International Seaways, Inc. (NYSE: INSW)

Sector: Energy Industry: Oil & Gas Midstream CIK: 0001679049
Market Cap 2.68 Bn
P/B 1.39
P/E 12.34
P/S 3.49
ROIC (Qtr) 9.70
Div Yield % 7.59
Rev 1y % (Qtr) -12.79
Total Debt (Qtr) 803.84 Mn
Debt/Equity (Qtr) 0.42

About

International Seaways, Inc. (INSW), a Marshall Islands corporation, operates in the international flag trade, primarily engaged in the transportation of crude oil and petroleum products. The company's main business activities involve the ownership and operation of a fleet of oceangoing vessels, which are organized into two segments: Crude Tankers and Product Carriers. The Crude Tankers segment includes Very Large Crude Carriers (VLCCs), Suezmaxes, and Aframaxes, while the Product Carriers segment consists of Medium Range (MR), Long Range 1 (LR1),...

Read more

Price action

Investment thesis

Bull case

  • Strong operating cash flow of 327.67M provides robust 0.41x coverage of total debt 803.84M, indicating excellent debt servicing capability and financial flexibility.
  • Strong tangible asset base of 2.79B provides 3.47x coverage of total debt 803.84M, indicating robust asset backing and low credit risk.
  • Operating cash flow of 327.67M provides strong 36.11x coverage of stock compensation 9.07M, indicating sustainable incentive practices.
  • Strong operating cash flow of 327.67M provides 6.27x coverage of SG&A expenses 52.30M, showing efficient operational cost management.
  • Robust free cash flow of 285.67M exceeds capital expenditure of 42M by 6.80x, indicating strong organic growth funding capability.

Bear case

  • Operating cash flow of 327.67M provides thin coverage of dividend payments of (161.16M) with a -2.03 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 412.57M provide limited coverage of acquisition spending of (450000), which is -916.82x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • High receivables of 168.67M relative to inventory of 577000 (292.33 ratio) suggests aggressive credit terms or collection difficulties, potentially masking revenue quality issues.
  • Operating cash flow of 327.67M provides minimal -302.56x coverage of tax expenses of (1.08M), suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • Operating earnings of 259.23M show weak coverage of depreciation charges of 161.69M, with a 1.60 ratio indicating high capital intensity and potential reinvestment needs.

Segments Breakdown of Revenue (2024)

Products and Services Breakdown of Revenue (2024)

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 1.11 3.39
EV to Cash from Ops. EV/CFO 9.45 7.77
EV to Debt EV to Debt 3.85 -68.56
EV to EBIT EV/EBIT 11.95 12.77
EV to EBITDA EV/EBITDA 7.48 7.47
EV to Free Cash Flow [EV/FCF] EV/FCF 10.84 13.20
EV to Market Cap EV to Market Cap 1.15 2.49
EV to Revenue EV/Rev 4.02 4.48
Price to Book Value [P/B] P/B 1.39 94.01
Price to Earnings [P/E] P/E 12.34 12.31
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 1.35 -3.60
Dividend Payout Ratio % Div Payout % (Qtr) 74.10 72.05
Dividend per Basic Share Div per Share (Qtr) 3.27 1.46
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 56.49 32.66
Interest Coverage Int. cover (Qtr) 6.07 5.11
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 62.82 -17.97
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 299.35 16,113.89
Dividend Growth (1y) % Div 1y % (Qtr) -43.81 -1.32
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -53.85 -5.21
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -40.97 -4.54
EBIT Growth (1y) % EBIT 1y % (Qtr) -54.39 -11.94
EBT Growth (1y) % EBT 1y % (Qtr) -58.08 -230.00
EPS Growth (1y) % EPS 1y % (Qtr) -57.72 -44.55
FCF Growth (1y) % FCF 1y % (Qtr) -38.70 -0.80
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -35.69 -1.23
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.28 0.76
Cash Payout Ratio Cash Payout (Qtr) 0.44 0.21
Cash Ratio Cash Ratio (Qtr) 1.22 0.81
Current Ratio Curr Ratio (Qtr) 1.75 1.65
Debt to Equity Ratio Debt/Equity (Qtr) 0.42 1.11
Interest Cover Ratio Int Coverage (Qtr) 6.07 5.11
Times Interest Earned Times Interest Earned (Qtr) 6.07 5.11
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 54.70 35.86
EBIT Margin % EBIT Margin % (Qtr) 33.66 27.76
EBT Margin % EBT Margin % (Qtr) 28.12 17.28
Gross Margin % Gross Margin % (Qtr) 57.40 48.56
Net Profit Margin % Net Margin % (Qtr) 28.30 15.36