Data is not available at this time.
Etablissements Maurel & Prom S.A. is a mid-sized oil and gas exploration and production company with a diversified operational footprint. The company operates through three core segments: Exploration, Production, and Drilling, focusing on hydrocarbon reserves primarily in Africa and South America. With proven and probable reserves of 171 million barrels of oil equivalent, Maurel & Prom maintains a balanced portfolio of mature and emerging assets, ensuring steady production and growth potential. The company’s revenue model is anchored in upstream activities, leveraging long-term contracts and strategic partnerships to mitigate volatility in oil prices. As a subsidiary of PT Pertamina Internasional Eksplorasi dan Produksi, it benefits from the backing of a major state-owned energy player, enhancing its financial stability and access to capital. Maurel & Prom’s market position is characterized by its niche focus on geographies with lower competition but higher operational complexity, allowing it to capitalize on undervalued assets. The company’s expertise in managing politically sensitive regions provides a competitive edge, though it also exposes it to geopolitical risks. Its integrated approach—combining exploration, drilling, and production—enables cost efficiencies and operational synergies, positioning it as a resilient player in the mid-tier energy sector.
In its latest fiscal year, Maurel & Prom reported revenue of €808.4 million, with net income of €232.7 million, reflecting a healthy net margin of approximately 28.8%. The company’s operating cash flow stood at €272.2 million, underscoring its ability to generate liquidity from core operations. Capital expenditures of €140.7 million indicate disciplined reinvestment, balancing growth and financial prudence.
The company’s diluted EPS of €1.17 demonstrates robust earnings power, supported by efficient asset utilization and cost management. With an operating cash flow significantly exceeding capital expenditures, Maurel & Prom exhibits strong capital efficiency, enabling it to fund exploration activities while maintaining profitability. Its moderate beta of 0.606 suggests lower volatility relative to the broader market, appealing to risk-conscious investors.
Maurel & Prom maintains a solid balance sheet, with €193.4 million in cash and equivalents against total debt of €168.5 million, indicating a conservative leverage profile. The company’s liquidity position is adequate, with operating cash flow comfortably covering debt obligations. This financial stability is further reinforced by its subsidiary status under Pertamina, providing access to strategic funding if needed.
The company has demonstrated consistent growth, supported by its reserve base and operational efficiency. A dividend of €0.30 per share reflects a commitment to shareholder returns, though the payout ratio remains sustainable given its earnings and cash flow. Future growth will likely hinge on successful exploration outcomes and geopolitical stability in its operating regions.
With a market capitalization of approximately €938.9 million, Maurel & Prom trades at a valuation reflective of its mid-tier status in the energy sector. Investors likely price in moderate growth expectations, balanced against geopolitical and commodity price risks. The company’s low beta and steady cash flow generation may appeal to value-oriented investors seeking exposure to hydrocarbons.
Maurel & Prom’s strategic advantages include its niche geographic focus, integrated operations, and backing by Pertamina. The outlook remains cautiously optimistic, with growth contingent on exploration success and stable oil prices. The company’s ability to navigate operational complexities and maintain cost discipline will be critical in sustaining its competitive position.
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 |