Icon Offshore Bhd
KLSE:ICON
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/IC
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Enterprise Value to Invested Capital (EV/IC) ratio compares a company`s total enterprise value to the capital invested in its business. It shows how efficiently the company`s market value reflects the funds used to generate returns.
Valuation Scenarios
If EV/IC returns to its 3-Year Average (1.9), the stock would be worth MYR0.88 (50% downside from current price).
| Scenario | EV/IC Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 3.7 | MYR1.77 |
0%
|
| 3-Year Average | 1.9 | MYR0.88 |
-50%
|
| 5-Year Average | 1 | MYR0.48 |
-73%
|
| Industry Average | 0.9 | MYR0.41 |
-77%
|
| Country Average | 1 | MYR0.47 |
-74%
|
Forward EV/IC
Today’s price vs future invested capital
Peer Comparison
| Market Cap | EV/IC | P/E | ||||
|---|---|---|---|---|---|---|
| MY |
I
|
Icon Offshore Bhd
KLSE:ICON
|
2.1B MYR | 3.7 | 1 833.8 | |
| US |
|
Schlumberger NV
NYSE:SLB
|
85.1B USD | 2 | 25.5 | |
| US |
B
|
Baker Hughes Co
NASDAQ:BKR
|
69.1B USD | 2.2 | 22.2 | |
| US |
|
Halliburton Co
NYSE:HAL
|
35.3B USD | 2 | 22.9 | |
| LU |
|
Tenaris SA
MIL:TEN
|
27.3B EUR | 1.8 | 16.9 | |
| UK |
|
TechnipFMC PLC
NYSE:FTI
|
30.3B USD | 3.7 | 31.4 | |
| CN |
|
Yantai Jereh Oilfield Services Group Co Ltd
SZSE:002353
|
140.3B CNY | 6.1 | 50 | |
| UK |
|
Subsea 7 SA
OSE:SUBC
|
96.2B NOK | 1.8 | 25.4 | |
| IT |
|
Saipem SpA
MIL:SPM
|
8.8B EUR | 1 | 18.8 | |
| FR |
|
Technip Energies NV
PAR:TE
|
7.1B EUR | 0.9 | 19.4 | |
| US |
|
Weatherford International PLC
NASDAQ:WFRD
|
7.9B USD | 2.4 | 17.1 |
Market Distribution
| Min | 0 |
| 30th Percentile | 0.7 |
| Median | 1 |
| 70th Percentile | 1.9 |
| Max | 2 466.7 |
Other Multiples
Icon Offshore Bhd
Glance View
Icon Offshore Bhd.operates as an investment holding company, which engages in the acquisition and leasing of vessels. The company is headquartered in Kuala Lumpur, Kuala Lumpur. The company went IPO on 2014-06-25. The firm operates in integrated business operations, which consists of the vessel owning/leasing activities and provision of vessel chartering and ship management services to oil and gas and related industries. The company provides offshore support vessels (OSVs) in Southeast Asia. The company provides logistical support services across offshore oil and gas life cycle, from exploration and appraisal, field development, operation and maintenance, to decommissioning activities. The firm's vessels are used for providing a range of services, including seismic survey, drilling operations support, towing, anchor handling and mooring of barges, repair and maintenance support, accommodation facilities for personnel and transportation of personnel and supplies to platforms. The company also provides ship management services to third-party vessel owners. Its subsidiaries include Icon Ship Management Sdn. Bhd. and Icon Fleet Sdn. Bhd.
