Flex LNG Ltd. (NYSE: FLNG)

Sector: Energy Industry: Oil & Gas Midstream CIK: 0001772253
Market Cap 1.39 Bn
P/B 1.88
P/E 14.10
P/S 3.96
ROIC (Qtr) 7.06
Div Yield % 14.53
Rev 1y % (Qtr) -5.31
Total Debt (Qtr) 1.87 Bn
Debt/Equity (Qtr) 2.54

About

Flex LNG Ltd., a Bermuda-incorporated company, is a prominent player in the fuel-efficient LNG carrier market. The company's operations primarily involve the management of its long-term charters for a fleet of nine MEGI and four X-DF LNG carriers. Flex LNG Ltd. is an active participant in the LNG shipping industry, a sector that is experiencing significant growth due to the rising demand for natural gas and the need for efficient LNG transportation. This industry is characterized by a blend of long-term charters and short-term spot trading, with...

Read more

Price action

Investment thesis

Bull case

  • Healthy cash reserves of 478.80M provide 4.43x coverage of short-term debt 108.18M, demonstrating strong liquidity position and minimal refinancing risk.
  • Operating cash flow of 156.59M provides strong 1204.55x coverage of stock compensation 130000, indicating sustainable incentive practices.
  • Strong operating cash flow of 156.59M provides 17.54x coverage of SG&A expenses 8.93M, showing efficient operational cost management.
  • Operating cash flow of 156.59M fully covers other non-current liabilities 85000 by 1842.25x, showing strong long-term stability.
  • Operating cash flow of 156.59M provides solid 0.90x coverage of current liabilities 174.32M, showing strong operational health.

Bear case

  • Operating cash flow of 156.59M provides thin coverage of dividend payments of (162.26M) with a -0.97 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Operating earnings of 193.79M show weak coverage of depreciation charges of 76M, with a 2.55 ratio indicating high capital intensity and potential reinvestment needs.
  • High depreciation of 76M relative to operating cash flow of 156.59M, which is 0.49x suggests significant maintenance capital requirements affecting free cash flow.
  • R&D investment of 0 represents just 0x of SG&A expenses of 8.93M, indicating potential underinvestment in innovation relative to administrative overhead.
  • Interest expense of 95.18M consumes 0.49x of operating earnings 193.79M, suggesting concerning debt service burden relative to operational performance.

Peer comparison

Companies in the Oil & Gas Midstream
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 ENB Enbridge Inc 100.05 Bn 24.60 2.15 75.15 Bn
2 WMB Williams Companies, Inc. 73.60 Bn 31.09 6.40 27.99 Bn
3 EPD Enterprise Products Partners L.P. 69.94 Bn 12.09 1.32 33.58 Bn
4 KMI Kinder Morgan, Inc. 60.62 Bn 22.23 3.69 32.58 Bn
5 ET Energy Transfer LP 58.05 Bn 13.46 0.73 63.97 Bn
6 TRP Tc Energy Corp 55.97 Bn 22.78 5.27 44.47 Bn
7 MPLX Mplx Lp 54.03 Bn 11.23 4.22 25.92 Bn
8 OKE Oneok Inc /New/ 44.55 Bn 13.34 1.41 33.73 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.04 3.39
EV to Cash from Ops. EV/CFO 17.74 7.77
EV to Debt EV to Debt 1.48 -68.56
EV to EBIT EV/EBIT 14.34 12.77
EV to EBITDA EV/EBITDA 10.73 7.47
EV to Free Cash Flow [EV/FCF] EV/FCF 17.74 13.20
EV to Market Cap EV to Market Cap 2.00 2.49
EV to Revenue EV/Rev 7.91 4.48
Price to Book Value [P/B] P/B 1.88 94.01
Price to Earnings [P/E] P/E 14.10 12.31
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.61 -3.60
Dividend Payout Ratio % Div Payout % (Qtr) 204.90 72.05
Dividend per Basic Share Div per Share (Qtr) 3.75 1.46
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 129.53 32.66
Interest Coverage Int. cover (Qtr) 2.04 5.11
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 0.00 -17.97
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 65.35 16,113.89
Dividend Growth (1y) % Div 1y % (Qtr) 20.00 -1.32
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -3.01 -5.21
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -7.76 -4.54
EBIT Growth (1y) % EBIT 1y % (Qtr) -2.96 -11.94
EBT Growth (1y) % EBT 1y % (Qtr) 7.27 -230.00
EPS Growth (1y) % EPS 1y % (Qtr) 6.40 -44.55
FCF Growth (1y) % FCF 1y % (Qtr) -15.25 -0.80
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -7.62 -1.23
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.13 0.76
Cash Payout Ratio Cash Payout (Qtr) 1.04 0.21
Cash Ratio Cash Ratio (Qtr) 2.75 0.81
Current Ratio Curr Ratio (Qtr) 3.10 1.65
Debt to Equity Ratio Debt/Equity (Qtr) 2.54 1.11
Interest Cover Ratio Int Coverage (Qtr) 2.04 5.11
Times Interest Earned Times Interest Earned (Qtr) 2.04 5.11
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 76.90 35.86
EBIT Margin % EBIT Margin % (Qtr) 55.21 27.76
EBT Margin % EBT Margin % (Qtr) 28.09 17.28
Gross Margin % Gross Margin % (Qtr) 76.30 48.56
Net Profit Margin % Net Margin % (Qtr) 28.10 15.36