Full history for every metric is available with a Kvantra account
Key financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | $m | 1,108 | 1,428 | 2,598 | 2,320 | 1,982 | 2,947 | 3,475 | 3,593 |
| Operating profit | $m | 1,172 | 1,454 | ||||||
| Net profit | $m | -467 | 621 | 1,032 | 216 | 153 | -86 | 259 | 489 |
| EPS reported | $ | -0.05 | 0.16 | ||||||
| Operating cashflow per share | $ | 1.01 | 0.93 | ||||||
| Capex per share | $ | 0.55 | 0.54 | ||||||
| FCF per share | $ | 0.46 | 0.38 | ||||||
| Free cash flow | $m | 755 | 635 | ||||||
| Net debt | $m | 1,252 | 1,185 | ||||||
| Book value equity | $m | 2,573 | 2,427 | ||||||
| Book value per share | $ | 1.56 | 1.46 | ||||||
| Number of shares | m | 1,648.8 | 1,664.3 | ||||||
| DPS (TTM paid) | $ | 0.30 | 0.36 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | - | 24.12 | ||||||
| P/B LTM | x | 1.43 | 2.47 | ||||||
| P/S LTM | x | 1.25 | 1.73 | ||||||
| P/FCF LTM | x | 4.87 | 9.45 | ||||||
| EV/EBITDA LTM | x | 2.79 | 3.11 | ||||||
| EV/Sales LTM | x | 1.71 | 2.07 | ||||||
| Earnings Yield LTM | % | -2.33% | 4.15% | ||||||
| FCF Yield | % | 20.52% | 10.58% | ||||||
| Quality | |||||||||
| ROE | % | -3.34% | 10.32% | ||||||
| ROIC | % | -1.17% | 4.74% | ||||||
| Operating margin | % | 39.78% | 41.83% | ||||||
| Gross margin | % | 41.29% | 43.29% | ||||||
| FCF/Sales | % | 25.62% | 18.27% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | - | - | ||||||
| Sales Growth YoY | % | +48.67% | +33.97% | ||||||
| Net Income Growth YoY | % | - | - | ||||||
| FCF Growth | % | +93.94% | -6.66% | ||||||
| Operating Profit Growth | % | +123.77% | +65.47% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | 13.81% | 9.56% | ||||||
| Dividend Growth | % | -13.58% | +3.21% | ||||||
| Payout Ratio | % | -591.53% | 193.27% | ||||||
| FCF/Debt | x | 0.49 | 0.36 | ||||||
| Net Debt/EBITDA | x | 0.75 | 0.51 | ||||||
| EBIT/Net interest | x | 8.25 | 8.78 | ||||||
| Net debt/market cap | % | 34.04% | 19.72% | ||||||
| Net debt/Equity | x | 0.49 | 0.49 | ||||||
| Gross debt/equity | x | 0.60 | 0.73 | ||||||
ETFs that hold Ithaca Energy
| Fund | Ticker | Position# | Weight |
|---|---|---|---|
| Global X - SuperDividend ETF | SDIV | 6 | 1.50% |
| Global X Superdividend UCITS ETF USD | UDIV.DE | 6 | 1.53% |
| Conductor Global Equity Value ETF | CGV | 8 | 1.92% |
| GLOBAL X European Superdividend UCITS ETF EUR | EUSD.L | 2 | 4.93% |
Funds with Ithaca Energy among their ten largest holdings, largest fund first.
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
Company overview
Ithaca Energy plc, alongside its subsidiaries, is an upstream energy firm focused on the exploration, development, and production of crude oil and natural gas. Its operations are centered in the North Sea, where it holds a portfolio of assets spanning the Northern, Central, and Moray Firth regions. The company's proved and probable reserves and resources totaled 5.6 million barrels of oil equivalent (boe) as of December 31, 2021. Established in 2004, Ithaca Energy is headquartered in Aberdeen, United Kingdom, and functions as a subsidiary of Delek North Sea Limited.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
| Fund | Ticker | Position# | Weight |
|---|---|---|---|
| Global X - SuperDividend ETF | SDIV | 6 | 1.50% |
| Global X Superdividend UCITS ETF USD | UDIV.DE | 6 | 1.53% |
| Conductor Global Equity Value ETF | CGV | 8 | 1.92% |
| GLOBAL X European Superdividend UCITS ETF EUR | EUSD.L | 2 | 4.93% |
Funds with Ithaca Energy among their ten largest holdings, largest fund first.
Based on consensus from external analysts. Not Kvantra's opinion.
Ithaca Energy plc, alongside its subsidiaries, is an upstream energy firm focused on the exploration, development, and production of crude oil and natural gas. Its operations are centered in the North Sea, where it holds a portfolio of assets spanning the Northern, Central, and Moray Firth regions. The company's proved and probable reserves and resources totaled 5.6 million barrels of oil equivalent (boe) as of December 31, 2021. Established in 2004, Ithaca Energy is headquartered in Aberdeen, United Kingdom, and functions as a subsidiary of Delek North Sea Limited.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free