
Sector: Integrated oil & gas
COMM_EC
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/EC
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026-06-30 | Q2 2026 (3M) | OK | 11.4 y/y 56.8% | 3.6 y/y 159.7% | 0.0 y/y -96.3% | 3.7 y/y 47.4% | 1.7 y/y 287.6% | — | — | 82.5 y/y 13.0% | 24.7 y/y 25.6% | — | 26.0 | Yahoo Finance |
| 2026-03-31 | Q1 2026 (3M) | PARTIAL | 7.8 y/y — | 2.3 y/y — | — y/y — | 2.1 y/y — | 0.8 y/y — | — | — | — y/y — | — y/y — | — | ≈ 25.6 | Yahoo Finance |
| 2025-12-31 | Q4 2025 (3M) | OK | 7.7 y/y — | 1.7 y/y — | 1.0 y/y — | 2.6 y/y — | 0.8 y/y — | 2.2 | -0.9 | 75.5 y/y 2.7% | 21.8 y/y 10.6% | 12.4% | 25.6 | Yahoo Finance |
| 2025-09-30 | Q3 2025 (3M) | OK | 7.5 y/y — | 1.8 y/y — | 1.0 y/y — | 2.9 y/y — | 0.6 y/y — | 2.2 | -0.8 | 74.5 y/y — | 20.6 y/y — | 4.2% | 26.5 | Yahoo Finance |
| 2025-06-30 | Q2 2025 (3M) | OK | 7.2 y/y — | 1.4 y/y — | 1.1 y/y — | 2.5 y/y — | 0.4 y/y — | 2.5 | -1.5 | 73.0 y/y — | 19.6 y/y — | 9.0% | 27.3 | Yahoo Finance |
| 2024-12-31 | FY 2024 (12M) | PARTIAL | 32.9 y/y -0.7% | 9.5 y/y -1.8% | 3.7 y/y 17.3% | 13.2 y/y 2.9% | 4.6 y/y -22.3% | 11.1 | — | 73.5 y/y 13.5% | 19.7 y/y 12.4% | 24.5% | — | Yahoo Finance |
| 2023-12-31 | FY 2023 (12M) | PARTIAL | 33.1 y/y — | 9.7 y/y — | 3.2 y/y — | 12.8 y/y — | 5.9 y/y — | 4.6 | — | 64.8 y/y — | 17.5 y/y — | — | — | Yahoo Finance |
| Short-term debt (incl. ST leases) | 1 222 |
| Long-term debt (incl. LT leases) | 27 052 |
| − Cash & equivalents | 2 248 |
| Net debt | 26 026 |
|---|
Net debt / LTM EBITDA: 2.3x
Quarterly values ($ mln)
Year-over-year change
FCF ($ mln)
Net debt / cash ($ mln)
Physical operating metrics — supplementary, not part of the financial statements
| Year | Reserves, mln boe (1P) |
|---|---|
| 2025 | 1 944 |
| 2024 | 1 893 |
| Year | Production, mln boe | per day, mln boe |
|---|---|---|
| 2025 | 272.03 −0.1% | 0.75 |
| 2024 | 272.22 | 0.75 |
Company reports: https://www.sec.gov/Archives/edgar/data/1444406/000129281425004086/ex99-1.htm; https://www.sec.gov/Archives/edgar/data/1444406/000129281426000434/ex99-1.htm; https://www.sec.gov/Archives/edgar/data/1444406/000129281426000670/ex99-1.htm; https://www.sec.gov/Archives/edgar/data/1444406/000129281426004040/ex99-1.htm
Current 98spot vs LTM +27%
Target market cap from conservative EBITDA and the historical EV/EBITDA
Upside: -24.5% ▼ -0.0 pp 1d
Main driver: Brent +28% vs LTM; revenue ×1.11 vs costs ×1.04; EBITDA 11 886→13 268; at 3.9× EV/EBITDA → -24%.
