Civeo Corp (NYSE: CVEO)

Sector: Consumer Cyclical Industry: Lodging CIK: 0001590584
Market Cap 400.14 Mn
P/B 2.19
P/E -13.95
P/S 0.64
ROIC (Qtr) 0.19
Div Yield % 1.74
Rev 1y % (Qtr) -3.32
Total Debt (Qtr) 198.02 Mn
Debt/Equity (Qtr) 1.08
Add ratio to table...

About

Civeo Corp, with its ticker symbol CVEO, is a prominent player in the natural resources industry, providing essential hospitality services. The company specializes in lodging, catering, food service, housekeeping, and maintenance at accommodation facilities it owns or operates for its clients. Civeo's core business activities revolve around offering a comprehensive suite of hospitality services. These services are designed to support workforces in various applications, such as the Canadian oil sands and LNG markets, oil and natural gas drilling,...

Read more

Investment thesis

Bull case

  • Tangible assets of 412.89M provide exceptional 154.64x coverage of deferred revenue 2.67M, showing strong service capability backing.
  • Operating cash flow of 12.57M provides strong 4.71x coverage of deferred revenue 2.67M, indicating service delivery capability.
  • Robust tangible asset base of 412.89M provides 7.56x coverage of working capital 54.60M, indicating strong operational backing.
  • Tangible assets of 412.89M provide robust 9.93x coverage of other current liabilities 41.58M, indicating strong asset backing.
  • Strong tangible asset base of 412.89M provides 5.28x coverage of intangibles 78.18M, indicating robust asset quality.

Bear case

  • Operating cash flow of 12.57M barely covers its investment activities of (93.37M), with a coverage ratio of -0.13, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 12.57M provides thin coverage of dividend payments of (6.88M) with a -1.83 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 12M provide limited coverage of acquisition spending of (72M), which is -0.17x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • High receivables of 105M relative to inventory of 5.81M (18.08 ratio) suggests aggressive credit terms or collection difficulties, potentially masking revenue quality issues.
  • The company's operating cash flow of 12.57M shows concerning coverage of stock compensation expenses of 3.23M, with a 3.89 ratio indicating potential earnings quality issues.

Segments Breakdown of Revenue (2024)

Segments Breakdown of Revenue (2024)

Peer comparison

Companies in the Lodging
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 MAR Marriott International Inc /Md/ 98.24 Bn 37.77 3.75 17.08 Bn
2 HLT Hilton Worldwide Holdings Inc. 74.93 Bn 51.43 6.22 13.09 Bn
3 HTHT H World Group Ltd 16.57 Bn 29.82 4.76 5.22 Bn
4 H Hyatt Hotels Corp 16.03 Bn -308.35 2.26 4.56 Bn
5 WH Wyndham Hotels & Resorts, Inc. 7.74 Bn 49.28 3.77 2.63 Bn
6 CHH Choice Hotels International Inc /De 6.15 Bn 28.50 5.74 2.03 Bn
7 ATAT Atour Lifestyle Holdings Ltd 5.47 Bn 31.48 5.16 0.23 Bn
8 CVEO Civeo Corp 0.40 Bn -13.95 0.64 0.20 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.15 1.88
EV to Cash from Ops. EV/CFO 44.97 35.03
EV to Debt EV to Debt 2.85 3.56
EV to EBIT EV/EBIT -108.06 8.28
EV to EBITDA EV/EBITDA 8.69 15.04
EV to Free Cash Flow [EV/FCF] EV/FCF -64.22 42.92
EV to Market Cap EV to Market Cap 1.41 0.84
EV to Revenue EV/Rev 0.90 0.57
Price to Book Value [P/B] P/B 2.19 -4.94
Price to Earnings [P/E] P/E -13.95 -9.64
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) -4.17 1.70
Dividend Payout Ratio % Div Payout % (Qtr) -24.30 7.38
Dividend per Basic Share Div per Share (Qtr) 0.50 0.85
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) -70.42 7.54
Interest Coverage Int. cover (Qtr) -0.56 -155,266.31
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -151.73 -4.84
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -32.98 122.26
Dividend Growth (1y) % Div 1y % (Qtr) -50.00 -2.25
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -139.49 -107.49
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -32.00 3.84
EBIT Growth (1y) % EBIT 1y % (Qtr) -111.18 12.05
EBT Growth (1y) % EBT 1y % (Qtr) -138.61 2.05
EPS Growth (1y) % EPS 1y % (Qtr) -247.14 -10.22
FCF Growth (1y) % FCF 1y % (Qtr) -108.34 -17.22
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -9.30 5.20
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 1.28 0.47
Cash Payout Ratio Cash Payout (Qtr) 0.20 0.13
Cash Ratio Cash Ratio (Qtr) 0.14 0.54
Current Ratio Curr Ratio (Qtr) 1.64 1.20
Debt to Equity Ratio Debt/Equity (Qtr) 1.08 1.44
Interest Cover Ratio Int Coverage (Qtr) -0.56 -155,266.31
Times Interest Earned Times Interest Earned (Qtr) -0.56 -155,266.31
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 10.40 -228.61
EBIT Margin % EBIT Margin % (Qtr) -0.83 -214.73
EBT Margin % EBT Margin % (Qtr) -2.33 -246.57
Gross Margin % Gross Margin % (Qtr) 22.70 36.71
Net Profit Margin % Net Margin % (Qtr) -4.60 -250.50