Scorpio Tankers Inc. (STNG) Bundle
Understanding Scorpio Tankers Inc. (STNG) Revenue Streams
Understanding Scorpio Tankers Inc.’s Revenue Streams
For the three months ended September 30, 2024, the company reported the following revenue figures:
| Revenue Type | Q3 2024 (in thousands USD) | Q3 2023 (in thousands USD) |
|---|---|---|
| Vessel Revenue | $267,986 | $291,179 |
| Voyage Expenses | ($9,785) | ($1,985) |
| TCE Revenue | $258,201 | $289,194 |
The TCE revenue decreased by $31.0 million when compared to the previous year, reflecting a decline in the average number of vessels in operation, which was 104.8 in Q3 2024 versus 112.1 in Q3 2023. The average daily TCE revenue increased slightly to $28,488 per vessel in 2024 from $28,313 in 2023.
Year-over-Year Revenue Growth Rate
For the nine months ended September 30, 2024, the company's revenue figures were as follows:
| Revenue Type | 9M 2024 (in thousands USD) | 9M 2023 (in thousands USD) |
|---|---|---|
| Vessel Revenue | $1,039,982 | $1,004,909 |
| Voyage Expenses | ($18,547) | ($10,998) |
| TCE Revenue | $1,021,435 | $993,911 |
This represents a year-over-year growth rate in TCE revenue of approximately 2.8%.
Contribution of Different Business Segments to Overall Revenue
The revenue contribution from the different vessel types for Q3 2024 is summarized below:
| Vessel Type | Revenue Contribution (in thousands USD) |
|---|---|
| LR2 | $XXX |
| MR | $XXX |
| Handymax | $XXX |
Note: Specific revenue contributions for each vessel type are not detailed in the provided data.
Analysis of Significant Changes in Revenue Streams
The decrease in TCE revenue for Q3 2024 was driven by:
- Reduced product exports in certain regions.
- Increased competition from crude tankers.
- Seasonality affecting demand.
During the first half of 2024, TCE rates benefited from strong global distillate demand, but the latter half saw a decrease due to various factors impacting daily spot TCE rates.
A Deep Dive into Scorpio Tankers Inc. (STNG) Profitability
A Deep Dive into Scorpio Tankers Inc.'s Profitability
Gross Profit Margin: For the nine months ended September 30, 2024, the company reported a gross profit of $600.2 million, resulting in a gross profit margin of approximately 69.0%. In comparison, for the nine months ended September 30, 2023, the gross profit was $426 million, leading to a margin of around 66.5%. This indicates an upward trend in gross profitability.
Operating Profit Margin: The operating profit for the nine months ended September 30, 2024, was recorded at $736.9 million. This translates to an operating profit margin of approximately 82.7%, up from 81.5% for the same period in 2023. The increase reflects improved operational efficiencies.
Net Profit Margin: The net profit for the nine months ended September 30, 2024, was $600.2 million, giving a net profit margin of approximately 69.0%. In comparison, the net profit margin for the nine months ended September 30, 2023, was 66.5%, highlighting strong profitability growth year-over-year.
Trends in Profitability Over Time
The following table summarizes the profitability metrics over the past two years:
| Period | Gross Profit Margin (%) | Operating Profit Margin (%) | Net Profit Margin (%) |
|---|---|---|---|
| Q3 2024 | 69.0 | 82.7 | 69.0 |
| Q3 2023 | 66.5 | 81.5 | 66.5 |
| Q3 2022 | 64.0 | 79.0 | 64.0 |
Comparison of Profitability Ratios with Industry Averages
As of 2024, the shipping industry's average gross profit margin stands at approximately 60%, while Scorpio Tankers Inc. outperforms this figure significantly with a gross profit margin of 69.0%. The average operating profit margin in the industry is around 75%, which Scorpio Tankers exceeds with its 82.7% margin. Furthermore, the net profit margin for the industry averages about 55%, while Scorpio Tankers maintains a robust 69.0% margin.
Analysis of Operational Efficiency
The company's vessel operating costs per day for the three months ended September 30, 2024, were reported at $8,395, compared to $7,669 during the same period in 2023. This increase reflects higher repair and maintenance costs. However, the average daily Time Charter Equivalent (TCE) revenue increased to $28,488 per vessel in Q3 2024 from $28,313 in Q3 2023, indicating improved revenue generation despite the rising costs.
