Data is not available at this time.
Etablissements Maurel & Prom S.A. is a France-based oil and gas exploration and production company with a diversified operational footprint across exploration, production, and drilling segments. The company focuses on hydrocarbon reserves, boasting proven and probable reserves of 171 million barrels of oil equivalent as of 2021. Its revenue model is anchored in upstream activities, leveraging its expertise in identifying and developing oil and gas assets, primarily in Africa and Europe. As a subsidiary of PT Pertamina Internasional Eksplorasi dan Produksi, it benefits from strategic backing while maintaining operational independence. The firm operates in a highly competitive sector, where scale and efficiency in extraction are critical. Its market position is bolstered by a balanced portfolio of producing and exploratory assets, though it faces inherent volatility from commodity price fluctuations and geopolitical risks in its operating regions.
In its latest fiscal year, the company reported revenue of €808.4 million and net income of €232.7 million, reflecting a robust profitability margin. Operating cash flow stood at €272.2 million, indicating strong cash generation from core operations. Capital expenditures of €140.7 million suggest disciplined reinvestment, balancing growth with financial prudence. The diluted EPS of €1.17 underscores efficient earnings distribution across its share base.
The company demonstrates solid earnings power, with net income representing approximately 28.8% of revenue. Operating cash flow coverage of capital expenditures (1.93x) highlights effective capital deployment. The balance between exploration costs and production yields remains a key driver of capital efficiency, though long-term sustainability depends on reserve replenishment and cost management.
Etablissements Maurel & Prom maintains a conservative balance sheet, with €193.4 million in cash and equivalents against total debt of €168.5 million, indicating a net cash position. This liquidity buffer supports operational flexibility and mitigates refinancing risks. The low debt-to-equity ratio suggests a prudent approach to leverage, aligning with the cyclical nature of the energy sector.
The company has demonstrated growth through stable production and exploratory successes, though its performance remains tied to oil price dynamics. A dividend of €0.3 per share reflects a commitment to shareholder returns, with a payout ratio that appears sustainable given current earnings and cash flow levels. Future growth may hinge on strategic acquisitions or organic reserve additions.
With a market capitalization of approximately €932.5 million, the company trades at a P/E multiple derived from its €1.17 EPS, subject to commodity price assumptions. The beta of 0.606 suggests lower volatility relative to the broader market, potentially appealing to risk-averse investors. Market expectations likely factor in stable production and moderate exploration upside.
The company’s strategic advantages include its long-standing industry expertise, diversified asset base, and backing from Pertamina. However, the outlook remains cautiously optimistic, contingent on oil price stability and successful reserve replacement. Operational efficiency and cost control will be critical in navigating sector headwinds, while geopolitical risks in operating regions warrant monitoring.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |