Golar LNG Limited (GLNG) vs Teekay Tankers Ltd. (TNK)

Golar LNG Limited and Teekay Tankers Ltd. are both Oil & Gas Midstream companies. Golar LNG Limited is the larger, with a market value of $4.6B against $3.4B — 1.4× the size. Teekay Tankers Ltd. trades at the lower P/E: 5.7× against 28.6×. Golar LNG Limited grew revenue faster over the last twelve months: 59.7% against 15.6%. Teekay Tankers Ltd. has the higher net margin (51.4% vs 35.7%) and the higher return on invested capital (29.3% vs 3.71%). Both pay a dividend; Golar LNG Limited yields more (2.21% vs 1.03%). Across the 22 metrics below, Teekay Tankers Ltd. leads on 17 and Golar LNG Limited on 5.

Valuation

Metric GLNG TNK Oil & Gas Midstream median
P/E 28.65 5.69 12.77
P/S 10.11 2.93 2.36
P/B 2.09 1.42 2.09
Price to free cash flow n/m 5.18 9.71
EV/EBITDA 21.35 3.45 8.30
EV/Sales 13.77 1.90 3.88
Earnings yield 3.49% 17.58% 7.15%
Free cash flow yield (9.55%) 19.31% 6.86%

Profitability

Metric GLNG TNK Oil & Gas Midstream median
Gross margin 65.48% 50.33% 56.58%
Operating margin 50.45% 47.65% 34.18%
Net margin 35.65% 51.35% 22.50%
Free cash flow margin (96.52%) 56.49% 13.70%
Return on equity 7.21% 28.04% 14.65%
Return on assets 3.32% 25.45% 5.00%
Return on invested capital 3.71% 29.30% 6.13%

Growth

Metric GLNG TNK Oil & Gas Midstream median
Revenue growth (TTM) 59.70% 15.60% 15.60%
EPS growth (last fiscal year) 35.42% (13.16%) (7.86%)
Revenue growth, 5-year CAGR (2.15%) 1.43% 9.59%
Net income growth, 5-year CAGR 0.00% 32.10% 0.00%

Health

Metric GLNG TNK Oil & Gas Midstream median
Debt to equity 1.22 0.00 0.78
Current ratio 2.34 9.99 1.19
Net debt to EBITDA 9.20 (2.16) 3.42

Dividend

Metric GLNG TNK Oil & Gas Midstream median
Dividend yield 2.21% 1.03% 4.54%
Payout ratio 0.63 0.06 0.76

Size

Metric GLNG TNK Oil & Gas Midstream median
Market cap 4.59b 3.37b 3.73b

Compare with another peer

Any metric, up to five companies and an Excel export Powerpack