Core Laboratories Inc. /DE/ (NYSE: CLB)

Sector: Energy Industry: Oil & Gas Equipment & Services CIK: 0001958086
Market Cap 803.53 Mn
P/B 5.10
P/E 12.58
P/S 1.28
ROIC (Qtr) 9.88
Div Yield % 11.79
Rev 1y % (Qtr) 0.09
Total Debt (Qtr) 167.10 Mn
Debt/Equity (Qtr) 0.62
Add ratio to table...

About

Core Laboratories Inc. (CLB) is a Delaware corporation operating in the oil and gas industry, providing proprietary and patented reservoir description and production enhancement services and products to clients. Established in 1936, Core Lab is recognized as one of the world's leading providers of these services and products. The company operates in two main segments: Reservoir Description and Production Enhancement, with over 70 offices in more than 50 countries. Core Lab's primary business activities revolve around reservoir description and production...

Read more

Investment thesis

Bull case

  • Healthy cash reserves of 25.63M provide 2.23x coverage of short-term debt 11.47M, demonstrating strong liquidity position and minimal refinancing risk.
  • Strong tangible asset base of 485.24M provides 2.90x coverage of total debt 167.10M, indicating robust asset backing and low credit risk.
  • Operating cash flow of 49.70M provides exceptional 81.88x coverage of minority interest expenses 607000, showing strong core operations.
  • Robust free cash flow of 37.55M exceeds capital expenditure of 12.15M by 3.09x, indicating strong organic growth funding capability.
  • Tangible assets of 485.24M provide exceptional 66.86x coverage of deferred revenue 7.26M, showing strong service capability backing.

Bear case

  • Operating cash flow of 49.70M barely covers its investment activities of (2.04M), with a coverage ratio of -24.39, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 49.70M provides thin coverage of dividend payments of (1.87M) with a -26.55 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 25.63M provide limited coverage of acquisition spending of (617000), which is -41.54x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Free cash flow of 37.55M represents just -1.41x of debt issuance (26.73M), suggesting concerning reliance on leverage rather than internal cash generation for growth.
  • Retained earnings of 173.60M provide limited buffer against comprehensive income items of (5.98M), which is -29.01x, indicating elevated exposure to market risks.

Segments Breakdown of Revenue (2024)

Product and Service Breakdown of Revenue (2024)

Peer comparison

Companies in the Oil & Gas Equipment & Services
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 SLB Slb Limited/Nv 59.56 Bn 20.77 2.67 11.64 Bn
2 BKR Baker Hughes Co 59.13 Bn 22.85 2.13 6.09 Bn
3 FTI TechnipFMC plc 28.99 Bn 127.65 1.96 1.34 Bn
4 HAL Halliburton Co 28.83 Bn 22.47 1.30 8.13 Bn
5 WFRD Weatherford International plc 7.39 Bn 17.15 1.50 1.64 Bn
6 NOV NOV Inc. 7.09 Bn 48.90 0.81 2.34 Bn
7 VAL Valaris Ltd 6.32 Bn 15.83 2.61 1.09 Bn
8 KGS Kodiak Gas Services, Inc. 4.56 Bn 91.00 3.58 2.66 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.69 1.17
EV to Cash from Ops. EV/CFO 6.31 -3.30
EV to Debt EV to Debt 5.97 10.99
EV to EBIT EV/EBIT 11.32 4.49
EV to EBITDA EV/EBITDA 8.62 6.54
EV to Free Cash Flow [EV/FCF] EV/FCF 6.81 31.31
EV to Market Cap EV to Market Cap 1.24 1.36
EV to Revenue EV/Rev 1.59 2.02
Price to Book Value [P/B] P/B 5.10 1.73
Price to Earnings [P/E] P/E 12.58 20.20
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 17.16 0.42
Dividend Payout Ratio % Div Payout % (Qtr) 5.70 5.49
Dividend per Basic Share Div per Share (Qtr) 0.04 0.26
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 4.93 6.68
Interest Coverage Int. cover (Qtr) 5.12 -10.19
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -19.60 -37.90
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 19.35 1,334.16
Dividend Growth (1y) % Div 1y % (Qtr) 0.00 4.06
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 17.34 -12.71
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -6.30 19.66
EBIT Growth (1y) % EBIT 1y % (Qtr) -6.61 -26.68
EBT Growth (1y) % EBT 1y % (Qtr) -2.40 39.97
EPS Growth (1y) % EPS 1y % (Qtr) 20.69 27.30
FCF Growth (1y) % FCF 1y % (Qtr) -16.64 -867.31
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -3.50 5.49
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.88 0.74
Cash Payout Ratio Cash Payout (Qtr) 0.03 0.10
Cash Ratio Cash Ratio (Qtr) 0.27 0.62
Current Ratio Curr Ratio (Qtr) 2.37 2.25
Debt to Equity Ratio Debt/Equity (Qtr) 0.62 0.88
Interest Cover Ratio Int Coverage (Qtr) 5.12 -10.19
Times Interest Earned Times Interest Earned (Qtr) 5.12 -10.19
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 13.30 16.47
EBIT Margin % EBIT Margin % (Qtr) 10.47 -0.62
EBT Margin % EBT Margin % (Qtr) 8.43 4.39
Gross Margin % Gross Margin % (Qtr) 19.90 30.41
Net Profit Margin % Net Margin % (Qtr) 6.20 2.67