XNYS
HES
Market cap41bUSD
May 29, Last price
133.62USD
1D
1.95%
1Q
-10.29%
Jan 2017
114.51%
Name
Hess Corp
Chart & Performance
Profile
Apollo Healthcare Corp. is a private equity firm specializing in buyouts. It prefer to invest in founder-led businesses, carve-outs of non-core assets, industry consolidation, and growth-oriented businesses. The firm prefers to invest in private label consumer staples and aviation finance and asset management companies. It prefer to have majority stake in companies. Acasta Enterprises Inc. was founded in 2015 and is based in Toronto, Canada.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | ||||||||||
Revenues | 13,018,000 23.85% | 10,511,000 -7.18% | 11,324,000 51.53% | |||||||
Cost of revenue | 3,112,000 | 5,521,000 | 7,168,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 9,906,000 | 4,990,000 | 4,156,000 | |||||||
NOPBT Margin | 76.09% | 47.47% | 36.70% | |||||||
Operating Taxes | 1,202,000 | 733,000 | 1,107,000 | |||||||
Tax Rate | 12.13% | 14.69% | 26.64% | |||||||
NOPAT | 8,704,000 | 4,257,000 | 3,049,000 | |||||||
Net income | 2,769,000 100.36% | 1,382,000 -34.06% | 2,096,000 135.51% | |||||||
Dividends | (579,000) | (539,000) | (465,000) | |||||||
Dividend yield | 1.41% | 1.22% | 1.06% | |||||||
Proceeds from repurchase of equity | (20,000) | (432,000) | ||||||||
BB yield | 0.05% | 0.98% | ||||||||
Debt | ||||||||||
Debt current | 369,000 | 1,051,000 | 224,000 | |||||||
Long-term debt | 9,973,000 | 9,902,000 | 9,795,000 | |||||||
Deferred revenue | 418,000 | |||||||||
Other long-term liabilities | 2,631,000 | 1,610,000 | 1,064,000 | |||||||
Net debt | 9,171,000 | 9,265,000 | 7,533,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 5,600,000 | 3,942,000 | 3,944,000 | |||||||
CAPEX | (4,946,000) | (4,108,000) | (2,725,000) | |||||||
Cash from investing activities | (4,937,000) | (4,113,000) | (2,555,000) | |||||||
Cash from financing activities | (1,180,000) | (627,000) | (1,106,000) | |||||||
FCF | 6,301,000 | 2,593,000 | 1,740,000 | |||||||
Balance | ||||||||||
Cash | 1,171,000 | 1,688,000 | 2,486,000 | |||||||
Long term investments | ||||||||||
Excess cash | 520,100 | 1,162,450 | 1,919,800 | |||||||
Stockholders' equity | 12,003,000 | 3,107,000 | 2,290,000 | |||||||
Invested Capital | 23,573,900 | 20,017,550 | 17,288,200 | |||||||
ROIC | 39.93% | 22.82% | 18.24% | |||||||
ROCE | 41.11% | 22.90% | 21.18% | |||||||
EV | ||||||||||
Common stock shares outstanding | 308,300 | 307,600 | 309,600 | |||||||
Price | 133.01 -7.73% | 144.16 1.65% | 141.82 91.57% | |||||||
Market cap | 41,006,983 -7.52% | 44,343,616 0.99% | 43,907,472 91.76% | |||||||
EV | 50,964,983 | 54,224,616 | 52,081,472 | |||||||
EBITDA | 12,393,000 | 7,183,000 | 5,859,000 | |||||||
EV/EBITDA | 4.11 | 7.55 | 8.89 | |||||||
Interest | 412,000 | 478,000 | 493,000 | |||||||
Interest/NOPBT | 4.16% | 9.58% | 11.86% |