
Sector: Integrated oil & gas
COMM_TTE
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/TTE
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 | 57.1 y/y 27.8% | 7.6 y/y 75.1% | 3.1 y/y -7.8% | 10.7 y/y 38.9% | 5.4 y/y 102.4% | 10.9 | -4.2 | 313.8 y/y 7.2% | 128.4 y/y 10.1% | 17.3% | 35.0 | Yahoo Finance |
| 2026-03-31 | Q1 2026 (3M) | OK | 49.5 y/y — | 10.2 y/y — | 4.1 y/y — | 14.3 y/y — | 5.8 y/y — | 3.4 | -4.6 | 314.6 y/y — | 122.5 y/y — | 19.6% | 38.3 | Yahoo Finance |
| 2025-12-31 | Q4 2025 (3M) | PARTIAL | 45.9 y/y — | 3.5 y/y — | 4.0 y/y — | 7.5 y/y — | 2.9 y/y — | 10.5 | -4.2 | 291.1 y/y 2.0% | 114.9 y/y -2.5% | 11.6% | 40.3 | Yahoo Finance |
| 2025-09-30 | Q3 2025 (3M) | OK | 43.8 y/y — | 5.7 y/y — | 3.4 y/y — | 9.1 y/y — | 3.7 y/y — | 8.3 | -3.8 | 292.0 y/y — | 115.3 y/y — | 4.2% | 40.0 | Yahoo Finance |
| 2025-06-30 | Q2 2025 (3M) | OK | 44.7 y/y — | 4.3 y/y — | 3.4 y/y — | 7.7 y/y — | 2.7 y/y — | 6.0 | -4.8 | 292.8 y/y — | 116.6 y/y — | 9.2% | 41.8 | Yahoo Finance |
| 2024-12-31 | FY 2024 (12M) | PARTIAL | 214.6 y/y -9.5% | 24.1 y/y -21.9% | 13.1 y/y -5.1% | 37.2 y/y -16.7% | 16.0 y/y -25.5% | 30.9 | -17.3 | 285.5 y/y 0.6% | 117.9 y/y 0.9% | 13.7% | 32.1 | Yahoo Finance |
| 2023-12-31 | FY 2023 (12M) | PARTIAL | 237.1 y/y — | 30.9 y/y — | 13.8 y/y — | 44.7 y/y — | 21.5 y/y — | 40.7 | -17.7 | 283.7 y/y — | 116.8 y/y — | — | 25.1 | Yahoo Finance |
| Short-term debt (incl. ST leases) | 13 183 |
| Long-term debt (incl. LT leases) | 49 525 |
| − Cash & equivalents | 27 678 |
| Net debt | 35 030 |
|---|
Net debt / LTM EBITDA: 0.8x
Quarterly values ($ mln)
Year-over-year change
FCF ($ mln)
Net debt / cash ($ mln)
| year | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| cash flow / profit | 1.86x | 2.25x | 1.89x | 1.93x | 2.05x |
| accruals, % of assets | -4.8% | -8.7% | -6.8% | -5.2% | -4.8% |
Our earnings breakdowns and investment notes on this issuer.
Current 100spot vs LTM +30%
Target market cap from conservative EBITDA and the historical EV/EBITDA
Upside: -5.7% ▲ +0.6 pp 1d
Main driver: Brent +30% vs LTM; revenue ×1.10 vs costs ×1.04; EBITDA 41 934→46 418; at 4.6× EV/EBITDA → -6%.
Product prices — moves vs the LTM average
| Commodity | Share | Spot | LTM | 3-yr | vs LTM, $ | 3y vs LTM |
|---|---|---|---|---|---|---|
| Brent (rev) | +12% | 99.69 | 76.51 | 80.81 | +30% | +6% |
| Nat. gas in Europe (Dutch TTF) (rev) | +3% | 871.69 | 443.18 | 476.91 | +97% | +8% |
| US Crack Spread (oil refining) (rev) | +3% | 65.16 | 30.59 | 30.87 | +113% | +1% |
How it is calculated — revenue → costs → EBITDA → target market cap
| 1 · Reported baseline (LTM) | |
| LTM revenue | 196 382 |
| LTM EBITDA | 41 934 |
| LTM cash costs (revenue − EBITDA) | 154 448 |
| 2 · Revenue projection | |
| Revenue multiplier — spot | ×1.099 (+10%) |
| = Spot revenue | 215 878 |
| Revenue multiplier — 3y price | ×1.009 (+1%) |
| = 3-year-price revenue | 198 211 |
| 3 · Costs projection | |
| Cost multiplier — spot | ×1.040 (+4%) |
| = Spot cash costs | 160 626 |
| Cost multiplier — 3y price | ×1.040 (+4%) |
| = 3-year-price cash costs | 160 626 |
| 4 · EBITDA projection (revenue − costs) | |
| = Spot EBITDA | 55 252 |
| = 3-year-price EBITDA | 37 585 |
| Conservative EBITDA = min(spot, avg) | 46 418 |
| 5 · Valuation → target market cap | |
| Historical EV/EBITDA (75th pct, realized earnings) | 4.6x |
| Target EV = EV/EBITDA × conservative EBITDA | 212 132 |
| Net debt | 35 030 |
| Target market cap = EV − net debt | 181 235 |
| Current market cap | 192 185 |
Upside = target market cap ÷ current − 1 = -5.7%
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 | 237 128 | 268 356 | -11.6% | 44 675 | 37 521 | +19.1% |
| 2024 FY | 214 550 | 233 521 | -8.1% | 42 277 | 33 349 | +26.8% |
| 2025 FY | 201 196 | 211 270 | -4.8% | 38 854 | 32 106 | +21.0% |
Projected EV/EBITDA 6.2x · target 75th pct (3y) 5.4x · LTM avg 4.6x
Group: Integrated oil & gas. Every peer trades on the same market, so no adjustment is needed.
