Frontierby eninvs

Language: EN · RU

← Region

Baker Hughes USD

Update

Re-runs extraction for each period with period-end year from max(2023, current year − 2) through the current year, oldest first (up to three reporting years). This can take a long time.

Sector: Oil services

Geography: Global

COMM_BKR

Price chart

63.14 USDDay -0.54%

Key metrics

Net debt (table and EV/EBITDA): |short-term borrowings| + |long-term borrowings| + |other financial liabilities| when extracted + |non-controlling interest| when extracted − |cash and equivalents|; amounts in millions of the reporting currency.

Market

Price
63.14 USD · -0.54%
Market cap
62.3 bn USD

Growth

Δ revenue y/y
2.5%
Δ EBITDA y/y
92.4%

Multiples

P/E (LTM)
20.0x
3y avg: 16.1x
P/B (FY)
3.3x
P/E (ann.)
16.7x
EV/EBITDA (LTM)
13.1x
3y avg: 11.0x
EV/EBITDA (ann.)
9.8x

Cash return

Dividend yield
1.5%
FCF yield (LTM)
4.2%

Value creation

to fair market cap at the current EV/EBITDA
Upside (potential)
+51.0%
↓ details

Liquidity

Daily turnover (listing)
437.2 mln USD

Shares: yahoo_fundamentals_timeseries/BKR

🔍 Sanity check — subtotal consistency (Level-1 + Level-2) OK: 0 / Warn: 9 / Err: 7 / Autofix applied: 0
Port of PHP subtotal-total + sign-flip detection logic
PeriodIssues
2023-03-31 Q1⚠Warn 1
2023-06-30 Q2⚠Warn 1
2023-09-30 Q3✗Errors 1Warn 1
2023-12-31 FY✗Errors 1Warn 1
2023-12-31 Q4✗Errors 1Warn 1
2024-03-31 Q1✗Errors 1Warn 1
2024-06-30 Q2✗Errors 1Warn 1
2024-09-30 Q3✗Errors 1Warn 1
2024-12-31 FY⚠Warn 1
2024-12-31 Q4⚠Warn 1
2025-03-31 Q1⚠Warn 1
2025-06-30 Q2⚠Warn 1
2025-09-30 Q3⚠Warn 1
2025-12-31 FY⚠Warn 1
2025-12-31 Q4⚠Warn 1
2026-03-31 Q1✗Errors 1Warn 2
✓ All checks pass · ⚠ Has warnings (review) · ✗ Has errors (needs fix) · ✓* Autofix applied (see evidence)

Financial dynamics

Monetary columns are in B USD, one decimal; scale (K/M/B/T) keeps values readable. For the period (default) shows P&L and cash flow for that row’s reporting window: quarterly amounts when the feed uses quarter-duration facts (typical US 10-Q revenue and income), quarterly cash flows after stripping YTD where only cumulative tags exist, and an implied Q4 on 31 Dec FY rows (P&L: FY minus Q1–Q3; operating / investing cash flow: FY 12m minus 9M YTD to 30 Sep when sourced from SEC builder evidence) so they match 10-Q scale. Some issuers still use cumulative YTD minus the prior row in the same calendar year. As reported shows values stored on each row (e.g. full-year on FY). Balance sheet is always as reported. Source JSON may use millions etc.; conversion uses amounts_unit per row.

