Stock 1MU MURPHY USA INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials Murphy USA Inc. Börse Stuttgart

Equities

1MU

US6267551025

Oil & Gas Refining and Marketing

Market Closed - Börse Stuttgart
Other stock markets
 02:02:38 2024-06-14 EDT 		5-day change 1st Jan Change
444 EUR +0.45% Intraday chart for Murphy USA Inc. +8.82% +38.75%
05-22 Murphy USA Insider Sold Shares Worth $4,575,805, According to a Recent SEC Filing MT
05-22 Murphy USA Insider Sold Shares Worth $374,693, According to a Recent SEC Filing MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 3,599 3,739 5,107 6,316 7,587 9,752 - -
Enterprise Value (EV) 1 4,357 4,577 6,666 8,062 9,268 11,629 11,638 11,743
P/E ratio 24.1 x 10 x 13.4 x 9.95 x 14 x 19.6 x 17.1 x 16.7 x
Yield - 0.19% 0.52% 0.45% 0.43% 0.36% 0.37% 0.39%
Capitalization / Revenue 0.26 x 0.33 x 0.29 x 0.27 x 0.35 x 0.44 x 0.43 x 0.42 x
EV / Revenue 0.31 x 0.41 x 0.38 x 0.34 x 0.43 x 0.53 x 0.51 x 0.51 x
EV / EBITDA 10.3 x 6.33 x 8.05 x 6.77 x 8.76 x 11.6 x 10.7 x 10.8 x
EV / FCF 40.2 x 13.7 x 14.4 x 11.7 x 20.7 x 27.4 x 25.6 x 30.3 x
FCF Yield 2.49% 7.27% 6.94% 8.55% 4.84% 3.65% 3.9% 3.3%
Price to Book 4.5 x 4.55 x 6.15 x 10.4 x 8.96 x 11.1 x 9.49 x 7.54 x
Nbr of stocks (in thousands) 30,760 28,568 25,633 22,594 21,277 20,718 - -
Reference price 2 117.0 130.9 199.2 279.5 356.6 470.7 470.7 470.7
Announcement Date 1/29/20 2/3/21 2/2/22 2/1/23 2/7/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 14,035 11,264 17,360 23,446 21,529 21,930 22,648 23,003
EBITDA 1 422.6 722.7 828 1,191 1,058 999.2 1,091 1,091
EBIT 1 270.4 561.7 604 968.4 826 751.9 827.2 818
Operating Margin 1.93% 4.99% 3.48% 4.13% 3.84% 3.43% 3.65% 3.56%
Earnings before Tax (EBT) 1 202.4 509.1 521.9 883.8 734.4 676.4 762.2 782.2
Net income 1 154.8 386.1 396.9 672.9 556.8 512.5 572.4 588.9
Net margin 1.1% 3.43% 2.29% 2.87% 2.59% 2.34% 2.53% 2.56%
EPS 2 4.860 13.08 14.92 28.10 25.49 24.06 27.50 28.17
Free Cash Flow 1 108.5 333 462.7 689.4 448.4 424.3 454.1 387.4
FCF margin 0.77% 2.96% 2.67% 2.94% 2.08% 1.93% 2.01% 1.68%
FCF Conversion (EBITDA) 25.67% 46.08% 55.88% 57.89% 42.36% 42.46% 41.64% 35.51%
FCF Conversion (Net income) 70.09% 86.25% 116.58% 102.45% 80.53% 82.79% 79.34% 65.78%
Dividend per Share 2 - 0.2500 1.040 1.270 1.550 1.685 1.755 1.850
Announcement Date 1/29/20 2/3/21 2/2/22 2/1/23 2/7/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 4,767 5,118 6,767 6,195 5,366 5,077 5,585 5,798 5,069 4,844 5,741 5,873 5,472 5,193 5,777
EBITDA 1 216.2 277 316.6 367 230.3 220.2 257.1 306 275.2 164.3 278.7 294.6 290 242.2 299