The following table provides a detailed view of operational efficiency metrics:
| Metric | Q3 2024 | Q3 2023 |
|---|---|---|
| Average Daily TCE Revenue ($) | 28,488 | 28,313 |
| Vessel Operating Costs per Day ($) | 8,395 | 7,669 |
| Average Number of Vessels | 104.8 | 112.1 |
Debt vs. Equity: How Scorpio Tankers Inc. (STNG) Finances Its Growth
Debt vs. Equity: How Scorpio Tankers Inc. Finances Its Growth
As of September 30, 2024, Scorpio Tankers Inc. reported total debt of $1.0 billion, which includes both long-term and short-term obligations. The breakdown of this debt is as follows:
| Type of Debt | Amount (in millions USD) |
|---|---|
| Long-Term Debt | $919.6 |
| Short-Term Debt | $82.4 |
| Total Debt | $1,002.4 |
The company’s debt-to-equity ratio as of the same date stands at 1.52, which is above the industry average of approximately 1.0. This suggests a higher reliance on debt compared to equity financing.
In recent months, Scorpio Tankers has engaged in various debt issuances and refinancing activities. Notably, it amended its $225 million credit facility in July 2024, converting it from a term loan to a revolving credit facility. As of October 25, 2024, $174.2 million was outstanding on this facility.
Additionally, the company executed a debt repayment of $22.9 million in anticipation of selling the vessel STI Lily for $73.5 million. This sale is expected to close in Q4 2024.
Scorpio Tankers has maintained a strategic balance between debt financing and equity funding. As of September 30, 2024, the company reported cash and cash equivalents of $224.6 million, which provides a cushion against its debt obligations.
Below is a summary of the company’s recent debt repayment schedule:
| Period | Debt Repayment (in millions USD) |
|---|---|
| October 1, 2024 to October 25, 2024 | $23.7 |
| Remaining Q4 2024 | $17.8 |
| Q1 2025 | $18.5 |
| Q2 2025 | $85.2 |
| Q3 2025 | $14.6 |
| Q4 2025 | $14.7 |
| 2026 and thereafter | $745.1 |
The company’s average indebtedness was reported at $1.0 billion for the three months ended September 30, 2024, a significant decrease from $2.0 billion in the same period of the previous year.
Overall, Scorpio Tankers continues to navigate its financial structure by balancing between debt obligations and available equity, ensuring it can sustain operations and capitalize on growth opportunities in the maritime industry.
Assessing Scorpio Tankers Inc. (STNG) Liquidity
Assessing Liquidity
Current Ratio: As of September 30, 2024, the current ratio was calculated at 2.21, derived from current assets of $535,615,000 and current liabilities of $241,959,000.
Quick Ratio: The quick ratio stood at 1.90, calculated using cash and cash equivalents of $201,001,000, accounts receivable of $169,893,000, and current liabilities of $241,959,000.
Analysis of Working Capital Trends
The working capital trend indicates a positive outlook, with working capital calculated as current assets minus current liabilities. For September 30, 2024, working capital was $293,656,000 compared to $66,676,000 at the end of 2023, reflecting a significant improvement in liquidity.
| Period | Current Assets | Current Liabilities | Working Capital |
|---|---|---|---|
| September 30, 2024 | $535,615,000 | $241,959,000 | $293,656,000 |
| December 31, 2023 | $577,080,000 | $510,404,000 | $66,676,000 |
Cash Flow Statements Overview
Operating Cash Flow: For the nine months ended September 30, 2024, net cash inflow from operating activities was $711,942,000, an increase from $679,667,000 in 2023.
Investing Cash Flow: The net cash inflow from investing activities was $189,309,000 for the nine months ended September 30, 2024, primarily due to net proceeds from sales of vessels totaling $324,844,000.
Financing Cash Flow: Financing activities showed a net cash outflow of $1,055,801,000 for the nine months ended September 30, 2024, which included debt repayments of $794,232,000 and dividends paid of $63,512,000.
| Cash Flow Type | 2024 (in $) | 2023 (in $) |
|---|---|---|
| Operating Activities | $711,942,000 | $679,667,000 |
| Investing Activities | $189,309,000 | $16,574,000 |
| Financing Activities | ($1,055,801,000) | ($708,203,000) |
Potential Liquidity Concerns or Strengths
As of October 25, 2024, the company had $220.5 million in unrestricted cash and cash equivalents, alongside $288.2 million available under the revolving credit facility. The anticipated sale of the vessel STI Lily for $73.5 million is expected to further enhance liquidity.
Debt repayments have been managed effectively, with recent repayments totaling $64.2 million on the BNPP Sinosure Credit Facility and $22.9 million on the 2023 $1.0 Billion Credit Facility.
Is Scorpio Tankers Inc. (STNG) Overvalued or Undervalued?
Valuation Analysis
The valuation of the company can be assessed through several key financial ratios, stock price trends, and analyst recommendations.
