50 2024-05-02 pm EDT 		5-day change 1st Jan Change
4.37 CAD +0.69% Intraday chart for Crew Energy Inc. -5.18% -3.30%
03:51pm Crew Energy's Rating Confirmed at DBRS MT
Mar. 07 Crew Energy Inc. Reports Earnings Results for the Full Year Ended December 31, 2023 CI

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 86.37 84.93 439.7 857.5 704.5 681 -
Enterprise Value (EV) 1 434.4 420.6 845.7 1,007 704.5 781 770.3
P/E ratio 7.13 x -0.42 x - 3.45 x 6.14 x 8.43 x 6.03 x
Yield - - - - - - -
Capitalization / Revenue 0.45 x 0.62 x 1.32 x 1.43 x 2.15 x 2.06 x 1.61 x
EV / Revenue 2.24 x 3.05 x 2.54 x 1.68 x 2.15 x 2.36 x 1.82 x
EV / EBITDA 4.12 x 6.52 x 5.38 x 2.8 x 2.77 x 3.79 x 2.77 x
EV / FCF -11.6 x -7.27 x -18.8 x 6.27 x - 58.6 x -514 x
FCF Yield -8.65% -13.8% -5.33% 16% - 1.71% -0.19%
Price to Book - - - - - - -
Nbr of stocks (in thousands) 151,520 151,669 153,743 152,313 155,170 156,909 -
Reference price 2 0.5700 0.5600 2.860 5.630 4.540 4.340 4.340
Announcement Date 3/10/20 3/11/21 3/8/22 3/8/23 3/7/24 - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 193.5 137.9 332.8 598.6 327.8 330.5 422.5
EBITDA 1 105.5 64.46 157.3 359.6 254.4 206 278.3
EBIT 1 39.23 -232.2 - - - 221 322
Operating Margin 20.27% -168.35% - - - 66.87% 76.21%
Earnings before Tax (EBT) 12.84 - - - - - -
Net income 12.07 - - - - - -
Net margin 6.24% - - - - - -
EPS 2 0.0800 -1.340 - 1.630 0.7400 0.5150 0.7200
Free Cash Flow 1 -37.57 -57.89 -45.06 160.7 - 13.33 -1.5
FCF margin -19.41% -41.97% -13.54% 26.85% - 4.03% -0.36%
FCF Conversion (EBITDA) - - - 44.7% - 6.47% -
FCF Conversion (Net income) - - - - - - -
Dividend per Share - - - - - - -
Announcement Date 3/10/20 3/11/21 3/8/22 3/8/23 3/7/24 - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1
Net sales 35.06 - - - - 136.9 - - - - -
EBITDA 1 32.69 53.03 83.75 121.5 76.33 - 77.33 61.04 46.43 - 47
EBIT -5.704 - - - - - - - - - -
Operating Margin -16.27% - - - - - - - - - -
Earnings before Tax (EBT) - - - - - - - - - - -
Net income - - - - - - - - - - -
Net margin - - - - - - - - - - -
EPS 2 - - - - - - - 0.2100 0.0300 0.2400 0.1100
Dividend per Share - - - - - - - - - - -
Announcement Date 11/4/21 3/8/22 5/5/22 8/8/22 11/3/22 3/8/23 5/8/23 8/9/23 11/8/23 3/7/24 -
1CAD in Million2CAD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 348 336 406 149 - 100 89.3
Net Cash position 1 - - - - - - -
Leverage (Debt/EBITDA) 3.298 x 5.207 x 2.581 x 0.4157 x - 0.4857 x 0.3208 x
Free Cash Flow 1 -37.6 -57.9 -45.1 161 - 13.3 -1.5
ROE (net income / shareholders' equity) 1.33% -25% - 19.2% - 5% 9%
ROA (Net income/ Total Assets) - - - - - - -
Assets - - - - - - -
Book Value Per Share - - - - - - -
Cash Flow per Share 2 0.5100 0.2700 0.8200 2.080 1.520 1.200 1.530
Capex 1 116 98.1 178 177 - 177 239
Capex / Sales 59.76% 71.09% 53.46% 29.51% - 53.69% 56.66%
Announcement Date 3/10/20 3/11/21 3/8/22 3/8/23 3/7/24 - -
1CAD in Million2CAD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Change in Enterprise Value/EBITDA

Ratings for Crew Energy Inc.

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
12
Last Close Price
4.34 CAD
Average target price
6.542 CAD
Spread / Average Target
+50.73%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Oil & Gas Exploration and Production

1st Jan change Capi.
CREW ENERGY INC. Stock Crew Energy Inc.
-3.30% 495M
CHEVRON CORPORATION Stock Chevron Corporation
+7.80% 294B
CONOCOPHILLIPS Stock ConocoPhillips
+5.38% 146B
CNOOC LIMITED Stock CNOOC Limited
+55.38% 128B
CANADIAN NATURAL RESOURCES LIMITED Stock Canadian Natural Resources Limited
+18.12% 80.27B
EOG RESOURCES, INC. Stock EOG Resources, Inc.
+8.15% 74.75B
PIONEER NATURAL RESOURCES COMPANY Stock Pioneer Natural Resources Company
+19.99% 62.53B
OCCIDENTAL PETROLEUM CORPORATION Stock Occidental Petroleum Corporation
+8.26% 57.13B
HESS CORPORATION Stock Hess Corporation
+10.28% 48.14B
DIAMONDBACK ENERGY, INC. Stock Diamondback Energy, Inc.
+26.67% 34.96B
Other Oil & Gas Exploration and Production
  1. Stock Market
  2. Equities
  3. CR Stock
  4. Financials Crew Energy Inc.