Teekay Tankers Ltd. (NYSE: TNK)

Sector: Energy Industry: Oil & Gas Midstream CIK: 0001419945
Market Cap 2.04 Bn
P/B 1.05
P/E 6.29
P/S 1.95
ROIC (Qtr) 14.94
Div Yield % 3.39
Rev 1y % (Qtr) -16.55
Total Debt (Qtr) 35.30 Mn
Debt/Equity (Qtr) 0.02

About

Teekay Tankers Ltd., often referred to as TEEKAY TANKERS LTD., is a prominent international provider of marine transportation services to the global oil industry. Established in 2007 as a Marshall Islands corporation by Teekay Corporation, the company is publicly traded on the New York Stock Exchange under the ticker symbol TNK. Teekay Tankers' primary business activities involve owning and operating crude oil and refined product tankers. The company's operations encompass a diverse fleet of 43 owned and leased vessels, including Suezmax, Aframax,...

Read more

Price action

Investment thesis

Bull case

  • Strong operating cash flow of 292.51M provides robust 8.29x coverage of total debt 35.30M, indicating excellent debt servicing capability and financial flexibility.
  • Healthy cash reserves of 765.47M provide 50.63x coverage of short-term debt 15.12M, demonstrating strong liquidity position and minimal refinancing risk.
  • Strong tangible asset base of 2.09B provides 59.18x coverage of total debt 35.30M, indicating robust asset backing and low credit risk.
  • Operating cash flow of 292.51M provides exceptional 93.13x coverage of interest expenses 3.14M, showing strong debt service capability.
  • Strong operating cash flow of 292.51M provides 6.76x coverage of SG&A expenses 43.29M, showing efficient operational cost management.

Bear case

  • Operating cash flow of 292.51M provides thin coverage of dividend payments of (68.95M) with a -4.24 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • High receivables of 117.31M relative to inventory of 36.14M (3.25 ratio) suggests aggressive credit terms or collection difficulties, potentially masking revenue quality issues.
  • Operating cash flow of 292.51M provides minimal -1500.03x coverage of tax expenses of (195000), suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • Free cash flow of 447.23M provides weak coverage of capital expenditures of (154.72M), with a -2.89 ratio suggesting additional external financing needs for growth initiatives.
  • Operating cash flow of 292.51M barely covers operating expenses of (5.20M) with a -56.23 ratio, suggesting thin operational efficiency margins and limited flexibility.

Product and Service 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 0.68 3.39
EV to Cash from Ops. EV/CFO 4.88 7.77
EV to Debt EV to Debt 40.41 -68.56
EV to EBIT EV/EBIT 4.37 12.77
EV to EBITDA EV/EBITDA 3.85 7.47
EV to Free Cash Flow [EV/FCF] EV/FCF 3.19 13.20
EV to Market Cap EV to Market Cap 0.70 2.49
EV to Revenue EV/Rev 1.37 4.48
Price to Book Value [P/B] P/B 1.05 94.01
Price to Earnings [P/E] P/E 6.29 12.31
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 4.70 -3.60
Dividend Payout Ratio % Div Payout % (Qtr) 21.30 72.05
Dividend per Basic Share Div per Share (Qtr) 2.00 1.46
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 15.50 32.66
Interest Coverage Int. cover (Qtr) 104.04 5.11
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 579.22 -17.97
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 65.14 16,113.89
Dividend Growth (1y) % Div 1y % (Qtr) -33.33 -1.32
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -27.36 -5.21
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -29.62 -4.54
EBIT Growth (1y) % EBIT 1y % (Qtr) -28.40 -11.94
EBT Growth (1y) % EBT 1y % (Qtr) -27.37 -230.00
EPS Growth (1y) % EPS 1y % (Qtr) -26.85 -44.55
FCF Growth (1y) % FCF 1y % (Qtr) -10.44 -0.80
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -42.49 -1.23
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.49 0.76
Cash Payout Ratio Cash Payout (Qtr) 0.50 0.21
Cash Ratio Cash Ratio (Qtr) 6.64 0.81
Current Ratio Curr Ratio (Qtr) 8.78 1.65
Debt to Equity Ratio Debt/Equity (Qtr) 0.02 1.11
Interest Cover Ratio Int Coverage (Qtr) 104.04 5.11
Times Interest Earned Times Interest Earned (Qtr) 104.04 5.11
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 39.90 35.86
EBIT Margin % EBIT Margin % (Qtr) 31.28 27.76
EBT Margin % EBT Margin % (Qtr) 30.98 17.28
Gross Margin % Gross Margin % (Qtr) 30.50 48.56
Net Profit Margin % Net Margin % (Qtr) 31.00 15.36