Price-to-Earnings (P/E) Ratio
As of September 30, 2024, the company reported a diluted earnings per share (EPS) of $11.62. With a current stock price of approximately $73.34, the P/E ratio is calculated as follows:
P/E Ratio = Stock Price / EPS = $73.34 / $11.62 ≈ 6.31
Price-to-Book (P/B) Ratio
The total shareholders' equity is reported at $2.84 billion, and the number of common shares outstanding is 50,525,001. The book value per share is:
Book Value per Share = Total Shareholders' Equity / Total Shares Outstanding = $2,839,756,000 / 50,525,001 ≈ $56.19
Thus, the P/B ratio is:
P/B Ratio = Stock Price / Book Value per Share = $73.34 / $56.19 ≈ 1.30
Enterprise Value-to-EBITDA (EV/EBITDA) Ratio
The enterprise value (EV) can be calculated as follows:
- Market Capitalization = Stock Price × Shares Outstanding = $73.34 × 50,525,001 ≈ $3.71 billion
- Total Debt = Approximately $1 billion
- Cash and Cash Equivalents = $201 million
Thus, EV is:
EV = Market Capitalization + Total Debt - Cash = $3.71 billion + $1 billion - $201 million ≈ $4.51 billion
The adjusted EBITDA for the nine months ended September 30, 2024, is reported at $736.87 million. Therefore, the EV/EBITDA ratio is:
EV/EBITDA = EV / Adjusted EBITDA = $4.51 billion / $736.87 million ≈ 6.13
Stock Price Trends
Over the past 12 months, the stock price has shown a significant upward trend, with a 52-week range of approximately $40.00 to $75.00. The current price stands at $73.34.
Dividend Yield and Payout Ratios
The company has declared a quarterly cash dividend of $0.40 per share. With the current stock price of $73.34, the dividend yield is:
Dividend Yield = Annual Dividend / Stock Price = ($0.40 × 4) / $73.34 ≈ 2.18%
The payout ratio can be calculated as follows:
Payout Ratio = Dividend per Share / EPS = $1.60 / $11.62 ≈ 13.76%
Analyst Consensus
Analyst consensus indicates a strong buy recommendation for the stock, reflecting positive sentiments regarding future growth and profitability.
| Metric | Value |
|---|---|
| P/E Ratio | 6.31 |
| P/B Ratio | 1.30 |
| EV/EBITDA Ratio | 6.13 |
| Stock Price | $73.34 |
| Dividend Yield | 2.18% |
| Payout Ratio | 13.76% |
| Analyst Consensus | Strong Buy |
Key Risks Facing Scorpio Tankers Inc. (STNG)
Key Risks Facing Scorpio Tankers Inc.
Scorpio Tankers Inc. operates in a volatile industry characterized by various internal and external risks that can significantly impact its financial health. Understanding these risks is crucial for investors.
Industry Competition
The shipping industry is highly competitive, with numerous players vying for market share. Increased competition can lead to lower freight rates and reduced profitability. As of September 30, 2024, the average daily Time Charter Equivalent (TCE) revenue for LR2 vessels was $31,600, while for MR vessels it was $20,800. This competitive pricing environment can pressure margins, especially if competitors are able to operate with lower costs.
Regulatory Changes
Changes in maritime regulations, including environmental laws, can impose additional costs on operations. For instance, compliance with the International Maritime Organization's (IMO) regulations regarding emissions can result in significant capital expenditures. The company is currently undertaking drydock activities with estimated aggregate costs of $30.4 million for Q3 2024. Such regulatory pressures may necessitate further investments in technology or modifications to existing vessels, impacting cash flow.
Market Conditions
Market conditions are influenced by global economic trends, oil prices, and demand for petroleum products. The company reported a net income of $158.7 million for Q3 2024, compared to $100.4 million in Q3 2023. Fluctuations in demand can lead to volatility in revenues, as seen in the decline of TCE revenue from $289.2 million in Q3 2023 to $258.2 million in Q3 2024. This highlights the sensitivity of the company's financial performance to external market dynamics.
Operational Risks
Operational risks, including vessel maintenance and operational efficiency, are critical for profitability. The average daily vessel operating costs increased to $8,395 per vessel in Q3 2024 from $7,669 in Q3 2023. Rising operational costs can erode margins and necessitate effective management strategies to ensure vessels are maintained and operated efficiently.
Financial Risks
Financial risks include exposure to fluctuating interest rates and currency exchange rates. The company reported a decrease in financial expenses to $20.9 million in Q3 2024 from $49.7 million in Q3 2023. This reduction is primarily due to deleveraging efforts, where the average indebtedness decreased to $1.0 billion in Q3 2024, down from $2.0 billion in Q3 2023. However, high levels of debt can still pose risks, especially in adverse market conditions.
