Pricing Log in Create free account

Kosmos Energy Ltd. (KOS) vs Vermilion Energy Inc. (VET)

Kosmos Energy Ltd. and Vermilion Energy Inc. are both Oil & Gas E&P companies. Vermilion Energy Inc. is the larger, with a market value of $1.9B against $1.6B — 1.2× the size. Kosmos Energy Ltd. grew revenue faster over the last twelve months: 7.13% against −5.20%. Vermilion Energy Inc. has the higher net margin (−24.5% vs −34.0%) and the higher return on invested capital (5.93% vs 2.91%). Across the 20 metrics below, Vermilion Energy Inc. leads on 17 and Kosmos Energy Ltd. on 3.

Valuation

Metric KOS VET Oil & Gas E&P median
P/E n/m n/m 11.01
P/S 1.03 1.55 1.98
P/B 2.34 1.29 1.30
Price to free cash flow 14.83 3.43 10.68
EV/EBITDA 6.12 4.16 5.09
EV/Sales 2.63 2.40 2.63
Earnings yield (42.81%) (15.83%) 5.78%
Free cash flow yield 6.74% 29.15% 4.91%

Profitability

Metric KOS VET Oil & Gas E&P median
Gross margin 47.27% 62.13% 80.41%
Operating margin 9.48% 18.12% 21.39%
Net margin (33.98%) (24.50%) 14.17%
Free cash flow margin 6.97% 45.31% 8.18%
Return on equity (62.95%) (18.15%) 10.05%
Return on assets (11.39%) (7.23%) 5.81%
Return on invested capital 2.91% 5.93% 6.32%

Growth

Metric KOS VET Oil & Gas E&P median
Revenue growth (TTM) 7.13% (5.20%) 9.94%
EPS growth (last fiscal year) (467.50%) (1,281.82%) (10.50%)
Revenue growth, 5-year CAGR 7.58% 8.21% 18.67%
Net income growth, 5-year CAGR 0.00% 0.00% 0.00%

Health

Metric KOS VET Oil & Gas E&P median
Debt to equity 3.79 0.63 0.28
Current ratio 0.59 1.00 0.96
Net debt to EBITDA 10.18 1.30 0.89

Dividend

Metric KOS VET Oil & Gas E&P median
Dividend yield — 2.93% 3.29%
Payout ratio — — 0.35

Size

Metric KOS VET Oil & Gas E&P median
Market cap 1.60b 1.93b 1.04b

Compare with another peer

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