Icon Offshore Berhad Future Growth
Future criteria checks 4/6
Icon Offshore Berhad is forecast to grow earnings and revenue by 48.2% and 12% per annum respectively. EPS is expected to grow by 48.3% per annum. Return on equity is forecast to be 9.4% in 3 years.
Key information
48.2%
Earnings growth rate
48.3%
EPS growth rate
| Energy Services earnings growth | 13.8% |
| Revenue growth rate | 12.0% |
| Future return on equity | 9.4% |
| Analyst coverage | Low |
| Last updated | 27 Mar 2024 |
Recent future growth updates
Recent updates
Icon Offshore Berhad (KLSE:ICON) Stocks Pounded By 26% But Not Lagging Industry On Growth Or Pricing
Mar 15
These 4 Measures Indicate That Icon Offshore Berhad (KLSE:ICON) Is Using Debt Extensively
Mar 03After Leaping 28% Icon Offshore Berhad (KLSE:ICON) Shares Are Not Flying Under The Radar
Jan 21Calculating The Intrinsic Value Of Icon Offshore Berhad (KLSE:ICON)
Jan 05We Think Icon Offshore Berhad (KLSE:ICON) Is Taking Some Risk With Its Debt
Oct 11Estimating The Intrinsic Value Of Icon Offshore Berhad (KLSE:ICON)
Sep 18Icon Offshore Berhad (KLSE:ICON) Has More To Do To Multiply In Value Going Forward
Aug 22We Think Icon Offshore Berhad (KLSE:ICON) Is Taking Some Risk With Its Debt
Jul 01The Return Trends At Icon Offshore Berhad (KLSE:ICON) Look Promising
May 16A Look At The Intrinsic Value Of Icon Offshore Berhad (KLSE:ICON)
Mar 10These 4 Measures Indicate That Icon Offshore Berhad (KLSE:ICON) Is Using Debt Extensively
Jan 17Estimating The Fair Value Of Icon Offshore Berhad (KLSE:ICON)
Nov 26Icon Offshore Berhad (KLSE:ICON) Has A Somewhat Strained Balance Sheet
Oct 07Icon Offshore Berhad (KLSE:ICON) Is Experiencing Growth In Returns On Capital
Jul 20Investors Continue Waiting On Sidelines For Icon Offshore Berhad (KLSE:ICON)
May 17Returns On Capital Are Showing Encouraging Signs At Icon Offshore Berhad (KLSE:ICON)
Dec 13Icon Offshore Berhad (KLSE:ICON) Has A Somewhat Strained Balance Sheet
Oct 11Be Wary Of Icon Offshore Berhad (KLSE:ICON) And Its Returns On Capital
Aug 02Icon Offshore Berhad (KLSE:ICON) Seems To Use Debt Quite Sensibly
May 07Can Icon Offshore Berhad (KLSE:ICON) Continue To Grow Its Returns On Capital?
Mar 15We're Not So Sure You Should Rely on Icon Offshore Berhad's (KLSE:ICON) Statutory Earnings
Feb 08Icon Offshore Berhad (KLSE:ICON) Has A Pretty Healthy Balance Sheet
Jan 04
What We Make Of Icon Offshore Berhad's (KLSE:ICON) Returns On Capital
Nov 30Earnings and Revenue Growth Forecasts
| Date | Revenue | Earnings | Free Cash Flow | Cash from Op | Avg. No. Analysts |
|---|---|---|---|---|---|
| 12/31/2026 | 275 | 36 | 73 | 93 | 1 |
| 12/31/2025 | 293 | 38 | 67 | 89 | 2 |
| 12/31/2024 | 256 | 23 | 53 | 49 | 2 |
| 12/31/2023 | 200 | 5 | 58 | 81 | N/A |
| 9/30/2023 | 216 | 157 | 123 | 136 | N/A |
| 6/30/2023 | 236 | 159 | 126 | 144 | N/A |
| 3/31/2023 | 260 | 162 | 80 | 91 | N/A |
| 12/31/2022 | 283 | 169 | 114 | 128 | N/A |
| 9/30/2022 | 306 | 23 | 52 | 55 | N/A |
| 6/30/2022 | 314 | 29 | 71 | 68 | N/A |
| 3/31/2022 | 317 | 37 | 113 | 124 | N/A |
| 12/31/2021 | 301 | 23 | -102 | 86 | N/A |
| 9/30/2021 | 275 | 18 | -89 | 113 | N/A |
| 6/30/2021 | 240 | 4 | -131 | 76 | N/A |
| 3/31/2021 | 214 | -4 | -119 | 79 | N/A |
| 12/31/2020 | 212 | 28 | 27 | 50 | N/A |
| 9/30/2020 | 211 | 35 | 28 | 64 | N/A |
| 6/30/2020 | 214 | 29 | 43 | 80 | N/A |
| 3/31/2020 | 208 | 18 | 18 | 58 | N/A |
| 12/31/2019 | 201 | -10 | 47 | 85 | N/A |
| 9/30/2019 | 194 | -444 | 35 | 64 | N/A |
| 6/30/2019 | 190 | -449 | 39 | 64 | N/A |
| 3/31/2019 | 193 | -450 | 58 | 68 | N/A |
| 12/31/2018 | 200 | -451 | 69 | 77 | N/A |
| 9/30/2018 | 203 | -74 | 81 | 81 | N/A |
| 6/30/2018 | 210 | -62 | 61 | 64 | N/A |
| 3/31/2018 | 211 | -64 | 56 | 68 | N/A |
| 12/31/2017 | 205 | -62 | 52 | 67 | N/A |
| 9/30/2017 | 208 | -163 | N/A | 14 | N/A |
| 6/30/2017 | 213 | -162 | N/A | 102 | N/A |
| 3/31/2017 | 217 | -154 | N/A | 106 | N/A |
| 12/31/2016 | 227 | -153 | N/A | 100 | N/A |
| 9/30/2016 | 239 | -379 | N/A | 157 | N/A |
| 6/30/2016 | 245 | -376 | N/A | 99 | N/A |
| 3/31/2016 | 255 | -372 | N/A | 109 | N/A |
| 12/31/2015 | 267 | -364 | N/A | 146 | N/A |
| 9/30/2015 | 278 | 26 | N/A | 188 | N/A |
| 6/30/2015 | 289 | 39 | N/A | 161 | N/A |
| 3/31/2015 | 302 | 43 | N/A | 164 | N/A |
| 12/31/2014 | 319 | 59 | N/A | 166 | N/A |
| 9/30/2014 | 328 | 133 | N/A | 148 | N/A |
| 6/30/2014 | 346 | 136 | N/A | 191 | N/A |
| 3/31/2014 | 350 | 130 | N/A | 197 | N/A |
| 12/31/2013 | 335 | 114 | N/A | 192 | N/A |
Analyst Future Growth Forecasts
Earnings vs Savings Rate: ICON's forecast earnings growth (48.2% per year) is above the savings rate (3.6%).
Earnings vs Market: ICON's earnings (48.2% per year) are forecast to grow faster than the MY market (12% per year).
High Growth Earnings: ICON's earnings are expected to grow significantly over the next 3 years.
Revenue vs Market: ICON's revenue (12% per year) is forecast to grow faster than the MY market (5.9% per year).
High Growth Revenue: ICON's revenue (12% per year) is forecast to grow slower than 20% per year.
Earnings per Share Growth Forecasts
Future Return on Equity
Future ROE: ICON's Return on Equity is forecast to be low in 3 years time (9.4%).