
Sector: Integrated oil & gas
COMM_E
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.
Shares: yahoo_fundamentals_timeseries/E
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.
| Date | Period | Status | RevenueB USD | Operating profitB USD | D&AB USD | EBITDAB USD | Net profitB USD | Operating CFB USD | Capex + M&AB USD | AssetsB USD | EquityB USD | ROE (annualized) | Net debtB USD | Source |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026-03-31 | Q1 2026 (3M) | OK | 23.0 y/y 15.3% | 0.7 y/y — | 1.9 y/y — | 2.6 y/y — | 1.2 y/y 0.7% | 1.7 | -3.3 | 169.8 y/y 8.7% | 56.6 y/y -2.3% | 9.0% | 26.0 | Yahoo Finance |
| 2025-12-31 | Q4 2025 (3M) | PARTIAL | 24.0 y/y — | -0.2 y/y — | 2.1 y/y — | 1.9 y/y — | 0.1 y/y — | 5.1 | -3.9 | 154.7 y/y -2.7% | 54.1 y/y -5.2% | 5.6% | ≈ 23.8 | Yahoo Finance |
| 2025-09-30 | Q3 2025 (3M) | OK | 23.6 y/y — | 1.4 y/y — | 2.2 y/y — | 3.5 y/y — | 0.9 y/y — | 3.6 | -1.8 | 158.5 y/y — | 57.8 y/y — | 2.2% | 23.8 | Yahoo Finance |
| 2025-06-30 | Q2 2025 (3M) | OK | 19.2 y/y — | 0.6 y/y — | 2.1 y/y — | 2.7 y/y — | 0.6 y/y — | 4.0 | -2.5 | 159.6 y/y — | 58.3 y/y — | 4.3% | 21.9 | Yahoo Finance |
| 2025-03-31 | Q1 2025 (3M) | OK | 19.9 y/y — | — y/y — | — y/y — | — y/y — | 1.2 y/y — | 2.5 | -2.3 | 156.2 y/y — | 57.9 y/y — | 8.6% | 11.9 | Yahoo Finance |
| 2024-12-31 | FY 2024 (12M) | PARTIAL | 96.0 y/y -5.3% | 5.7 y/y -36.6% | 8.2 y/y 1.6% | 13.9 y/y -18.4% | 3.0 y/y -43.1% | 14.2 | — | 158.9 y/y 3.0% | 57.1 y/y -0.8% | 5.2% | — | Yahoo Finance |
| 2023-12-31 | FY 2023 (12M) | PARTIAL | 101.4 y/y — | 8.9 y/y — | 8.1 y/y — | 17.0 y/y — | 5.3 y/y — | 16.4 | — | 154.3 y/y — | 57.5 y/y — | — | — | Yahoo Finance |
| Short-term debt (incl. ST leases) | 10 578 |
| Long-term debt (incl. LT leases) | 24 998 |
| − Cash & equivalents | 9 563 |
| Net debt | 26 013 |
|---|
Net debt / LTM EBITDA: 2.4x
Quarterly values ($ mln)
Year-over-year change
FCF ($ mln)
Net debt / cash ($ mln)
Our earnings breakdowns and investment notes on this issuer.
Current 98spot vs LTM +27%
Target market cap from conservative EBITDA and the historical EV/EBITDA
Upside: +7.2% ▼ -0.0 pp 1d
Main driver: Brent +41% vs LTM; revenue ×1.11 vs costs ×1.04; EBITDA 20 733→24 361; at 4.6× EV/EBITDA → +7%.
