Log in
E-mail
Password
Remember
Forgot password ?
Become a member for free
Sign up
Sign up
New member
Sign up for FREE
New customer
Discover our services
Settings
Settings
Dynamic quotes 
OFFON

MarketScreener Homepage  >  Equities  >  Nyse  >  Murphy USA Inc.    MUSA

MURPHY USA INC.

(MUSA)
  Report  
SummaryQuotesChartsNewsRatingsCalendarCompanyFinancialsConsensusRevisions 
Income Statement Evolution
Annual Income Statement Data
Actuals in M $ Estimates in M $
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Sales 11 594 12 827 14 363 14 188 15 556 16 404
EBITDA 400 406 412 426 427 451
Operating profit (EBIT) 302 289 278 273 276 288
Pre-Tax Profit (EBT) 397 240 274 209 227 234
Net income 221 245 214 156 171 177
P/E ratio 11,0x 11,9x 11,8x 23,8x 20,5x 19,1x
EPS ( $ ) 5,59 6,78 6,48 4,92 5,72 6,13
Dividend per Share ( $ ) - - - - - -
Yield - - - - - -
Reference price ( $ ) 61,470 80,360 76,640 117,230 117,230 117,230
Announcement Date 02/01/2017
09:30pm
01/31/2018
09:30pm
01/30/2019
09:30pm
- - -
Finances - Leverage
Actuals in M $ Estimates in M $
Fiscal Period December 2016 2017 2018 2019 (e) 2020 (e) 2021 (e)
Debt 516 711 679 785 816 792
Finance - - - - - -
Operating income (EBITDA) 400 406 412 426 427 451
Leverage
(Debt/EBITDA)
1,29x 1,75x 1,65x 1,84x 1,91x 1,76x
Capital Expenditure 262 258 204 241 259 280
Free Cash Flow (FCF) 75,3 25,4 194 125 57,2 100
Book Value Per Share (BVPS) ( $ ) 18,9 21,2 25,0 24,3 23,5 29,1
Cash Flow per Share ( $ ) 6,14 8,78 - - - -
Announcement Date 02/01/2017
09:30pm
01/31/2018
09:30pm
01/30/2019
09:30pm
- - -
Balance Sheet Analysis
Assessed data source
© 2019 S&P Global Market Intelligence
Financial Ratios

Size 2019e 2020e
Capitalization 3 606 M $ -
Entreprise Value (EV) 4 391 M $ 4 422 M $
Valuation 2019e 2020e
P/E ratio (Price / EPS) 23,8x 20,5x
Capitalization / Revenue 0,25x 0,23x
EV / Revenue 0,31x 0,28x
EV / EBITDA 10,3x 10,3x
Yield (DPS / Price) - -
Price to book (Price / BVPS) 4,83x 4,98x
Profitability 2019e 2020e
Operating Margin (EBIT / Sales) 1,93% 1,78%
Operating Leverage (Delta EBIT / Delta Sales) -1,35x 0,12x
Net Margin (Net Profit / Revenue) 1,10% 1,10%
ROA (Net Profit / Asset) 5,86% 5,70%
ROE (Net Profit / Equities) 18,5% 20,8%
Rate of Dividend - -
Balance Sheet Analysis 2019e 2020e
CAPEX / Sales   1,70% 1,66%
Cash Flow / Sales - -
Capital Intensity (Assets / Sales) 0,19x 0,19x
Financial Leverage (Net Debt / EBITDA) 1,84x 1,91x
EPS & Dividend