XNYSARIS
Market cap886mUSD
Jan 15, Last price
28.88USD
1D
5.40%
1Q
76.53%
IPO
112.82%
Name
Aris Water Solutions Inc
Chart & Performance
Profile
Aris Water Solutions, Inc., an environmental infrastructure and solutions company, provides water handling and recycling solutions. The company's produced water handling business gathers, transports, unless recycled, and handles produced water generated from oil and natural gas production. Its water solutions business develops and operates recycling facilities to treat, store, and recycle produced water. The company was founded in 2015 and is headquartered in Houston, Texas.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2016‑07 | 2015‑07 | |
Income | |||||||
Revenues | 392,118 22.15% | 321,001 40.02% | |||||
Cost of revenue | 308,179 | 252,915 | |||||
Unusual Expense (Income) | |||||||
NOPBT | 83,939 | 68,086 | |||||
NOPBT Margin | 21.41% | 21.21% | |||||
Operating Taxes | 7,494 | 524 | |||||
Tax Rate | 8.93% | 0.77% | |||||
NOPAT | 76,445 | 67,562 | |||||
Net income | 18,888 293.75% | 4,797 -168.44% | |||||
Dividends | (21,429) | (24,465) | |||||
Dividend yield | 8.50% | 7.03% | |||||
Proceeds from repurchase of equity | (1,363) | (2,756) | |||||
BB yield | 0.54% | 0.79% | |||||
Debt | |||||||
Debt current | 7,139 | 1,176 | |||||
Long-term debt | 452,900 | 430,097 | |||||
Deferred revenue | (52,389) | ||||||
Other long-term liabilities | 119,382 | 125,944 | |||||
Net debt | 454,976 | 430,151 | |||||
Cash flow | |||||||
Cash from operating activities | 183,873 | 70,213 | |||||
CAPEX | (169,736) | (146,525) | |||||
Cash from investing activities | (149,582) | (136,925) | |||||
Cash from financing activities | (30,350) | 7,779 | |||||
FCF | 1,948 | (153,350) | |||||
Balance | |||||||
Cash | 5,063 | 1,122 | |||||
Long term investments | |||||||
Excess cash | |||||||
Stockholders' equity | 364,483 | 340,433 | |||||
Invested Capital | 1,250,922 | 1,160,739 | |||||
ROIC | 6.34% | 6.40% | |||||
ROCE | 6.71% | 5.61% | |||||
EV | |||||||
Common stock shares outstanding | 30,038 | 24,146 | |||||
Price | 8.39 -41.78% | 14.41 11.27% | |||||
Market cap | 252,016 -27.57% | 347,947 22.98% | |||||
EV | 1,070,981 | 1,125,677 | |||||
EBITDA | 160,571 | 135,610 | |||||
EV/EBITDA | 6.67 | 8.30 | |||||
Interest | 32,853 | 29,185 | |||||
Interest/NOPBT | 39.14% | 42.86% |