Tidewater Inc (NYSE: TDW)

Sector: Energy Industry: Oil & Gas Equipment & Services CIK: 0000098222
Market Cap 3.56 Bn
P/B 3.11
P/E 23.46
P/S 2.61
ROIC (Qtr) -0.65
Div Yield % 0.00
Rev 1y % (Qtr) 0.22
Total Debt (Qtr) 655.64 Mn
Debt/Equity (Qtr) 0.57
Add ratio to table...

About

Tidewater Inc. (TDW) is a leading company in the offshore marine and transportation services industry, serving the global offshore energy sector. With a rich history dating back to 1956, Tidewater has established itself as a reliable partner for its customers, operating a diverse fleet of 217 vessels in over 30 countries worldwide. The company's primary business activities involve providing offshore marine services, including towing, anchor handling, and supply transportation, in support of oil and gas exploration, development, and production....

Read more

Investment thesis

Bull case

  • Strong operating cash flow of 317.45M provides robust 0.48x coverage of total debt 655.64M, indicating excellent debt servicing capability and financial flexibility.
  • Healthy cash reserves of 428.23M provide 73.33x coverage of short-term debt 5.84M, demonstrating strong liquidity position and minimal refinancing risk.
  • Operating cash flow of 317.45M provides strong 21.28x coverage of stock compensation 14.91M, indicating sustainable incentive practices.
  • Strong tangible asset base of 2.13B provides 3.25x coverage of total debt 655.64M, indicating robust asset backing and low credit risk.
  • Robust free cash flow of 292.30M exceeds capital expenditure of 25.15M by 11.62x, indicating strong organic growth funding capability.

Bear case

  • Operating cash flow of 317.45M barely covers its investment activities of (1.88M), with a coverage ratio of -168.50, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • High receivables of 332.60M relative to inventory of 27.86M (11.94 ratio) suggests aggressive credit terms or collection difficulties, potentially masking revenue quality issues.
  • Operating earnings of 287.58M show weak coverage of depreciation charges of 151.99M, with a 1.89 ratio indicating high capital intensity and potential reinvestment needs.
  • High depreciation of 151.99M relative to operating cash flow of 317.45M, which is 0.48x suggests significant maintenance capital requirements affecting free cash flow.
  • Free cash flow of 292.30M represents just -6.05x of debt issuance (48.28M), suggesting concerning reliance on leverage rather than internal cash generation for growth.

Segments Breakdown of Revenue (2024)

Segments 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 1.79 1.17
EV to Cash from Ops. EV/CFO 12.01 -3.30
EV to Debt EV to Debt 5.82 10.99
EV to EBIT EV/EBIT 13.26 4.49
EV to EBITDA EV/EBITDA 8.44 6.54
EV to Free Cash Flow [EV/FCF] EV/FCF 13.05 31.31
EV to Market Cap EV to Market Cap 1.07 1.36
EV to Revenue EV/Rev 2.80 2.02
Price to Book Value [P/B] P/B 3.11 1.73
Price to Earnings [P/E] P/E 23.46 20.20
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.00 0.42
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 5.49
Dividend per Basic Share Div per Share (Qtr) 0.00 0.26
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 6.68
Interest Coverage Int. cover (Qtr) 4.35 -10.19
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 19.99 -37.90
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 48.64 1,334.16
Dividend Growth (1y) % Div 1y % (Qtr) 0.00 4.06
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -18.88 -12.71
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -0.29 19.66
EBIT Growth (1y) % EBIT 1y % (Qtr) -4.94 -26.68
EBT Growth (1y) % EBT 1y % (Qtr) -2.03 39.97
EPS Growth (1y) % EPS 1y % (Qtr) -13.87 27.30
FCF Growth (1y) % FCF 1y % (Qtr) 47.46 -867.31
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 9.36 5.49
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.64 0.74
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.10
Cash Ratio Cash Ratio (Qtr) 1.55 0.62
Current Ratio Curr Ratio (Qtr) 2.90 2.25
Debt to Equity Ratio Debt/Equity (Qtr) 0.57 0.88
Interest Cover Ratio Int Coverage (Qtr) 4.35 -10.19
Times Interest Earned Times Interest Earned (Qtr) 4.35 -10.19
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 32.30 16.47
EBIT Margin % EBIT Margin % (Qtr) 21.13 -0.62
EBT Margin % EBT Margin % (Qtr) 16.27 4.39
Gross Margin % Gross Margin % (Qtr) 49.60 30.41
Net Profit Margin % Net Margin % (Qtr) 11.10 2.67