XNYSHES
Market cap40bUSD
Dec 24, Last price
130.56USD
1D
0.69%
1Q
-1.25%
Jan 2017
109.60%
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 |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 10,511,000 -7.18% | 11,324,000 51.53% | 7,473,000 60.12% | |||||||
Cost of revenue | 5,521,000 | 7,168,000 | 5,303,000 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 4,990,000 | 4,156,000 | 2,170,000 | |||||||
NOPBT Margin | 47.47% | 36.70% | 29.04% | |||||||
Operating Taxes | 733,000 | 1,107,000 | 600,000 | |||||||
Tax Rate | 14.69% | 26.64% | 27.65% | |||||||
NOPAT | 4,257,000 | 3,049,000 | 1,570,000 | |||||||
Net income | 1,382,000 -34.06% | 2,096,000 135.51% | 890,000 -131.35% | |||||||
Dividends | (539,000) | (465,000) | (311,000) | |||||||
Dividend yield | 1.22% | 1.06% | 1.36% | |||||||
Proceeds from repurchase of equity | (20,000) | (432,000) | 925,000 | |||||||
BB yield | 0.05% | 0.98% | -4.04% | |||||||
Debt | ||||||||||
Debt current | 1,051,000 | 224,000 | 606,000 | |||||||
Long-term debt | 9,902,000 | 9,795,000 | 9,218,000 | |||||||
Deferred revenue | 418,000 | (383,000) | ||||||||
Other long-term liabilities | 1,610,000 | 1,064,000 | 1,890,000 | |||||||
Net debt | 9,265,000 | 7,533,000 | 7,542,000 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 3,942,000 | 3,944,000 | 2,890,000 | |||||||
CAPEX | (4,108,000) | (2,725,000) | (1,747,000) | |||||||
Cash from investing activities | (4,113,000) | (2,555,000) | (1,325,000) | |||||||
Cash from financing activities | (627,000) | (1,106,000) | (591,000) | |||||||
FCF | 2,593,000 | 1,740,000 | 2,040,000 | |||||||
Balance | ||||||||||
Cash | 1,688,000 | 2,486,000 | 2,713,000 | |||||||
Long term investments | (431,000) | |||||||||
Excess cash | 1,162,450 | 1,919,800 | 1,908,350 | |||||||
Stockholders' equity | 3,107,000 | 2,290,000 | 1,009,000 | |||||||
Invested Capital | 20,017,550 | 17,288,200 | 16,137,000 | |||||||
ROIC | 22.82% | 18.24% | 9.71% | |||||||
ROCE | 22.90% | 21.18% | 12.38% | |||||||
EV | ||||||||||
Common stock shares outstanding | 307,600 | 309,600 | 309,300 | |||||||
Price | 144.16 1.65% | 141.82 91.57% | 74.03 40.23% | |||||||
Market cap | 44,343,616 0.99% | 43,907,472 91.76% | 22,897,479 42.31% | |||||||
EV | 54,224,616 | 52,081,472 | 31,165,479 | |||||||
EBITDA | 7,183,000 | 5,859,000 | 3,698,000 | |||||||
EV/EBITDA | 7.55 | 8.89 | 8.43 | |||||||
Interest | 478,000 | 493,000 | 481,000 | |||||||
Interest/NOPBT | 9.58% | 11.86% | 22.17% |