Murphy USA (MUSA) Financials

$517.81

$6.48 (1.27%)

As on 08-Sep-2026 16:00EDT

Market cap

$9,600 Mln

Revenue (TTM)

$21,479 Mln

P/E Ratio

15.9

P/B Ratio

12.6

Div. Yield

0.5 %

Income Statement ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Operating Revenue	21,479.00	19,384.00	20,244.30	21,529.40	23,446.10	17,360.50
Cost of Revenue	19,918.80	18,413.30	17,937.50	19,215.60	21,046.20	15,511.60
Gross Profit	1,560.20	970.70	2,306.80	2,313.80	2,399.90	1,848.90
Operating Expenses	618.70	231.50	1,563.90	1,487.80	1,432.10	1,244.90
Operating Profit (EBIT)	941.50	739.20	742.90	826.00	968.40	604.00
Other Income	--	--	--	--	0.70	0.30
Profit before Tax	808.60	609.20	651.60	734.40	883.80	521.90
Provision for Tax	191.40	138.60	149.10	177.60	210.90	125.00
Profit after Tax (Net Income)	617.20	470.60	502.50	556.80	672.90	396.90
Minority Interest	--	--	--	--	--	--
Consolidated Profit	--	--	--	--	672.90	396.90

Liabilities ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Shareholder's Funds	782.70	623.50	840.10	828.90	640.70	807.20
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	3,212.60	3,173.20	2,753.60	2,638.40	2,628.30	2,565.70
Current Liabilities	1,089.70	929.10	947.90	872.80	854.20	675.30
Total Liabilities	6,174.70	4,725.80	4,541.60	4,340.10	4,123.20	4,048.20

Assets ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Non-Current Assets	4,077.10	3,978.00	3,793.50	3,513.60	3,396.40	3,280.40
Current Assets	1,007.90	747.80	748.10	826.50	726.80	767.80
Total Assets	6,174.70	4,725.80	4,541.60	4,340.10	4,123.20	4,048.20
Total Debt*	2,735.50	3,251.80	2,368.40	2,272.10	2,271.60	2,242.10
Net Current Assets	-81.80	-181.30	-199.80	-46.30	-127.40	92.50

Cashflow ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Cash From Operating Activities	--	813.90	847.60	784.00	994.70	737.40
Cash Flow from Investing Activities	--	-436.00	-445.80	-323.60	-319.30	-914.20
Cash from Financing Activities	--	-396.00	-472.60	-403.10	-871.30	269.60
Net Cash Inflow / Outflow	--	--	--	--	-195.90	92.80

Financials Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Adjusted EPS ($)	32.84	24.98	24.56	25.99	29.77	15.42
Cash EPS ($)	--	39.68	36.68	36.61	39.52	23.69
Adjusted Book Value ($)	--	33.10	41.06	38.69	28.35	31.37
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	43.21	41.43	36.59	44.01	28.66
Free Cash Flow per Share ($)	--	19.87	19.04	20.93	30.50	17.98

Profitability Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
ROCE (%)	--	13.29	15.93	18.52	22.57	15.95
ROE (%)	87.78	64.31	60.22	75.78	92.95	49.88
ROA (%)	10.49	10.16	11.32	13.16	16.47	11.79
EBIT Margin (%)	3.76	3.71	3.70	3.87	4.14	3.49
Net Margin (%)	2.87	2.43	2.48	2.59	2.87	2.29
Cash Profit Margin (%)	--	--	--	--	--	--

Growth Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Revenue Growth (%)	10.27	-0.04	-0.06	-0.08	0.35	0.54
EBIT Growth (%)	10.47	-3.82	-10.17	-14.07	60.28	8.19
Net Profit Growth (%)	25.83	-6.35	-9.75	-17.25	69.54	2.80
EPS Growth (%)	35.94	0.02	-0.05	-0.13	0.93	0.13
Book Value Growth (%)	29.06	--	--	--	--	--

Valuation Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Price / Earnings	15.92	16.15	20.43	13.72	9.39	12.92
Price / Book Value	12.60	12.19	12.22	9.22	9.86	6.35
Dividend Yield (%)	0.47	--	--	--	--	--
EV/EBITDA	10.25	10.82	12.61	9.19	7.13	8.67
Close Price ($)	538.87	403.52	501.75	356.56	279.54	199.24
High Price ($)	636.03	523.09	561.08	382.04	323.00	201.14
Low Price ($)	345.23	345.23	350.55	231.65	164.30	119.47
Market Cap ($ Cr)	9,600.06	--	--	--	--	--

Solvency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debt to Equity	2.77	5.22	2.82	2.74	3.55	2.78
Short term debt to equity ratio	0.02	0.03	0.05	0.04	0.06	0.04
Current Ratio	0.92	0.80	0.79	0.95	0.85	1.14
Quick Ratio	0.54	0.36	0.37	0.56	0.48	0.70
Interest Coverage	7.97	6.49	7.71	8.46	11.25	7.34

Operating Efficiency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debtors to sales (%)	1.77	1.42	1.33	1.56	1.20	1.13
Asset Turnover	3.65	4.18	4.56	5.09	5.74	5.16
Receivable days	--	5.13	5.46	5.25	3.72	3.83
Inventory Days	--	8.08	7.56	6.28	5.31	6.73
Payable days	--	13.72	10.42	10.01	8.16	7.69
Cash Conversion Cycle	--	-0.51	2.60	1.51	0.87	2.87

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.

Income Statement ($ Mln)