SNI Report

Stolt-Nielsen Limited
Stock Exchange: OSE
Sector: marine
156.4
Last session price
156.4
Price now
Currency: NOK
Reporting currency: USD
ISIN: BMG917071026
INN:
.

SNI financial statements

* Numbers in millions
Year
 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 TTM
Capitalization *
 7 021 6 661 9 688 7 259 5 919 5 847 6 752 6 256 6 907 6 759 9 610
EV *
 8 418 8 133 11 125 8 683 7 270 5 762 8 731 6 192 8 829 8 881 8 881
Stock price ¤
 120 115 167 125 105.5 106 109 102 114 110 156.4
Number of shares *
 59 58 58 58 56 55 62 61 61 61 61
EPS
 1,85 1,21 1,48 1,33 2,36 2,05 0,81 0,89 0,35 0,43 0,43
Revenue *
 2 029 2 072 2 100 2 138 1 984 1 880 1 997 2 125 2 037 1 955 1 955
Net income *
 108 70 86 77 133 113 50 55 21 26 26
Operating profit *
 157 160 137 139 209 185 181 172 160 169 169
Total liabilities *
 2 018 2 313 2 309 2 486 2 565 3 038 3 136 2 982 3 146 3 246 3 246
Net debt *
 1 397 1 472 1 437 1 424 1 674 2 260 2 411 2 328 2 209 2 121 2 121
Total assets *
 3 533 3 791 3 868 3 915 3 895 4 421 4 615 4 458 4 523 4 665 4 665
Equity *
 1 505 1 465 1 539 1 426 1 325 1 380 1 476 1 474 1 376 1 419 1 419
Cash and investments *
 60 67 35 45 78 104 58 65 136 188 188

Over the past 10 years, the maximum capitalization of Stolt-Nielsen Limited is 9 688, the minimum is 5 847.
Maximum net income 133, Minimum net income 21.
The maximum price of SNI shares is 167, the minimum price is 102.

.

SNI valuation

Year
 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 TTM
P/E
 64,87 94,85 112,94 94,10 44,62 51,68 134,20 114,07 328,22 257,05 365,48
P/B
 4,67 4,55 6,30 5,09 4,47 4,24 4,57 4,25 5,02 4,76 6,77
P/S
 3,46 3,22 4,61 3,40 2,98 3,11 3,38 2,94 3,39 3,46 4,92
E/P
 2% 1% 1% 1% 2% 2% 1% 1% 0% 0% 0%
P/FCF
 -22,17 -93,48 -74,41 -117,03 -530,46 -1 005,53 -125,57 36,51 60,51 32,61 46,36
.

SNI profitability

Year
 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 TTM
ROE
 7% 5% 6% 5% 10% 8% 3% 4% 2% 2%
ROA
 3% 2% 2% 2% 3% 3% 1% 1% 0% 1%
ROIC
 5% 5% 4% 5% 7% 5% 5% 5% 4% 4%