Financials Schlumberger Limited

Equities

SLB

AN8068571086

Oil Related Services and Equipment

Market Closed - Nyse 04:00:01 2024-05-22 pm EDT 5-day change 1st Jan Change
46.48 USD -3.75% Intraday chart for Schlumberger Limited -3.79% -10.68%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 55,652 30,388 42,009 75,806 74,327 69,023 - -
Enterprise Value (EV) 1 68,779 44,268 53,065 85,138 82,303 75,604 73,611 67,690
P/E ratio -5.49 x -2.88 x 22.7 x 22.4 x 17.9 x 13.2 x 11.1 x 10.1 x
Yield 4.98% 2.29% 1.67% 1.36% 1.97% 2.34% 2.6% 2.92%
Capitalization / Revenue 1.69 x 1.29 x 1.83 x 2.7 x 2.24 x 1.86 x 1.69 x 1.59 x
EV / Revenue 2.09 x 1.88 x 2.31 x 3.03 x 2.48 x 2.03 x 1.8 x 1.56 x
EV / EBITDA 10.4 x 10.3 x 10.8 x 13.1 x 10.2 x 8.2 x 6.97 x 6 x
EV / FCF 25.5 x 31.1 x 17.7 x 60 x 20.4 x 17.2 x 13.1 x 10.5 x
FCF Yield 3.92% 3.22% 5.65% 1.67% 4.91% 5.83% 7.65% 9.52%
Price to Book 2.3 x 2.51 x 2.79 x 4.29 x 3.48 x 2.73 x 2.31 x 1.91 x
Nbr of stocks (in thousands) 1,384,389 1,392,030 1,402,633 1,417,994 1,428,270 1,429,338 - -
Reference price 2 40.20 21.83 29.95 53.46 52.04 46.48 46.48 46.48
Announcement Date 1/17/20 1/22/21 1/21/22 1/20/23 1/19/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 32,917 23,601 22,929 28,091 33,135 37,204 40,951 43,528
EBITDA 1 6,610 4,286 4,912 6,521 8,106 9,220 10,555 11,287
EBIT 1 3,021 1,720 2,792 4,374 5,794 6,790 7,990 8,529
Operating Margin 9.18% 7.29% 12.18% 15.57% 17.49% 18.25% 19.51% 19.59%
Earnings before Tax (EBT) 1 -10,418 -11,298 2,374 4,271 5,282 6,427 7,708 8,363
Net income 1 -10,137 -10,518 1,881 3,441 4,203 5,074 6,099 6,632
Net margin -30.8% -44.57% 8.2% 12.25% 12.68% 13.64% 14.89% 15.24%
EPS 2 -7.320 -7.570 1.320 2.390 2.910 3.521 4.188 4.604
Free Cash Flow 1 2,695 1,424 2,997 1,418 4,038 4,404 5,628 6,442
FCF margin 8.19% 6.03% 13.07% 5.05% 12.19% 11.84% 13.74% 14.8%
FCF Conversion (EBITDA) 40.77% 33.22% 61.01% 21.75% 49.81% 47.77% 53.32% 57.07%
FCF Conversion (Net income) - - 159.33% 41.21% 96.07% 86.79% 92.28% 97.13%
Dividend per Share 2 2.000 0.5000 0.5000 0.7250 1.025 1.087 1.208 1.357
Announcement Date 1/17/20 1/22/21 1/21/22 1/20/23 1/19/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 6,225 5,962 6,773 7,477 7,879 7,736 8,099 8,310 8,990 8,707 9,102 9,479 9,820 9,600 10,153
EBITDA 1 1,378 1,263 1,543 1,756 1,937 1,785 1,959 2,080 2,284 2,058 2,222 2,379 2,550 2,348 2,573
EBIT 1 846 730 1,011 1,245 1,388 1,222 1,398 1,501 1,675 1,458 1,622 1,787 1,924 1,755 1,980
Operating Margin 13.59% 12.24% 14.93% 16.65% 17.62% 15.8% 17.26% 18.06% 18.63% 16.75% 17.82% 18.86% 19.59% 18.28% 19.5%
Earnings before Tax (EBT) 1 755 638 1,152 1,134 1,347 1,161 1,293 1,395 1,433 1,357 1,549 1,720 1,837 1,686 1,916
Net income 1 601 510 959 907 1,065 934 1,033 1,123 1,113 1,068 1,214 1,352 1,451 1,286 1,476
Net margin 9.65% 8.55% 14.16% 12.13% 13.52% 12.07% 12.75% 13.51% 12.38% 12.27% 13.34% 14.26% 14.78% 13.4% 14.54%
EPS 2 0.4200 0.3600 0.6700 0.6300 0.7400 0.6500 0.7200 0.7800 0.7700 0.7400 0.8362 0.9366 1.001 0.8921 1.018
Dividend per Share 2 0.1250 0.1250 0.1750 0.1750 0.2500 0.2500 0.2500 0.2500 0.2750 0.2750 0.2755 0.2755 0.2755 0.2921 0.2988
Announcement Date 1/21/22 4/22/22 7/22/22 10/21/22 1/20/23 4/21/23 7/21/23 10/20/23 1/19/24 4/19/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 13,127 13,880 11,056 9,332 7,976 6,581 4,588 -
Net Cash position 1 - - - - - - - 1,333
Leverage (Debt/EBITDA) 1.986 x 3.238 x 2.251 x 1.431 x 0.984 x 0.7138 x 0.4347 x -
Free Cash Flow 1 2,695 1,424 2,997 1,418 4,038 4,404 5,628 6,442
ROE (net income / shareholders' equity) 6.76% 5.34% 13.5% 20.7% 21.4% 21.8% 22.2% 21.4%
ROA (Net income/ Total Assets) 3.24% 1.94% 4.61% 8.13% 9.23% 9.74% 8.6% -
Assets 1 -312,938 -543,201 40,847 42,325 45,546 52,115 70,917 -
Book Value Per Share 2 17.50 8.680 10.70 12.50 14.90 17.00 20.10 24.30
Cash Flow per Share 2 4.320 2.720 3.290 3.780 4.600 4.940 5.490 6.290
Capex 1 1,724 1,116 1,141 1,618 1,939 2,021 2,297 2,299
Capex / Sales 5.24% 4.73% 4.98% 5.76% 5.85% 5.43% 5.61% 5.28%
Announcement Date 1/17/20 1/22/21 1/21/22 1/20/23 1/19/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
B
More Ratings
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
32
Last Close Price
46.48 USD
Average target price
66.62 USD
Spread / Average Target
+43.32%
Consensus
  1. Stock Market
  2. Equities
  3. SLB Stock
  4. Financials Schlumberger Limited