Product prices — moves vs the LTM average
| Commodity | Share | Spot | LTM | 3-yr | vs LTM, $ | 3y vs LTM |
|---|---|---|---|---|---|---|
| Brent (rev) | +14% | 97.64 | 69.03 | 80.81 | +41% | +17% |
| Nat. gas in Europe (Dutch TTF) (rev) | +5% | 859.94 | 416.61 | 476.47 | +106% | +14% |
How it is calculated — revenue → costs → EBITDA → target market cap
| 1 · Reported baseline (LTM) | |
| LTM revenue | 89 836 |
| LTM EBITDA | 20 733 |
| LTM cash costs (revenue − EBITDA) | 69 102 |
| 2 · Revenue projection | |
| Revenue multiplier — spot | ×1.111 (+11%) |
| = Spot revenue | 99 828 |
| Revenue multiplier — 3y price | ×1.031 (+3%) |
| = 3-year-price revenue | 92 627 |
| 3 · Costs projection | |
| Cost multiplier — spot | ×1.040 (+4%) |
| = Spot cash costs | 71 866 |
| Cost multiplier — 3y price | ×1.040 (+4%) |
| = 3-year-price cash costs | 71 866 |
| 4 · EBITDA projection (revenue − costs) | |
| = Spot EBITDA | 27 962 |
| = 3-year-price EBITDA | 20 761 |
| Conservative EBITDA = min(spot, avg) | 24 361 |
| 5 · Valuation → target market cap | |
| Historical EV/EBITDA (75th pct, realized earnings) | 4.6x |
| Target EV = EV/EBITDA × conservative EBITDA | 112 548 |
| Net debt | 26 013 |
| Target market cap = EV − net debt | 88 005 |
| Current market cap | 82 123 |
Upside = target market cap ÷ current − 1 = +7.2%
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.
| Period | Act. rev | Model rev | Δ rev | Act. EBITDA | Model EBITDA | Δ EBITDA |
|---|---|---|---|---|---|---|
| 2021 FY | 90 527 | 64 294 | +40.8% | 22 940 | 16 927 | +35.5% |
| 2022 FY | 139 375 | 102 491 | +36.0% | 25 995 | 32 200 | -19.3% |
| 2023 FY | 101 378 | 131 403 | -22.8% | 17 022 | 13 487 | +26.2% |
| 2024 FY | 96 026 | 100 141 | -4.1% | 13 883 | 12 402 | +11.9% |
| 2025 FY | 92 699 | 94 495 | -1.9% | 13 946 | 9 067 | +53.8% |
Projected EV/EBITDA 9.8x · target 75th pct (3y) 7.2x · LTM avg 4.6x
| Date | Per share | Details | Status | Source |
|---|---|---|---|---|
| 2026-09-22 | 0.628 USD | Ex-dividend: 0.628 USD per share | Paid | Yahoo Finance (ex-div) |
| 2026-05-19 | 0.631 USD | Ex-dividend: 0.631 USD per share | Paid | Yahoo Finance (ex-div) |
| 2026-03-24 | 0.614 USD | Ex-dividend: 0.614 USD per share | Paid | Yahoo Finance (ex-div) |
| 2025-05-20 | 0.571 USD | Ex-dividend: 0.571 USD per share | Paid | Yahoo Finance (ex-div) |
| 2025-03-25 | 0.52 USD | Ex-dividend: 0.52 USD per share | Paid | Yahoo Finance (ex-div) |
| 2024-11-19 | 0.543 USD | Ex-dividend: 0.543 USD per share | Paid | Yahoo Finance (ex-div) |
| 2024-09-24 | 0.543 USD | Ex-dividend: 0.543 USD per share | Paid | Yahoo Finance (ex-div) |
| 2024-05-20 | 0.499 USD | Ex-dividend: 0.499 USD per share | Paid | Yahoo Finance (ex-div) |
| 2024-03-18 | 0.519 USD | Ex-dividend: 0.519 USD per share | Paid | Yahoo Finance (ex-div) |
| 2023-11-20 | 0.486 USD | Ex-dividend: 0.486 USD per share | Paid | Yahoo Finance (ex-div) |
| 2023-09-18 | 0.527 USD | Ex-dividend: 0.527 USD per share | Paid | Yahoo Finance (ex-div) |
| 2023-05-22 | 0.472 USD | Ex-dividend: 0.472 USD per share | Paid | Yahoo Finance (ex-div) |
| 2023-03-20 | 0.466 USD | Ex-dividend: 0.466 USD per share | Paid | Yahoo Finance (ex-div) |
| 2022-11-21 | 0.447 USD | Ex-dividend: 0.447 USD per share | Paid | Yahoo Finance (ex-div) |
| 2022-09-19 | 0.447 USD | Ex-dividend: 0.447 USD per share | Paid | Yahoo Finance (ex-div) |
| 2022-05-23 | 0.936 USD | Ex-dividend: 0.936 USD per share | Paid | Yahoo 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)
Financial results, valuation multiples (P/E, P/B, EV/EBITDA), profitability and dividend yield of Eni — from primary filings.
See also: The Cheapest Stocks in the World (2026): What Value Investing Says About Buying Cheap · global valuation map