Plains GP Holdings LP (PAGP) Financials

$27.89

$-0.08 (-0.29%)

As on 10-Sep-2026 16:00EDT

Market cap

$6,498 Mln

Revenue (TTM)

$52,306 Mln

P/E Ratio

79.7

P/B Ratio

3.5

Div. Yield

5.9 %

Income Statement ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Operating Revenue	52,306.00	44,262.00	50,073.00	48,712.00	57,342.00	42,078.00
Cost of Revenue	49,647.00	41,587.00	46,586.00	45,582.00	54,144.00	39,281.00
Gross Profit	2,660.00	2,675.00	3,487.00	3,130.00	3,198.00	2,797.00
Operating Expenses	1,076.00	1,247.00	2,315.00	1,629.00	1,914.00	1,955.00
Operating Profit (EBIT)	1,584.00	1,428.00	1,172.00	1,501.00	1,284.00	842.00
Other Income	--	--	--	--	184.00	293.00
Profit before Tax	1,488.00	1,395.00	1,274.00	1,614.00	1,409.00	712.00
Provision for Tax	263.00	92.00	204.00	189.00	246.00	112.00
Profit after Tax (Net Income)	554.00	260.00	103.00	198.00	168.00	60.00
Minority Interest	-2,394.00	-1,426.00	-967.00	-1,149.00	-995.00	-540.00
Consolidated Profit	--	--	--	--	168.00	60.00

Liabilities ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Shareholder's Funds	1,580.00	1,345.00	1,351.00	14,972.00	14,638.00	12,810.00
Minority Interest	-2,394.00	--	--	--	--	--
Non-Current Liabilities	9,068.00	12,158.00	8,516.00	8,620.00	8,676.00	9,567.00
Current Liabilities	5,851.00	4,902.00	4,924.00	5,005.00	5,893.00	6,232.00
Total Liabilities	36,084.00	31,276.00	27,756.00	28,597.00	29,207.00	28,609.00

Assets ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Non-Current Assets	23,703.00	26,572.00	22,980.00	23,681.00	23,849.00	22,472.00
Current Assets	6,530.00	4,704.00	4,776.00	4,916.00	5,358.00	6,137.00
Total Assets	36,084.00	31,276.00	27,756.00	28,597.00	29,207.00	28,609.00
Total Debt*	8,635.00	11,488.00	7,934.00	8,025.00	8,754.00	9,220.00
Net Current Assets	679.00	-198.00	-148.00	-89.00	-535.00	-95.00

Cashflow ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Cash From Operating Activities	--	2,931.00	2,484.00	2,722.00	2,404.00	1,991.00
Cash Flow from Investing Activities	--	-3,364.00	-875.00	-702.00	-526.00	386.00
Cash from Financing Activities	--	399.00	-1,702.00	-1,971.00	-1,927.00	-1,979.00
Net Cash Inflow / Outflow	--	--	--	--	-49.00	398.00

Financials Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Adjusted EPS ($)	2.80	1.31	0.59	1.01	0.96	0.31
Cash EPS ($)	--	6.13	6.41	6.30	6.51	4.31
Adjusted Book Value ($)	--	6.79	7.68	76.58	83.89	66.03
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	14.80	14.11	13.92	13.78	10.26
Free Cash Flow per Share ($)	--	11.56	10.48	10.95	11.17	8.53

Profitability Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
ROCE (%)	--	2.35	0.64	0.85	0.74	0.29
ROE (%)	-125.81	19.29	1.26	1.34	1.22	0.53
ROA (%)	1.61	0.88	0.37	0.69	0.58	0.23
EBIT Margin (%)	3.26	4.21	3.31	4.11	3.16	2.70
Net Margin (%)	1.06	0.59	0.21	0.41	0.29	0.14
Cash Profit Margin (%)	--	--	--	--	--	--

Growth Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Revenue Growth (%)	9.43	-0.12	0.03	-0.15	0.36	0.81
EBIT Growth (%)	-1.04	12.44	-17.20	10.25	59.54	152.37
Net Profit Growth (%)	-99.78	152.43	-47.98	17.86	180.00	110.56
EPS Growth (%)	311.00	1.24	-0.42	0.05	2.11	1.10
Book Value Growth (%)	16.69	--	--	--	--	--

Valuation Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Price / Earnings	79.69	14.58	31.41	15.75	12.92	32.79
Price / Book Value	3.47	2.82	2.39	0.21	0.15	0.15
Dividend Yield (%)	5.90	--	--	--	--	--
EV/EBITDA	4.37	5.31	4.03	3.49	3.75	3.62
Close Price ($)	24.27	19.14	18.38	15.95	12.44	10.14
High Price ($)	26.15	22.31	20.10	16.70	13.42	12.96
Low Price ($)	16.69	16.61	15.79	11.79	9.39	8.25
Market Cap ($ Cr)	6,498.38	--	--	--	--	--

Solvency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debt to Equity	5.34	8.54	5.87	0.54	0.60	0.72
Short term debt to equity ratio	0.01	0.44	0.30	0.03	0.08	0.06
Current Ratio	1.12	0.96	0.97	0.98	0.91	0.98
Quick Ratio	1.10	0.92	0.88	0.87	0.79	0.86
Interest Coverage	3.70	3.99	4.34	5.18	4.48	2.68

Operating Efficiency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debtors to sales (%)	10.07	8.13	7.79	7.72	6.81	11.18
Asset Turnover	1.52	1.50	1.78	1.69	1.98	1.58
Receivable days	--	30.94	27.94	28.74	27.43	31.50
Inventory Days	--	2.85	3.87	5.12	5.10	6.65
Payable days	--	32.22	30.29	31.61	29.87	33.64
Cash Conversion Cycle	--	1.57	1.52	2.25	2.66	4.51

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

Income Statement ($ Mln)