XNYSAROC
Market cap4.44bUSD
Jan 08, Last price
25.33USD
1D
-0.12%
1Q
19.54%
Jan 2017
91.89%
Name
Archrock Inc
Chart & Performance
Profile
Archrock, Inc., together with its subsidiaries, operates as an energy infrastructure company in the United States. It operates in two segments, Contract Operations and Aftermarket Services. The company engages in the designing, sourcing, owning, installing, operating, servicing, repairing, and maintaining its owned fleet of natural gas compression equipment to provide natural gas compression services to customers in the oil and natural gas industry. It also offers various aftermarket services, such as sale of parts and components; and provision of operation, maintenance, overhaul, and reconfiguration services to customers who own compression equipment. The company was formerly known as Exterran Holdings, Inc. and changed its name to Archrock, Inc. in November 2015. Archrock, Inc. was founded in 1990 and is headquartered in Houston, Texas.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 990,337 17.12% | 845,568 8.20% | |||||||
Cost of revenue | 615,260 | 583,743 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 375,077 | 261,825 | |||||||
NOPBT Margin | 37.87% | 30.96% | |||||||
Operating Taxes | 37,249 | 16,293 | |||||||
Tax Rate | 9.93% | 6.22% | |||||||
NOPAT | 337,828 | 245,532 | |||||||
Net income | 104,998 137.04% | 44,296 56.98% | |||||||
Dividends | (95,796) | (90,315) | |||||||
Dividend yield | 4.03% | 6.56% | |||||||
Proceeds from repurchase of equity | (8,860) | 2,362 | |||||||
BB yield | 0.37% | -0.17% | |||||||
Debt | |||||||||
Debt current | 3,244 | ||||||||
Long-term debt | 1,609,411 | 1,578,056 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 30,725 | 25,437 | |||||||
Net debt | 1,608,073 | 1,579,734 | |||||||
Cash flow | |||||||||
Cash from operating activities | 310,187 | 203,450 | |||||||
CAPEX | (298,632) | (239,867) | |||||||
Cash from investing activities | (232,491) | (130,916) | |||||||
Cash from financing activities | (77,924) | (72,537) | |||||||
FCF | 255,939 | 329,537 | |||||||
Balance | |||||||||
Cash | 1,338 | 1,566 | |||||||
Long term investments | |||||||||
Excess cash | |||||||||
Stockholders' equity | (2,498,281) | (2,507,499) | |||||||
Invested Capital | 4,997,167 | 4,949,960 | |||||||
ROIC | 6.79% | 4.94% | |||||||
ROCE | 14.98% | 10.72% | |||||||
EV | |||||||||
Common stock shares outstanding | 154,344 | 153,410 | |||||||
Price | 15.40 71.49% | 8.98 20.05% | |||||||
Market cap | 2,376,898 72.54% | 1,377,622 21.30% | |||||||
EV | 3,984,971 | 2,957,356 | |||||||
EBITDA | 544,637 | 429,290 | |||||||
EV/EBITDA | 7.32 | 6.89 | |||||||
Interest | 111,488 | 101,259 | |||||||
Interest/NOPBT | 29.72% | 38.67% |