Market cap
$9,683 Mln
Revenue (TTM)
$23,259 Mln
P/E Ratio
15
P/B Ratio
12.3
Div. Yield
0.5 %
| Murphy USA (MUSA) | PBF Energy Inc. Class A (PBF) | Exxon Mobil (XOM) | Valero Energy (VLO) | Phillips 66 (PSX) | |
|---|---|---|---|---|---|
Market cap ($ Mln) |
9,683 | 9,246 | 753,672 | 107,251 | 110,324 |
Revenue ($ Mln) |
23,259 | 38,855 | 388,232 | 146,858 | 169,635 |
Net Profit ($ Mln) |
663.30 | 2,712.40 | 40,622.00 | 12,945.00 | 12,576.00 |
Net Margin (%) |
2.85 | 6.98 | 10.46 | 8.81 | 7.41 |
RoE (%) |
91.33 | 39.88 | 15.33 | 47.59 | 39.73 |
Price to Earnings |
15.05 | 6.87 | 23.44 | 8.83 | 9.07 |
Price-To-Book |
12.31 | 1.40 | 2.89 | 3.87 | 3.11 |
Income Statement ($ Mln)
| Murphy USA (MUSA) | PBF Energy Inc. Class A (PBF) | Exxon Mobil (XOM) | Valero Energy (VLO) | Phillips 66 (PSX) | |
|---|---|---|---|---|---|
|
Operating Revenue
|
23,258.70 | 38,854.90 | 388,232.00 | 146,858.00 | 169,635.00 |
|
Cost of Revenue
|
21,254.00 | 35,185.90 | 289,462.00 | 124,161.00 | 148,671.00 |
|
Gross Profit
|
970.70 | -571.00 | 70,233.00 | 5,369.00 | 6,486.00 |
|
Operating Expenses
|
1,017.00 | -225.90 | 50,529.00 | 5,122.00 | 5,224.00 |
|
Operating Profit (EBIT)
|
987.70 | 3,894.90 | 48,241.00 | 17,575.00 | 15,740.00 |
|
Other Income
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
|
Profit before Tax
|
868.80 | 3,622.50 | 55,658.00 | 17,470.00 | 15,792.00 |
|
Provision for Tax
|
205.50 | 884.90 | 13,674.00 | 3,917.00 | 3,128.00 |
|
Profit after Tax (Net Income)
|
663.30 | 2,712.40 | 40,622.00 | 12,945.00 | 12,576.00 |
|
Minority Interest
|
0.00 | -25.20 | -753.00 | -608.00 | -88.00 |
|
Consolidated Profit
|
0.00 | 78.30 | 6,501.00 | 1,130.00 | 2,903.00 |
Liabilities ($ Mln)
| Murphy USA (MUSA) | PBF Energy Inc. Class A (PBF) | Exxon Mobil (XOM) | Valero Energy (VLO) | Phillips 66 (PSX) | |
|---|---|---|---|---|---|
|
Shareholder's Funds
|
793.80 | 7,956.00 | 265,789.00 | 27,974.00 | 34,331.00 |
|
Minority Interest
|
0.00 | -25.20 | -753.00 | -608.00 | -88.00 |
|
Non-Current Liabilities
|
3,229.50 | 4,089.60 | 108,188.00 | 17,398.00 | 29,677.00 |
|
Current Liabilities
|
1,157.50 | 5,040.60 | 90,209.00 | 19,469.00 | 20,775.00 |
|
Total Liabilities
|
4,725.80 | 13,019.90 | 448,980.00 | 57,988.00 | 73,680.00 |
Assets ($ Mln)
| Murphy USA (MUSA) | PBF Energy Inc. Class A (PBF) | Exxon Mobil (XOM) | Valero Energy (VLO) | Phillips 66 (PSX) | |
|---|---|---|---|---|---|
|
Non-Current Assets
|
4,170.20 | 9,202.80 | 363,292.00 | 34,390.00 | 58,034.00 |
|
Current Assets
|
1,010.60 | 8,031.20 | 107,625.00 | 33,561.00 | 27,921.00 |
|
Total Assets
|
4,725.80 | 13,019.90 | 448,980.00 | 57,988.00 | 73,680.00 |
|
Total Debt*
|
2,751.20 | 2,711.00 | 34,250.00 | 11,001.00 | 18,530.00 |
|
Net Current Assets
|
0.00 | 2,990.60 | 0.00 | 14,092.00 | 7,146.00 |
Cashflow ($ Mln)