DatePeriodStatusRevenueB USDOperating profitB USDD&AB USDEBITDAB USDNet profitB USDOperating CFB USDCapex + M&AB USDAssetsB USDEquityB USDROE (annualized)Net debtB USDSource
2026-03-31Q1 2026 (3M)OK6.6
y/y 2.5%
1.3
y/y 127.1%
0.4
y/y 24.2%
1.6
y/y 92.4%
0.9
y/y 131.3%
0.5-0.350.9
y/y 33.6%
19.3
y/y 13.3%
19.5%1.4Link
2025-12-31Q4 2025 (3M)OK7.4
y/y 0.3%
0.5
y/y -20.6%
0.3
y/y 12.3%
0.9
y/y -10.6%
0.9
y/y -25.7%
1.7-0.440.9
y/y 6.6%
18.8
y/y 11.5%
14.0%2.5Link
2025-09-30Q3 2025 (3M)OK7.0
y/y 1.5%
0.8
y/y -11.7%
0.3
y/y 1.4%
1.1
y/y -8.7%
0.6
y/y -20.5%
0.9-0.339.2
y/y 4.5%
18.2
y/y 12.2%
4.5%3.4Link
2025-06-30Q2 2025 (3M)OK6.9
y/y -3.2%
1.0
y/y 16.1%
0.3
y/y 3.5%
1.3
y/y 12.9%
0.7
y/y 21.1%
0.5-0.338.7
y/y 5.7%
17.7
y/y 13.6%
16.1%2.9Link
2025-03-31Q1 2025 (3M)OK6.4
y/y 0.1%
0.6
y/y -14.1%
0.3
y/y 0.7%
0.8
y/y -9.6%
0.4
y/y -11.6%
0.7-0.338.1
y/y 2.6%
17.0
y/y 10.7%
9.5%2.7Link
2024-12-31Q4 2024 (3M)OK7.4
y/y 7.8%
0.7
y/y 2.2%
0.3
y/y 6.2%
1.0
y/y 3.3%
1.2
y/y 168.6%
1.2-0.438.4
y/y 3.8%
16.9
y/y 9.9%
18.0%2.9Link
2024-09-30Q3 2024 (3M)OK6.9
y/y 4.0%
0.9
y/y 30.3%
0.3
y/y 4.1%
1.2
y/y 23.1%
0.8
y/y 47.9%
1.0-0.337.5
y/y 2.7%
16.2
y/y 6.2%
6.4%3.4Link
2024-06-30Q2 2024 (3M)OK7.1
y/y 13.0%
0.8
y/y 62.1%
0.3
y/y 2.5%
1.1
y/y 41.3%
0.6
y/y 41.2%
0.3-0.336.7
y/y 1.6%
15.6
y/y 3.0%
15.0%3.6Link
2024-03-31Q1 2024 (3M)OK6.4
y/y 12.3%
0.7
y/y 49.1%
0.3
y/y 5.2%
0.9
y/y 32.4%
0.5
y/y -21.0%
0.8-0.337.1
y/y 6.0%
15.4
y/y 4.6%
11.8%3.3Link
2023-12-31Q4 2023 (3M)OK6.8
y/y —
0.7
y/y —
0.3
y/y —
0.9
y/y —
0.4
y/y —
0.9-0.436.9
y/y —
15.4
y/y —
12.7%3.6Link
2023-09-30Q3 2023 (3M)OK6.6
y/y —
0.7
y/y —
0.3
y/y —
1.0
y/y —
0.5
y/y —
0.8-0.336.5
y/y —
15.2
y/y —
4.5%3.5Link
2023-06-30Q2 2023 (3M)OK6.3
y/y —
0.5
y/y —
0.3
y/y —
0.8
y/y —
0.4
y/y —
0.9-0.336.1
y/y —
15.1
y/y —
11.0%3.8Link
2023-03-31Q1 2023 (3M)OK5.7
y/y —
0.4
y/y —
0.3
y/y —
0.7
y/y —
0.6
y/y —
0.5-0.335.0
y/y —
14.7
y/y —
—4.2Link
Data quality No obvious scale, balance-sheet, or cash-flow sanity issues in the displayed periods.

Revenue & EBITDA

RevenueEBITDA

Quarterly values ($ mln)

02 0004 0006 0008 0002023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Year-over-year change

-50%0%50%100%2023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Cash flow

FCF ($ mln)

-50005001 0001 5002023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Net debt / cash ($ mln)

01 0002 0003 0004 0002023 q42024 q12024 q22024 q32024 q42025 q12025 q22025 q32025 q42026 q1

Key-commodity price — Brent

Current 93spot vs LTM +34%

Commodity-player potential

Target market cap from conservative EBITDA and the historical EV/EBITDA

Upside: +51.0%

Main driver: Brent +34% vs LTM; revenue ×1.36 vs costs ×1.04; EBITDA 4 721→11 102; at 9.0× EV/EBITDA → +51%.

Product prices — moves vs the LTM average

CommodityShareSpotLTM3-yrvs LTM, $3y vs LTM
Brent (rev)+50%92.6069.0980.25+34%+16%
WTI Crude Oil (rev)+50%89.7365.1476.10+38%+17%

How it is calculated — revenue → costs → EBITDA → target market cap

1 · Reported baseline (LTM)
LTM revenue27 893
LTM EBITDA4 721
LTM cash costs (revenue − EBITDA)23 172
2 · Revenue projection
Revenue multiplier — spot×1.359 (+36%)
= Spot revenue37 906
Revenue multiplier — 3y price×1.165 (+17%)
= 3-year-price revenue32 495
3 · Costs projection
Cost multiplier — spot×1.040 (+4%)
= Spot cash costs24 099
Cost multiplier — 3y price×1.040 (+4%)
= 3-year-price cash costs24 099
4 · EBITDA projection (revenue − costs)
= Spot EBITDA13 807
= 3-year-price EBITDA8 396
Conservative EBITDA = min(spot, avg)11 102
5 · Valuation → target market cap
Historical EV/projected-EBITDA (3-yr average)9.0x
Target EV = EV/EBITDA × conservative EBITDA100 347
Net debt1 400
Target market cap = EV − net debt99 400
Current market cap65 836

