
Sector: Oil & gas
COMM_TAL
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: connector/market_inputs
Monetary columns are in M 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 | RevenueM USD | Operating profitM USD | D&AM USD | EBITDAM USD | Net profitM USD | Operating CFM USD | Capex + M&AM USD | AssetsM USD | EquityM USD | ROE (annualized) | Net debtM USD | Source |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2026-06-30 | Q2 2026 (3M) | OK | 70.7 y/y -9.3% | 10.0 y/y -53.2% | 15.8 y/y -28.3% | 25.8 y/y -40.6% | 4.8 y/y -72.6% | 28.2 | — | 766.6 y/y -8.0% | 536.3 y/y 1.0% | 3.6% | -67.9 | Yahoo Finance |
| 2026-03-31 | Q1 2026 (3M) | OK | 64.1 y/y — | 20.6 y/y — | 18.8 y/y — | 39.3 y/y — | 15.3 y/y — | 7.9 | -12.4 | 792.0 y/y — | 530.7 y/y — | 11.7% | -64.1 | Yahoo Finance |
| 2025-12-31 | Q4 2025 (3M) | OK | 52.8 y/y — | 0.9 y/y — | 19.6 y/y — | 20.5 y/y — | -7.8 y/y — | 18.5 | -14.4 | 805.1 y/y 0.1% | 515.3 y/y 0.7% | 8.5% | -69.4 | Yahoo Finance |
| 2025-09-30 | Q3 2025 (3M) | OK | 69.8 y/y — | 18.1 y/y — | 19.2 y/y — | 37.2 y/y — | 3.6 y/y — | 44.7 | -25.8 | 812.6 y/y — | 520.6 y/y — | 0.9% | -63.1 | Yahoo Finance |
| 2025-06-30 | Q2 2025 (3M) | OK | 77.9 y/y — | 21.5 y/y — | 22.1 y/y — | 43.5 y/y — | 17.5 y/y — | 51.2 | -41.6 | 833.6 y/y — | 530.9 y/y — | 13.4% | -51.0 | Yahoo Finance |
| 2024-12-31 | FY 2024 (12M) | OK | 363.5 y/y 17.4% | 175.8 y/y 3.4% | 62.2 y/y 56.4% | 238.0 y/y 13.5% | 111.5 y/y 0.9% | 230.8 | -166.3 | 804.5 y/y 22.2% | 511.5 y/y 10.3% | 22.9% | -92.7 | Yahoo Finance |
| 2023-12-31 | FY 2023 (12M) | OK | 309.7 y/y — | 170.0 y/y — | 39.8 y/y — | 209.8 y/y — | 110.5 y/y — | 239.5 | -105.8 | 658.3 y/y — | 463.9 y/y — | — | — | Yahoo Finance |
| Short-term debt (incl. ST leases) | 12 |
| Long-term debt (incl. LT leases) | 26 |
| − Cash & equivalents | 105 |
| Net debt | -68 |
|---|
Net debt / LTM EBITDA: -0.6x
Quarterly values ($ mln)
Year-over-year change
FCF ($ mln)
Net debt / cash ($ mln)
Current 98spot vs LTM +28%
Target market cap from conservative EBITDA and the historical EV/EBITDA
Upside: +19.4% ▼ -7.2 pp 1d
Main driver: Brent +28% vs LTM; revenue ×1.26 vs costs ×1.04; EBITDA 134→169; at 2.2× EV/EBITDA → +19%.
Product prices — moves vs the LTM average
| Commodity | Share | Spot | LTM | 3-yr | vs LTM, $ | 3y vs LTM |
|---|---|---|---|---|---|---|
| Brent (rev) | +95% | 97.66 | 76.51 | 80.81 | +28% | +6% |
How it is calculated — revenue → costs → EBITDA → target market cap
| 1 · Reported baseline (LTM) | |
| LTM revenue | 257 |
| LTM EBITDA | 134 |
| LTM cash costs (revenue − EBITDA) | 124 |
| 2 · Revenue projection | |
| Revenue multiplier — spot | ×1.263 (+26%) |
| = Spot revenue | 325 |
| Revenue multiplier — 3y price | ×1.053 (+5%) |
| = 3-year-price revenue | 271 |
| 3 · Costs projection | |
| Cost multiplier — spot | ×1.040 (+4%) |
| = Spot cash costs | 129 |
| Cost multiplier — 3y price | ×1.040 (+4%) |
| = 3-year-price cash costs | 129 |
| 4 · EBITDA projection (revenue − costs) | |
| = Spot EBITDA | 196 |
| = 3-year-price EBITDA | 143 |
| Conservative EBITDA = min(spot, avg) | 169 |
| 5 · Valuation → target market cap | |
| Historical EV/projected-EBITDA (75th pct) | 2.2x |
| Target EV = EV/EBITDA × conservative EBITDA | 369 |
| Net debt | -68 |
| Target market cap = EV − net debt | 448 |
| Current market cap | 376 |
Upside = target market cap ÷ current − 1 = +19.4%
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 |
|---|---|---|---|---|---|---|
| 2023 FY | 310 | 297 | +4.4% | 201 | 201 | +0.0% |
| 2024 FY | 364 | 301 | +20.8% | 217 | 188 | +15.2% |
| 2025 FY | 308 | 313 | -1.7% | 153 | 161 | -5.0% |
Projected EV/EBITDA 1.5x · target 75th pct (3y) 2.2x · LTM avg 2.4x
| Date | Per share | Details | Status | Source |
|---|---|---|---|---|
| 2025-08-29 | 0.021 CAD | Ex-dividend: 0.021 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2025-05-30 | 0.021 CAD | Ex-dividend: 0.021 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2025-02-28 | 0.022 CAD | Ex-dividend: 0.022 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2024-11-29 | 0.021 CAD | Ex-dividend: 0.021 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2024-08-30 | 0.02 CAD | Ex-dividend: 0.02 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2024-05-31 | 0.021 CAD | Ex-dividend: 0.021 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2024-02-28 | 0.027 CAD | Ex-dividend: 0.027 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2023-11-29 | 0.027 CAD | Ex-dividend: 0.027 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2023-08-30 | 0.034 CAD | Ex-dividend: 0.034 CAD per share | Paid | Yahoo Finance (ex-div) |
| 2023-05-30 | 0.02 CAD | Ex-dividend: 0.02 CAD 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 PetroTal — from primary filings.
See also: The Cheapest Stocks in the World (2026): What Value Investing Says About Buying Cheap · global valuation map