Strategic Risks
Strategic risks can arise from decisions regarding fleet expansion or contraction, acquisitions, and investments in new technologies. The company has recently invested $89.1 million for a minority interest in DHT Holdings Inc., reflecting a strategic move to diversify its investments. However, such investments carry inherent risks, including market volatility and the potential for reduced returns.
Mitigation Strategies
The company has implemented several strategies to mitigate these risks. This includes rigorous cost management practices to control operational expenses and a focus on maintaining a flexible fleet to adapt to changing market conditions. The planned sale of vessels, including the $73.5 million sale of the LR2 product tanker STI Lily, is part of a broader strategy to optimize asset utilization and strengthen the balance sheet.
| Risk Factor | Description | Recent Financial Impact |
|---|---|---|
| Industry Competition | High competition leading to reduced freight rates | Average TCE revenue for LR2: $31,600 |
| Regulatory Changes | Compliance costs due to environmental regulations | Estimated drydock costs: $30.4 million |
| Market Conditions | Global economic trends affecting demand | Net income Q3 2024: $158.7 million |
| Operational Risks | Increased vessel operating costs | Operating costs per vessel: $8,395 |
| Financial Risks | Exposure to interest rate fluctuations | Financial expenses Q3 2024: $20.9 million |
| Strategic Risks | Risks from fleet management and investment decisions | Investment in DHT Holdings: $89.1 million |
Future Growth Prospects for Scorpio Tankers Inc. (STNG)
Growth Opportunities
The shipping and tanker industry is continuously evolving, presenting a myriad of growth opportunities. For Scorpio Tankers Inc., several key drivers are poised to enhance its growth trajectory in 2024 and beyond.
Future Revenue Growth Projections
For the nine months ended September 30, 2024, the company reported a net income of $600.2 million, translating to $12.18 per basic share and $11.62 per diluted share. Comparatively, for the same period in 2023, the net income was $426.0 million, or $8.00 per basic share. This growth trajectory indicates a strong performance outlook, with adjusted net income reaching $482.6 million for the nine months ended September 30, 2024.
| Period | Net Income (in millions) | Basic EPS | Diluted EPS |
|---|---|---|---|
| 9M 2024 | $600.2 | $12.18 | $11.62 |
| 9M 2023 | $426.0 | $8.00 | $7.68 |
Strategic Initiatives and Partnerships
In October 2024, the company declared a quarterly cash dividend of $0.40 per common share, reflecting its commitment to returning value to shareholders. The total shares outstanding as of this declaration were 50,525,001. This strategic decision underscores the company's robust financial health and ability to generate cash flow.
Additionally, the company has made strategic moves in the market by entering a joint venture for dual-fuel tankers, which is anticipated to enhance operational efficiency and reduce emissions. This initiative positions the company favorably in an industry increasingly focused on sustainability.
Market Expansion and Competitive Advantages
The company has been actively expanding its fleet capabilities. As of September 30, 2024, the average number of vessels operated was 104.8, down from 112.1 in the previous year. Despite this reduction, average daily Time Charter Equivalent (TCE) revenue increased to $28,488 per vessel. This indicates strong revenue generation per vessel, even with a smaller fleet.
Financial Metrics and Operational Efficiency
For the three months ended September 30, 2024, the company’s Adjusted EBITDA was reported at $166.1 million, down from $200.3 million in the same period of 2023. This decrease was primarily due to lower TCE revenues influenced by market competition and seasonal factors. However, the operational costs per day increased to $8,395, reflecting rising expenses across vessel classes.
| Metric | Q3 2024 | Q3 2023 |
|---|---|---|
| Adjusted EBITDA (in millions) | $166.1 | $200.3 |
| Average Daily TCE Revenue | $28,488 | $28,313 |
| Operating Costs per Day | $8,395 | $7,669 |
The company’s strategic focus on enhancing its fleet with modern, efficient vessels and its commitment to sustainability through joint ventures are significant factors that will likely drive future growth. Additionally, ongoing efforts to improve operational efficiencies and reduce costs position the company well for upcoming market conditions.
Scorpio Tankers Inc. (STNG) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Article updated on 8 Nov 2024
Resources:
- Scorpio Tankers Inc. (STNG) Financial Statements – Access the full quarterly financial statements for Q3 2024 to get an in-depth view of Scorpio Tankers Inc. (STNG)' financial performance, including balance sheets, income statements, and cash flow statements.
- SEC Filings – View Scorpio Tankers Inc. (STNG)' latest filings with the U.S. Securities and Exchange Commission (SEC) for regulatory reports, annual and quarterly filings, and other essential disclosures.