Upside = target market cap ÷ current − 1 = +51.0%

Spot model vs reported — what the spot model projected (trailing-LTM base brought to the period × the period's commodity-price move) against the actual report, per reported period (quarter, half-year or full year — per the filer's calendar); amounts in USD mln. green = reported above projection, pink = below.

PeriodAct. revModel revΔ revAct. EBITDAModel EBITDAΔ EBITDA
2023 Q26 3154 511+40.0%790-522—
2023 Q36 6415 806+14.4%981586+67.4%
2023 Q46 8346 122+11.6%1 568693+126.1%
2024 Q16 4186 322+1.5%936823+13.8%
2024 Q27 1396 786+5.2%1 1161 165-4.2%
2024 Q36 9086 364+8.5%1 208616+96.2%
2024 Q47 3646 156+19.6%665397+67.5%
2025 Q16 4276 551-1.9%846426+98.6%
2025 Q26 9105 976+15.6%1 260-174—
2025 Q37 0106 369+10.1%1 103314+251.6%
2025 Q47 3866 109+20.9%730-0—
2026 Q16 5877 812-15.7%1 6281 715-5.1%

EV/EBITDA — LTM vs projected

Projected EV/EBITDA 8.9x · target 3-yr avg 9.0x · LTM avg 11.6x

EV/EBITDA (LTM)EV/EBITDA (projected)target avg (projected, 3y)

Dividends

Paid (completed)

DatePer shareDetailsStatusSource
2026-05-050.23 USDEx-dividend: 0.23 USD per sharePaidYahoo Finance (ex-div)
2026-02-170.23 USDEx-dividend: 0.23 USD per sharePaidYahoo Finance (ex-div)
2025-11-040.23 USDEx-dividend: 0.23 USD per sharePaidYahoo Finance (ex-div)
2025-08-050.23 USDEx-dividend: 0.23 USD per sharePaidYahoo Finance (ex-div)
2025-05-060.23 USDEx-dividend: 0.23 USD per sharePaidYahoo Finance (ex-div)
2025-02-110.23 USDEx-dividend: 0.23 USD per sharePaidYahoo Finance (ex-div)
2024-11-040.21 USDEx-dividend: 0.21 USD per sharePaidYahoo Finance (ex-div)
2024-08-060.21 USDEx-dividend: 0.21 USD per sharePaidYahoo Finance (ex-div)
2024-05-030.21 USDEx-dividend: 0.21 USD per sharePaidYahoo Finance (ex-div)
2024-02-120.21 USDEx-dividend: 0.21 USD per sharePaidYahoo Finance (ex-div)
2023-11-030.2 USDEx-dividend: 0.2 USD per sharePaidYahoo Finance (ex-div)
2023-08-070.2 USDEx-dividend: 0.2 USD per sharePaidYahoo Finance (ex-div)
2023-05-260.19 USDEx-dividend: 0.19 USD per sharePaidYahoo Finance (ex-div)
2023-02-030.19 USDEx-dividend: 0.19 USD per sharePaidYahoo Finance (ex-div)
2022-11-040.19 USDEx-dividend: 0.19 USD per sharePaidYahoo Finance (ex-div)
2022-08-080.18 USDEx-dividend: 0.18 USD per sharePaidYahoo Finance (ex-div)
2022-05-270.18 USDEx-dividend: 0.18 USD per sharePaidYahoo Finance (ex-div)
2022-02-040.18 USDEx-dividend: 0.18 USD per sharePaidYahoo Finance (ex-div)
2021-11-010.18 USDEx-dividend: 0.18 USD per sharePaidYahoo Finance (ex-div)
2021-08-090.18 USDEx-dividend: 0.18 USD per sharePaidYahoo Finance (ex-div)

KASE: status follows wording in the news headline (paid vs intends to pay). Yahoo: amounts are cash dividends per share on ex-dividend dates (UTC calendar date). stockscope.uz (UZ): amounts are per share in UZS by publication date (not necessarily ex-div).

Reporting forms detected in loaded periods: ✓ ✓ ✓ (Balance sheet / Profit or loss (P&L) / Cash flows)