Pharos Energy plc

Pharos Energy plc

PHAR.L
Pharos Energy plcGB flagLondon Stock Exchange
25.00
GBp
+0.40
- -
103.13MMarket Cap
Pharos Energy plc
PHAR.L
(London Stock Exchange)

Recent

price

25.00

P/E

ratio

- -

div

yld

- -

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
FRC
0.15
0.7
1.88
1.85
1.36
0.65
0.47
0.47
0.53
0.53
0.36
0.31
0.45
0.39
0.33
0.28
Revenue per Share
0.31
0.26
0.63
0.32
0.04
-0.1
-0.01
-0.48
0.08
-0.07
-0.55
-0.01
0.06
-0.11
0.06
-0.02
Basic EPS, GAAP
-0.35
-0.18
0.68
0.66
0.27
-0.02
0.03
0.07
0.11
0.03
0.04
-0.07
0.05
0.05
0.07
0.08
Free Cash Flow per Basic Share
- -
- -
- -
0.64
0.36
0.16
0.05
0.06
0.07
0.08
- -
- -
- -
0.01
0.01
0.02
Dividend per Share
2.41
2.63
3.02
2.57
2.24
1.98
1.3
0.75
0.77
0.58
-0.01
-0.01
0.04
-0.09
-0.05
-0.18
Book Value per Share
2.65
2.69
3.56
3.29
2.97
2.71
2.04
1.5
1.52
1.41
0.74
0.7
0.75
0.64
0.71
0.69
Tangible Book Value per Share
328
336
330
328
329
329
329
330
330
361
395
438
439
427
417
413
Basic Weighted Avg Shares
48
234
622
608
448
215
155
156
175
190
142
134
199
168
136
115
Sales/Revenue/Turnover
60.76
67.02
72.1
70.02
65.28
17.5
13.71
14.66
24.04
20.03
2.46
4.7
36.31
28.17
28.09
7.85
Operating Margin (%)
10
19
45
45
50
99
65
57
52
76
64
51
55
56
47
47
Depreciation Expense
101
89
207
104
14
-34
-4
-157
28
-24
-216
-5
24
-49
24
-7
Net Income, GAAP
60.12
44.14
53.55
68.77
90.83
512.2
119.18
122.03
69.91
326.5
- -
112.18
69.73
- -
61.12
201.54
Effective Tax Rate (%)
209.62
37.85
33.3
17.12
3.12
-15.74
-2.72
-100.7
15.82
-12.92
-151.97
-3.5
12.26
-29.06
17.35
-5.76
Profit Margin (%)
254
188
274
232
158
135
142
133
236
46
10
52
56
52
56
50
Working Capital
78
47
- -
- -
- -
- -
- -
- -
96
78
41
47
35
11
- -
- -
LT Debt
1,013
1,098
1,177
1,081
975
892
671
495
501
510
294
304
331
275
296
284
Total Equity
1.12
7.79
17.33
11.34
2.57
-16.43
-0.51
-0.85
2.3
-14.04
- -
-0.21
5.46
- -
4.77
-3.11
Return on Invested Capital (%)
11.02
10.01
21.19
11.12
1.8
-5.83
-0.85
-46.64
9.46
-15.31
- -
-8.36
31.23
- -
-286.01
19.07
Return on Capital (%)
13.78
10.57
21.99
11.31
1.77
-4.88
-0.78
-46.53
11.02
-10.6
- -
- -
- -
- -
- -
- -
Return on Common Equity (%)

Capital Structure

FRC

in mil. unless spec.
No data availableFinancial data will appear here once available

Working Capital

FRC

in mil. unless spec.
No data availableFinancial data will appear here once available

Growth Rates

FRC

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
-9.15%
-0.21%
-3.99%
Free Cash Flow
-49.69%
-82.14%
5.63%
Net Income, GAAP
273.91%
-258.66%
-127.97%
Sales/Revenue/Turnover
-3.92%
-1.5%
-15.74%
Total Cash Common Dividend
- -
- -
10.17%

Quarterly Revenue

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2023
- -
- -
- -
- -
168
2024
- -
- -
- -
- -
136
2025
- -
- -
- -
- -
115

Quarterly Earnings Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2023
- -
- -
- -
- -
-0.11
2024
- -
- -
- -
- -
0.06
2025
- -
- -
- -
- -
-0.02

Quarterly Dividends Per Share

FRC

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2023
- -
- -
- -
- -
0.01
2024
- -
- -
- -
- -
0.01
2025
- -
- -
- -
- -
0.02
Business
Pharos Energy plc is an independent oil and gas exploration and production company headquartered in London, United Kingdom, founded in 1997. The company operates primarily in Vietnam and Egypt, where it holds a portfolio of production, development, and exploration assets. Key assets include interests in the Te Giac Trang (TGT) and Ca Ngu Vang (CNV) oil fields in Vietnam, as well as a 45% working interest in the El Fayum Concession and the North Beni Suef (NBS) Concession in Egypt. Pharos Energy focuses on upstream hydrocarbon activities, encompassing oil and gas production, exploration, and development projects, targeting sustainable growth and cash flow generation. Pharos Energy's main products and services include oil and gas exploration, production from producing fields, development of exploration blocks, and associated reservoir management. In Vietnam, the company’s production centers on the CNV and TGT fields with recent five-year license extensions increasing reserves by approximately 10%. In Egypt, production is derived from the El Fayum concession, comprising multiple oil fields, and exploration continues in the NBS concession adjacent to El Fayum. The company also engages in seismic data acquisition and processing, appraisal drilling, and reserve growth initiatives in both regions. Recent major company developments include repayment of all outstanding debt by September 2024, resulting in a transformed, debt-free balance sheet that supports active drilling and development programs. Pharos extended licenses for its Vietnamese assets, unlocking growth potential with increased reserves and refining its development strategy with plans for infill drilling and exploration. In Egypt, it signed a memorandum of understanding with the Egyptian General Petroleum Corporation (EGPC) in early 2025 to advance concession consolidation and development plans, progressing exploration and appraisal activities such as the El Fayum two-well drilling program. The company also pursued a two-year exploration phase extension for Blocks 125 and 126 in Vietnam and continued efforts to secure a farm-out partner for these blocks. Pharos Energy targets middle-market upstream investors with a focus on Asia and the Middle East and North Africa (MENA) regions, leveraging low breakeven production and disciplined capital allocation to deliver shareholder returns. As of 2024-2025, it reports approximately 5,800 barrels of oil equivalent per day production, with a revenue around $134 million and a workforce of about 36 employees, emphasizing operational efficiency and sustainable growth. Pharos Energy plc combines a stable production base with a development-focused growth strategy supported by recent financial and operational milestones, positioning itself as a growth-driven, debt-free independent energy company with a strategic footprint in Vietnam and Egypt.