| Company | Market | Cap, $bn | EV/EBITDA |
|---|---|---|---|
| OMV | global | 26.0 | 4.1x |
| YPF | global | 19.6 | 4.1x |
| Shell | global | 282.7 | 5.1x |
| Ecopetrol | global | 33.9 | 5.3x |
| Eni | global | 82.1 | 10.1x |
| Group median | 5.1x | ||
| Group average | 5.8x | ||
| This company | global | 192.2 | 5.4x |
Group median 5.1x; this company 5.4x — a 5% premium.
Group average 5.8x; against the average this company is at a 6% discount.
At the adjusted group median the market cap would be -6% versus today.
The gap and the implied upside are measured against the median: one richly priced peer moves an average, not a median. The market adjustment uses our coverage medians (US 22.2x, Russia 3.8x, South Africa 5.1x, Kazakhstan 6.6x, India 18.5x, Indonesia 4.8x); it is about where a name is listed, not what it does. Peer multiples come from the nightly rebuild of 2026-10-01; the company's own is live.
| Date | Per share | Details | Status | Source |
|---|---|---|---|---|
| 2026-09-30 | 1.021 USD | Ex-dividend: 1.021 USD per share | Paid | Yahoo Finance (ex-div) |
| 2026-03-31 | 0.974 USD | Ex-dividend: 0.974 USD per share | Paid | Yahoo Finance (ex-div) |
| 2025-12-31 | 0.995 USD | Ex-dividend: 0.995 USD per share | Paid | Yahoo Finance (ex-div) |
| 2025-09-30 | 0.994 USD | Ex-dividend: 0.994 USD per share | Paid | Yahoo Finance (ex-div) |
| 2025-06-18 | 0.999 USD | Ex-dividend: 0.999 USD per share | Paid | Yahoo Finance (ex-div) |
| 2025-03-25 | 0.831 USD | Ex-dividend: 0.831 USD per share | Paid | Yahoo Finance (ex-div) |
| 2024-12-31 | 0.831 USD | Ex-dividend: 0.831 USD per share | Paid | Yahoo Finance (ex-div) |
| 2024-09-24 | 0.874 USD | Ex-dividend: 0.874 USD per share | Paid | Yahoo Finance (ex-div) |
| 2024-06-18 | 0.858 USD | Ex-dividend: 0.858 USD per share | Paid | Yahoo Finance (ex-div) |
| 2024-03-18 | 0.81 USD | Ex-dividend: 0.81 USD per share | Paid | Yahoo Finance (ex-div) |
| 2023-12-28 | 0.809 USD | Ex-dividend: 0.809 USD per share | Paid | Yahoo Finance (ex-div) |
| 2023-09-15 | 0.806 USD | Ex-dividend: 0.806 USD per share | Paid | Yahoo Finance (ex-div) |
| 2023-06-16 | 0.793 USD | Ex-dividend: 0.793 USD per share | Paid | Yahoo Finance (ex-div) |
| 2023-03-20 | 0.737 USD | Ex-dividend: 0.737 USD per share | Paid | Yahoo Finance (ex-div) |
| 2022-12-29 | 0.719 USD | Ex-dividend: 0.719 USD per share | Paid | Yahoo Finance (ex-div) |
| 2022-12-02 | 1.06 USD | Ex-dividend: 1.06 USD per share | Paid | Yahoo Finance (ex-div) |
| 2022-09-19 | 0.687 USD | Ex-dividend: 0.687 USD per share | Paid | Yahoo Finance (ex-div) |
| 2022-06-16 | 0.693 USD | Ex-dividend: 0.693 USD per share | Paid | Yahoo Finance (ex-div) |
| 2022-03-18 | 0.739 USD | Ex-dividend: 0.739 USD per share | Paid | Yahoo Finance (ex-div) |
| 2021-12-30 | 0.748 USD | Ex-dividend: 0.748 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 TotalEnergies (TTE) — from primary filings.
See also: The Cheapest Stocks in the World (2026): What Value Investing Says About Buying Cheap · global valuation map