EBIT 1 160.9 220.7 262.3 311.9 173.5 162.8 198.7 247.3 217.2 105.2 212 226.6 221.6 167 231.2
Operating Margin 3.38% 4.31% 3.88% 5.03% 3.23% 3.21% 3.56% 4.27% 4.28% 2.17% 3.69% 3.86% 4.05% 3.21% 4%
Earnings before Tax (EBT) 1 140.9 200.4 241.3 290.7 151.4 139 175.7 223.4 196.3 81.9 193.5 209 204 146.3 207.2
Net income 1 108.8 152.4 183.3 219.5 117.7 106.3 132.8 167.7 150 66 145.6 156.7 153.5 109.6 155.3
Net margin 2.28% 2.98% 2.71% 3.54% 2.19% 2.09% 2.38% 2.89% 2.96% 1.36% 2.54% 2.67% 2.8% 2.11% 2.69%
EPS 2 4.230 6.080 7.530 9.280 5.210 4.800 6.020 7.690 7.000 3.120 6.805 7.359 7.256 5.510 7.728
Dividend per Share 2 0.2900 0.2900 0.3100 0.3200 0.3500 0.3700 0.3800 0.3900 0.4100 - 0.4200 0.4200 0.4300 0.4300 0.4300
Announcement Date 2/2/22 5/3/22 7/27/22 10/26/22 2/1/23 5/2/23 8/2/23 11/1/23 2/7/24 5/1/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 758 839 1,559 1,746 1,682 1,877 1,886 1,991
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 1.793 x 1.161 x 1.882 x 1.466 x 1.589 x 1.879 x 1.73 x 1.825 x
Free Cash Flow 1 109 333 463 689 448 424 454 387
ROE (net income / shareholders' equity) 19.2% 48.7% 49.9% 92.9% 75.8% 61% 61.7% -
ROA (Net income/ Total Assets) 6.13% 14.4% 11.8% 16.5% 13.2% 11.7% 12.2% -
Assets 1 2,524 2,686 3,367 4,086 4,218 4,383 4,703 -
Book Value Per Share 2 26.00 28.80 32.40 26.80 39.80 42.50 49.60 62.50
Cash Flow per Share - - - - - - - -
Capex 1 205 231 275 305 336 411 410 428
Capex / Sales 1.46% 2.05% 1.58% 1.3% 1.56% 1.87% 1.81% 1.86%
Announcement Date 1/29/20 2/3/21 2/2/22 2/1/23 2/7/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Murphy USA Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
6
Last Close Price
470.7 USD
Average target price
418 USD
Spread / Average Target
-11.20%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Gasoline Stations

1st Jan change Capi.
ALIMENTATION COUCHE-TARD INC. Stock Alimentation Couche-Tard Inc.
-2.73% 52.82B
ULTRAPAR PARTICIPACOES S.A. Stock Ultrapar Participacoes S.A.
-17.96% 4.42B
ALDREES PETROLEUM AND TRANSPORT SERVICES COMPANY Stock Aldrees Petroleum and Transport Services Company
-10.41% 3.19B
SAUDI AUTOMOTIVE SERVICES COMPANY Stock Saudi Automotive Services Company
-10.81% 1.06B
ARKO CORP. Stock Arko Corp.
-26.18% 705M
NATIONAL PETROLEUM CO., LTD. Stock National Petroleum Co., Ltd.
-5.55% 633M
NORTH-STAR INTERNATIONAL CO., LTD. Stock North-Star International Co., LTD.
+17.02% 617M
PTG ENERGY Stock PTG Energy
-3.43% 385M
HUNAN HESHUN PETROLEUM CO.,LTD. Stock Hunan Heshun Petroleum Co.,Ltd.
-47.80% 317M
Gasoline Stations
  1. Stock Market
  2. Equities
  3. MUSA Stock
  4. 1MU Stock
  5. Financials Murphy USA Inc.