Stock HWX HEADWATER EXPLORATION INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Headwater Exploration Inc.

Equities

HWX

CA4220961078

Oil & Gas Exploration and Production

Market Closed - Toronto S.E.
Other stock markets
 01:30:00 03/05/2024 am IST 		5-day change 1st Jan Change
7.38 CAD 0.00% Intraday chart for Headwater Exploration Inc. -5.26% +18.08%
08/04 RBC Capital Markets Notes Updates From ARC Resources, Headwater Exploration, Parkland MT
05/04 Headwater Exploration Maintained at Outperform at BMO Following Operations Update; Price Target Kept at C$9.00 MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 63.47 466.2 1,043 1,382 1,477 1,751 - -
Enterprise Value (EV) 1 63.47 389.8 930 1,207 1,332 1,669 1,599 1,751
P/E ratio 24 x 47.8 x 24.5 x 8.46 x 9.47 x 7.06 x 6.42 x -
Yield - - - 1.69% 6.4% 5.42% 5.42% 5.42%
Capitalization / Revenue 6.8 x 36 x 6.32 x 3.7 x 3.06 x 3.09 x 2.61 x -
EV / Revenue 6.8 x 30.1 x 5.64 x 3.23 x 2.76 x 2.94 x 2.38 x -
EV / EBITDA - 63.9 x 7.97 x 4.15 x 4.37 x 4.48 x 3.87 x -
EV / FCF - -190 x -32.4 x 34.5 x 24.5 x 10.4 x 8.67 x -
FCF Yield - -0.53% -3.09% 2.9% 4.08% 9.6% 11.5% -
Price to Book - - - - - - - -
Nbr of stocks (in thousands) 88,147 1,95,044 2,02,563 2,33,386 2,36,388 2,37,290 - -
Reference price 2 0.7200 2.390 5.150 5.920 6.250 7.380 7.380 7.380
Announcement Date 25/03/20 10/03/21 10/03/22 09/03/23 07/03/24 - - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 9.333 12.95 165 373.2 482.8 567 672 -
EBITDA 1 - 6.102 116.7 290.5 305 372.5 413.5 -
EBIT 1 - - 39.74 - - 365 437 -
Operating Margin - - 24.09% - - 64.37% 65.03% -
Earnings before Tax (EBT) - - 50.89 - - - - -
Net income - 6.707 45.83 - - - - -
Net margin - 51.79% 27.77% - - - - -
EPS 2 0.0300 0.0500 0.2100 0.7000 0.6600 1.045 1.150 -
Free Cash Flow 1 - -2.047 -28.73 35 54.42 160.3 184.3 -
FCF margin - -15.81% -17.41% 9.38% 11.27% 28.27% 27.43% -
FCF Conversion (EBITDA) - - - 12.05% 17.84% 43.03% 44.58% -
FCF Conversion (Net income) - - - - - - - -
Dividend per Share 2 - - - 0.1000 0.4000 0.4000 0.4000 0.4000
Announcement Date 25/03/20 10/03/21 10/03/22 09/03/23 07/03/24 - - -
1CAD in Million2CAD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1
Net sales - - - - - - - - - - -
EBITDA 1 24.01 47.28 75.55 81.65 59.18 74.14 - 69.94 93.83 - 77
EBIT - - - - - - - - - - -
Operating Margin - - - - - - - - - - -
Earnings before Tax (EBT) - - - - - - - - - - -
Net income - - - - - - - - - - -
Net margin - - - - - - - - - - -
EPS 2 0.1200 0.1300 0.1800 0.2100 0.1300 0.1700 0.1300 0.1300 0.2100 0.1900 0.2150
Dividend per Share - - - - - 0.1000 - - - - -
Announcement Date 10/11/21 10/03/22 12/05/22 04/08/22 03/11/22 09/03/23 11/05/23 03/08/23 09/11/23 07/03/24 -
1CAD in Million2CAD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 - - - - - - -
Net Cash position 1 - 76.3 113 175 145 82.2 152
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow 1 - -2.05 -28.7 35 54.4 160 184
ROE (net income / shareholders' equity) - 3.5% - 34.5% - 22% 23%
ROA (Net income/ Total Assets) - - - - - - -
Assets - - - - - - -
Book Value Per Share - - - - - - -
Cash Flow per Share 2 - 0 0.5200 1.230 1.210 1.390 1.440
Capex 1 - 30.5 140 249 234 201 174
Capex / Sales - 235.53% 85.08% 66.7% 48.43% 35.53% 25.92%
Announcement Date 25/03/20 10/03/21 10/03/22 09/03/23 07/03/24 - -
1CAD in Million2CAD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Headwater Exploration Inc.

Trading Rating
Investor Rating
ESG Refinitiv
D
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
7
Last Close Price
7.38 CAD
Average target price
9.536 CAD
Spread / Average Target
+29.21%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Oil & Gas Exploration and Production

1st Jan change Capi.
HEADWATER EXPLORATION INC. Stock Headwater Exploration Inc.
+18.08% 1.27B
CHEVRON CORPORATION Stock Chevron Corporation
+7.76% 294B
CONOCOPHILLIPS Stock ConocoPhillips
+5.32% 146B
CNOOC LIMITED Stock CNOOC Limited
+55.38% 128B
CANADIAN NATURAL RESOURCES LIMITED Stock Canadian Natural Resources Limited
+17.95% 80.27B
EOG RESOURCES, INC. Stock EOG Resources, Inc.
+8.97% 74.75B
PIONEER NATURAL RESOURCES COMPANY Stock Pioneer Natural Resources Company
+19.90% 62.53B
OCCIDENTAL PETROLEUM CORPORATION Stock Occidental Petroleum Corporation
+8.29% 57.13B
HESS CORPORATION Stock Hess Corporation
+9.99% 48.14B
DIAMONDBACK ENERGY, INC. Stock Diamondback Energy, Inc.
+27.44% 34.96B
Other Oil & Gas Exploration and Production
  1. Stock Market
  2. Equities
  3. HWX Stock
  4. Financials Headwater Exploration Inc.