| Murphy USA (MUSA) | PBF Energy Inc. Class A (PBF) | Exxon Mobil (XOM) | Valero Energy (VLO) | Phillips 66 (PSX) | |
|---|---|---|---|---|---|
|
Cash From Operating Activities
|
813.90 | -78.00 | 51,970.00 | 5,826.00 | 4,962.00 |
|
Cash Flow from Investing Activities
|
-436.00 | -480.20 | -26,543.00 | -1,845.00 | -1,965.00 |
|
Cash from Financing Activities
|
-396.00 | 550.00 | -38,465.00 | -4,182.00 | -3,669.00 |
|
Net Cash Inflow / Outflow
|
-- | -- | -- | -- | -- |
Ratios
Profitability Ratios
| Murphy USA (MUSA) | PBF Energy Inc. Class A (PBF) | Exxon Mobil (XOM) | Valero Energy (VLO) | Phillips 66 (PSX) | |
|---|---|---|---|---|---|
|
ROCE (%)
|
13.29 | -1.97 | 9.48 | 6.57 | 8.86 |
|
ROE (%)
|
91.33 | 39.88 | 15.33 | 47.59 | 39.73 |
|
ROA (%)
|
11.23 | 13.98 | 7.31 | 16.10 | 12.53 |
|
EBIT Margin (%)
|
4.23 | 8.49 | 13.51 | 12.11 | 9.98 |
|
Net Margin (%)
|
2.85 | 6.98 | 10.46 | 8.81 | 7.41 |
|
Cash Profit Margin (%)
|
0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Growth Ratios
| Murphy USA (MUSA) | PBF Energy Inc. Class A (PBF) | Exxon Mobil (XOM) | Valero Energy (VLO) | Phillips 66 (PSX) | |
|---|---|---|---|---|---|
|
Revenue Growth (%)
|
20.20 | 31.51 | 19.48 | 19.33 | 28.62 |
|
EBIT Growth (%)
|
38.45 | 743.48 | 19.48 | 655.09 | 480.19 |
|
Net Profit Growth (%)
|
40.77 | 615.47 | 35.62 | 765.89 | 735.61 |
|
EPS Growth (%)
|
50.41 | 580.96 | 42.93 | 823.90 | 750.27 |
|
Book Value Growth (%)
|
52.29 | 46.07 | 6.71 | 27.68 | 29.65 |
Valuation Ratios
| Murphy USA (MUSA) | PBF Energy Inc. Class A (PBF) | Exxon Mobil (XOM) | Valero Energy (VLO) | Phillips 66 (PSX) | |
|---|---|---|---|---|---|
|
Price / Earnings
|
16.15 | -20.38 | 17.68 | 21.01 | 11.87 |
|
Price / Book Value
|
12.19 | 0.61 | 1.97 | 2.08 | 1.80 |
|
Dividend Yield (%)
|
-- | -- | -- | -- | -- |
|
EV/EBITDA
|
10.82 | -22.10 | 8.00 | 8.39 | 7.63 |
|
Market Cap ($ Cr)
|
-- | -- | -- | -- | -- |
Solvency Ratios
| Murphy USA (MUSA) | PBF Energy Inc. Class A (PBF) | Exxon Mobil (XOM) | Valero Energy (VLO) | Phillips 66 (PSX) | |
|---|---|---|---|---|---|
|
Debt to Equity
|
0.00 | 0.26 | 0.00 | 0.36 | 0.51 |
|
Short term debt to equity ratio
|
0.03 | 0.02 | 0.02 | 0.04 | 0.03 |
|
Current Ratio
|
0.87 | 1.59 | 1.19 | 1.72 | 1.34 |
|
Quick Ratio
|
0.53 | 0.96 | 0.92 | 1.33 | 1.04 |
|
Interest Coverage
|
8.54 | 21.52 | 71.90 | 32.03 | 14.88 |
Operating Efficiency Ratios
| Murphy USA (MUSA) | PBF Energy Inc. Class A (PBF) | Exxon Mobil (XOM) | Valero Energy (VLO) | Phillips 66 (PSX) | |
|---|---|---|---|---|---|
|
Debtors to sales (%)
|
1.62 | 5.33 | 17.14 | 10.04 | 7.80 |
|
Asset Turnover
|
3.94 | 2.00 | 0.70 | 1.83 | 1.69 |
|
Receivable days
|
5.13 | 14.52 | 49.75 | 30.64 | 28.74 |
|
Inventory Days
|
8.08 | 31.50 | 35.87 | 23.90 | 13.21 |
|
Payable days
|
13.72 | 9.39 | 69.87 | 34.61 | 27.85 |
|
Cash Conversion Cycle
|
-0.51 | 36.64 | 15.75 | 19.93 | 14.10 |