Bristow Group Inc. (NYSE: VTOL)

Sector: Energy Industry: Oil & Gas Equipment & Services CIK: 0001525221
Market Cap 1.27 Bn
P/B 1.23
P/E 8.93
P/S 0.87
ROIC (Qtr) 10.38
Div Yield % 0.00
Rev 1y % (Qtr) 5.80
Total Debt (Qtr) 924.61 Mn
Debt/Equity (Qtr) 0.89
Add ratio to table...

About

Bristow Group Inc., also known by its stock symbol VTOL, is a prominent player in the aviation industry, specializing in innovative and sustainable vertical flight solutions. The company's primary offerings are aviation services, which it provides to a wide range of offshore energy companies and government entities. Bristow's operations span across various business activities, including personnel transportation, search and rescue (SAR), medevac, fixed-wing transportation, unmanned systems, and ad-hoc helicopter services. The company's revenue is...

Read more

Investment thesis

Bull case

  • Healthy cash reserves of 250.71M provide 2.45x coverage of short-term debt 102.27M, demonstrating strong liquidity position and minimal refinancing risk.
  • Operating cash flow of 172.55M provides exceptional 2300.63x coverage of minority interest expenses 75000, showing strong core operations.
  • Operating cash flow of 172.55M provides strong 10.29x coverage of stock compensation 16.77M, indicating sustainable incentive practices.
  • Cash position of 250.71M provides exceptional 3342.73x coverage of minority interest expenses 75000, indicating strong liquidity.
  • Tangible assets of 2.27B provide exceptional 87.29x coverage of deferred revenue 26M, showing strong service capability backing.

Bear case

  • Operating cash flow of 172.55M barely covers its investment activities of (138.69M), with a coverage ratio of -1.24, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Free cash flow of (23.84M) provides weak coverage of capital expenditures of 196.38M, with a -0.12 ratio suggesting additional external financing needs for growth initiatives.
  • Operating earnings of 186.82M show weak coverage of depreciation charges of 81.48M, with a 2.29 ratio indicating high capital intensity and potential reinvestment needs.
  • High depreciation of 81.48M relative to operating cash flow of 172.55M, which is 0.47x suggests significant maintenance capital requirements affecting free cash flow.
  • Free cash flow of (23.84M) represents just -0.82x of debt issuance 29.19M, suggesting concerning reliance on leverage rather than internal cash generation for growth.

Product and Service Breakdown of Revenue (2024)

Geographical 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 0.87 1.17
EV to Cash from Ops. EV/CFO 11.48 -3.30
EV to Debt EV to Debt 2.14 10.99
EV to EBIT EV/EBIT 10.60 4.49
EV to EBITDA EV/EBITDA 8.33 6.54
EV to Free Cash Flow [EV/FCF] EV/FCF -83.07 31.31
EV to Market Cap EV to Market Cap 1.56 1.36
EV to Revenue EV/Rev 1.35 2.02
Price to Book Value [P/B] P/B 1.23 1.73
Price to Earnings [P/E] P/E 8.93 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) 4.85 -10.19
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -2.67 -37.90
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 20.20 1,334.16
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 4.06
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 130.99 -12.71
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 18.91 19.66
EBIT Growth (1y) % EBIT 1y % (Qtr) 36.77 -26.68
EBT Growth (1y) % EBT 1y % (Qtr) 53.16 39.97
EPS Growth (1y) % EPS 1y % (Qtr) 156.48 27.30
FCF Growth (1y) % FCF 1y % (Qtr) 67.96 -867.31
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 6.71 5.49
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.65 0.74
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.10
Cash Ratio Cash Ratio (Qtr) 0.71 0.62
Current Ratio Curr Ratio (Qtr) 1.91 2.25
Debt to Equity Ratio Debt/Equity (Qtr) 0.89 0.88
Interest Cover Ratio Int Coverage (Qtr) 4.85 -10.19
Times Interest Earned Times Interest Earned (Qtr) 4.85 -10.19
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 18.30 16.47
EBIT Margin % EBIT Margin % (Qtr) 12.74 -0.62
EBT Margin % EBT Margin % (Qtr) 10.11 4.39
Gross Margin % Gross Margin % (Qtr) 26.30 30.41
Net Profit Margin % Net Margin % (Qtr) 9.70 2.67