XNYSDK
Market cap1.19bUSD
Jan 10, Last price
18.87USD
1D
2.55%
1Q
-3.23%
Jan 2017
-21.60%
IPO
20.73%
Name
Delek US Holdings Inc
Chart & Performance
Profile
Delek US Holdings, Inc. engages in the integrated downstream energy business in the United States. The company operates through three segments: Refining, Logistics, and Retail. The Refining segment processes crude oil and other feedstock for the manufacture of various grades of gasoline, diesel fuel, aviation fuel, asphalt, and other petroleum-based products that are distributed through owned and third-party product terminal. It owns and operates four independent refineries located in Tyler, Texas; El Dorado, Arkansas; Big Spring, Texas; and Krotz Springs, Louisiana, as well as three biodiesel facilities in Crossett, Arkansas, Cleburne, Texas, and New Albany. The Logistics segment gathers, transports, and stores crude oil, intermediate, and refined products; and markets, distributes, transports, and stores refined products for third parties. It owns or leases capacity on approximately 400 miles of crude oil transportation pipelines, approximately 450 miles of refined product pipelines, an approximately 900-mile crude oil gathering system, and associated crude oil storage tanks with an aggregate of approximately 10.2 million barrels of active shell capacity; and owns and operates ten light product distribution terminals, as well as markets light products using third-party terminals. The Retail segment owns and leases 248 convenience store sites located primarily in West Texas and New Mexico. Its convenience stores offer various grades of gasoline and diesel under the DK or Alon brand; and food products and service, tobacco products, non-alcoholic and alcoholic beverages, and general merchandise, as well as money orders to the public primarily under the 7-Eleven and DK or Alon brand names. It serves oil companies, independent refiners and marketers, jobbers, distributors, utility and transportation companies, the U.S. government, and independent retail fuel operators. Delek US Holdings, Inc. was founded in 2001 and is headquartered in Brentwood, Tennessee.
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 | 16,917,400 -16.44% | 20,245,800 90.13% | |||||||
Cost of revenue | 16,167,800 | 19,670,000 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 749,600 | 575,800 | |||||||
NOPBT Margin | 4.43% | 2.84% | |||||||
Operating Taxes | 5,100 | 63,900 | |||||||
Tax Rate | 0.68% | 11.10% | |||||||
NOPAT | 744,500 | 511,900 | |||||||
Net income | 19,800 -92.30% | 257,100 -250.79% | |||||||
Dividends | (60,300) | (42,800) | |||||||
Dividend yield | 3.54% | 2.22% | |||||||
Proceeds from repurchase of equity | (85,400) | (110,100) | |||||||
BB yield | 5.02% | 5.70% | |||||||
Debt | |||||||||
Debt current | 153,900 | 124,100 | |||||||
Long-term debt | 2,832,400 | 3,273,600 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 596,400 | 668,800 | |||||||
Net debt | 1,803,400 | 2,196,700 | |||||||
Cash flow | |||||||||
Cash from operating activities | 1,013,600 | 425,300 | |||||||
CAPEX | (419,600) | (311,400) | |||||||
Cash from investing activities | (408,000) | (931,600) | |||||||
Cash from financing activities | (624,700) | 491,100 | |||||||
FCF | 707,000 | 26,400 | |||||||
Balance | |||||||||
Cash | 822,200 | 841,300 | |||||||
Long term investments | 360,700 | 359,700 | |||||||
Excess cash | 337,030 | 188,710 | |||||||
Stockholders' equity | 540,200 | 629,500 | |||||||
Invested Capital | 4,039,470 | 4,654,890 | |||||||
ROIC | 17.13% | 13.39% | |||||||
ROCE | 16.15% | 11.27% | |||||||
EV | |||||||||
Common stock shares outstanding | 65,975 | 71,516 | |||||||
Price | 25.80 -4.44% | 27.00 80.12% | |||||||
Market cap | 1,702,163 -11.85% | 1,930,942 74.11% | |||||||
EV | 3,619,763 | 4,253,542 | |||||||
EBITDA | 1,101,200 | 862,800 | |||||||
EV/EBITDA | 3.29 | 4.93 | |||||||
Interest | 318,200 | 195,300 | |||||||
Interest/NOPBT | 42.45% | 33.92% |