XNYSWHD
Market cap3.96bUSD
Jan 10, Last price
59.46USD
1D
-0.78%
1Q
-5.05%
IPO
191.37%
Name
Cactus Inc
Chart & Performance
Profile
Cactus, Inc. designs, manufactures, sells, and rents a range of wellheads and pressure control equipment in the United States, Australia, China, and the Kingdom of Saudi Arabia. The company's principal products include Cactus SafeDrill wellhead systems, Cactus SafeLink monobore, SafeClamp, and SafeInject systems, as well as frac stacks, zipper manifolds, and production trees. It also provides field services, such as 24-hour service crews to assist with the installation, maintenance, repair, and safe handling of the wellhead and pressure control equipment; and repair and refurbishment services. The company sells or rents its products for onshore unconventional oil and gas wells for drilling, completion, and production phases of the wells. In addition, it operates 15 service centers in the United States, as well as 3 service centers in Eastern Australia. Cactus, Inc. was founded in 2011 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 | 1,096,960 59.36% | 688,369 56.95% | |||||||
Cost of revenue | 690,668 | 445,921 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 406,292 | 242,448 | |||||||
NOPBT Margin | 37.04% | 35.22% | |||||||
Operating Taxes | 47,536 | 31,430 | |||||||
Tax Rate | 11.70% | 12.96% | |||||||
NOPAT | 358,756 | 211,018 | |||||||
Net income | 169,171 53.55% | 110,174 63.29% | |||||||
Dividends | (30,124) | (36,411) | |||||||
Dividend yield | 0.84% | 0.95% | |||||||
Proceeds from repurchase of equity | 164,629 | (4,563) | |||||||
BB yield | -4.56% | 0.12% | |||||||
Debt | |||||||||
Debt current | 23,000 | 10,710 | |||||||
Long-term debt | 68,446 | 60,332 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 250,069 | 265,025 | |||||||
Net debt | (42,346) | (273,485) | |||||||
Cash flow | |||||||||
Cash from operating activities | 340,280 | 117,884 | |||||||
CAPEX | (43,977) | (28,291) | |||||||
Cash from investing activities | (654,793) | (25,536) | |||||||
Cash from financing activities | 103,275 | (47,382) | |||||||
FCF | 73,115 | 139,305 | |||||||
Balance | |||||||||
Cash | 133,792 | 344,527 | |||||||
Long term investments | |||||||||
Excess cash | 78,944 | 310,109 | |||||||
Stockholders' equity | 599,758 | 399,917 | |||||||
Invested Capital | 1,287,368 | 695,617 | |||||||
ROIC | 36.18% | 40.53% | |||||||
ROCE | 29.66% | 24.06% | |||||||
EV | |||||||||
Common stock shares outstanding | 79,460 | 76,337 | |||||||
Price | 45.40 -9.67% | 50.26 31.81% | |||||||
Market cap | 3,607,484 -5.97% | 3,836,698 32.21% | |||||||
EV | 3,764,386 | 3,701,741 | |||||||
EBITDA | 471,337 | 276,572 | |||||||
EV/EBITDA | 7.99 | 13.38 | |||||||
Interest | 10,236 | 1,063 | |||||||
Interest/NOPBT | 2.52% | 0.44% |