Product prices — moves vs the LTM average
| Commodity | Share | Spot | LTM | 3-yr | vs LTM, $ | 3y vs LTM |
|---|---|---|---|---|---|---|
| Brent (rev) | +40% | 97.64 | 76.51 | 80.81 | +28% | +6% |
How it is calculated — revenue → costs → EBITDA → target market cap
| 1 · Reported baseline (LTM) | |
| LTM revenue | 34 245 |
| LTM EBITDA | 11 886 |
| LTM cash costs (revenue − EBITDA) | 22 359 |
| 2 · Revenue projection | |
| Revenue multiplier — spot | ×1.110 (+11%) |
| = Spot revenue | 38 028 |
| Revenue multiplier — 3y price | ×1.022 (+2%) |
| = 3-year-price revenue | 35 015 |
| 3 · Costs projection | |
| Cost multiplier — spot | ×1.040 (+4%) |
| = Spot cash costs | 23 253 |
| Cost multiplier — 3y price | ×1.040 (+4%) |
| = 3-year-price cash costs | 23 253 |
| 4 · EBITDA projection (revenue − costs) | |
| = Spot EBITDA | 14 775 |
| = 3-year-price EBITDA | 11 762 |
| Conservative EBITDA = min(spot, avg) | 13 268 |
| 5 · Valuation → target market cap | |
| Historical EV/projected-EBITDA (75th pct) | 3.9x |
| Target EV = EV/EBITDA × conservative EBITDA | 51 614 |
| Net debt | 26 026 |
| Target market cap = EV − net debt | 25 588 |
| Current market cap | 33 880 |
Upside = target market cap ÷ current − 1 = -24.5%
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 | 24 533 | 16 999 | +44.3% | 10 642 | 7 493 | +42.0% |
| 2022 FY | 37 518 | 28 430 | +32.0% | 17 009 | 13 983 | +21.6% |
| 2023 FY | 33 105 | 35 007 | -5.4% | 12 848 | 13 677 | -6.1% |
| 2024 FY | 32 857 | 32 710 | +0.5% | 13 224 | 11 640 | +13.6% |
| 2025 FY | 29 956 | 30 944 | -3.2% | 11 294 | 10 525 | +7.3% |
Projected EV/EBITDA 4.9x · target 75th pct (3y) 3.9x · LTM avg 4.2x
| Date | Per share | Details | Status | Source |
|---|---|---|---|---|
| 2026-04-29 | 0.661 USD | Ex-dividend: 0.661 USD per share | Paid | Yahoo Finance (ex-div) |
| 2025-04-28 | 0.506 USD | Ex-dividend: 0.506 USD per share | Paid | Yahoo Finance (ex-div) |
| 2025-04-03 | 0.486 USD | Ex-dividend: 0.486 USD per share | Paid | Yahoo Finance (ex-div) |
| 2024-06-25 | 0.8 USD | Ex-dividend: 0.8 USD per share | Paid | Yahoo Finance (ex-div) |
| 2024-04-04 | 0.8 USD | Ex-dividend: 0.8 USD per share | Paid | Yahoo Finance (ex-div) |
| 2023-12-19 | 0.828 USD | Ex-dividend: 0.828 USD per share | Paid | Yahoo Finance (ex-div) |
| 2023-09-26 | 0.828 USD | Ex-dividend: 0.828 USD per share | Paid | Yahoo Finance (ex-div) |
| 2023-04-25 | 0.828 USD | Ex-dividend: 0.828 USD per share | Paid | Yahoo Finance (ex-div) |
| 2022-06-28 | 0.861 USD | Ex-dividend: 0.861 USD per share | Paid | Yahoo Finance (ex-div) |
| 2022-04-19 | 1.491 USD | Ex-dividend: 1.491 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 Ecopetrol — from primary filings.
See also: The Cheapest Stocks in the World (2026): What Value Investing Says About Buying Cheap · global valuation map