Murphy Oil Corporation

NYSE
MUR
Stock
Yield per half year: -7.78%
Dividend yield: 4.32%
Sector: Energy

Reporting Murphy Oil Corporation

Capitalization

2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
8.79 3.86 5.35 5.4 3.84 4.1 5.12 5.98 6.38 7.08 5.08 10.69
Выручка, млрд $
1.81 2.1 2.59 2.82 1.75 2.8 4.22 3.45 3.03 3.03 3.05 11.60
Чистая прибыль, млрд $
-0.276 -0.312 0.4111 0.1888 -1.26 0.0488 0.965 0.6616 0.4072 0.4072 0.1645 -179.78
EV, млрд $
5.98 7.31 6.88 7 4.53 6.04 9.17 8.61 6.11 6.11 6.89 6.17
EBIT, млрд $
-0.1729 0.2528 0.4323 0.4453 -0.2931 1.02 1.6 1.03 0.3795 0.3795 0.7473 -205.30
EBITDA, млрд $
0.709 1.21 0.6178 1.63 0.6941 1.82 2.44 1.95 1.25 1.25 1.63 12.49
OIBDA, млрд $
0.6371 2.1 3.06 2.33 0.8497 0.8497 1.80 5.93
Баланс стоимость, млрд $
5.73 5.25 4.83 5.44 4.39 4.32 4.99 5.36 5.19 5.19 4.85 3.40
FCF, млрд $
-0.326 0.131 -0.678 -0.9937 -0.0701 0.734 1.05 0.6472 1.73 1.73 0.8182 -289.87
Операционный денежный поток, млрд $
0.6008 1.14 1.22 1.56 0.8027 1.42 2.17 1.75 1.73 1.73 1.57 16.60
Операционная прибыль, млрд $
-0.218 0.283 0.6297 0.4453 -0.2931 1.02 1.59 1.04 0.0116 0.0116 0.6737 -152.42
Операционные расходы, млрд $
0.4138 0.3882 0.3646 0.3683 0.2689 0.2376 0.4481 1.58 0.937 0.937 0.6943 28.36
CAPEX, млрд $
0.927 1.01 1.9 2.56 0.8728 0.6882 1.11 1.1 0.9082 0.9082 0.9358 0.80


Balance sheet

2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.8728 0.965 0.3874 0.3068 0.3106 0.5212 0.492 0.3171 0.4236 0.4236 0.4129 6.40
Short Term Investments $
0.4203 0.779 0.6166 0.5321 0.1156 0.3748 0.4613 0.1733 0.1115 0.8839 0.4010 18.72
Total Receivables $
0.3571 0.2435 0.3319 0.4267 0.262 0.2582 0.3912 0.344 0.2725 0.2725 0.3056 0.79
Total Current Assets $
1.56 1.37 0.8798 0.9744 1 0.8809 0.9723 0.7522 0.7853 0.7853 0.8781 -4.72
Чистые активы, млрд $
5.31 4.92 4.62 0.8798 0.9744 1 0.8809 9.17 0.8018 9.17 2.57 -3.82
Активы, млрд $
10.3 9.86 11.05 11.72 10.62 10.3 10.31 9.77 9.67 9.67 10.13 -1.86
Short Term Debt $
0.5698 0.0099 0.0106 0.0923 0.1038 0.1401 0.2211 0.2086 0.2541 0.2541 0.1855 19.61
Long Term Debt $
2.42 2.91 3.23 2.8 2.99 2.47 1.82 1.33 1.27 1.27 1.98 -15.74
Задолженность, млрд $
5.38 5.24 5.85 5.91 6.23 5.98 5.16 4.22 4.33 4.33 5.18 -7.02
Чистый долг, млрд $
2.12 1.95 2.85 2.5 2.68 1.94 2.29 1.77 1.64 1.64 2.06 -9.36
Долг, млрд $
2.99 2.92 3.24 2.8 2.99 2.47 2.79 2.09 2.07 2.07 2.48 -7.09
Interest income $
0.0256 0.0629 0.068 0.0158 0.0225 0.1867 0.2385 0.1508 0.1229 57.02
Расходы на обслуживание долга $
0.1482 0.1818 0.1974 0.2418 0.1867 0.2385 0.1508 0.1124 0.1059 0.1059 0.1589 -10.72
Чист. проц. доходы, млрд $
-0.0853 0.068 0.0158 0.0225 0.1867 0.2385 0.1508 0.1423 0.1508 0.1482 44.61
Goodwill $
43.58 0.0442 0.0441 0.0515 0.0374 0.0407 0.0429 0.0419 0.0431 0.0403 0.0418 -0.20
Амортизация, млрд $
1.05 0.9577 0.9719 1.18 0.9872 0.7951 0.8364 0.9186 0.8658 0.8658 0.8806 -2.59
Себестоимость, млрд $
1.61 1.43 1.53 1.93 1.76 1.52 1.84 0.8273 2.02 2.02 1.59 2.79
Товарно материальные запасы $
0.1271 0.1051 0.0879 0.0761 0.0661 0.0542 0.0545 0.0545 0.0549 0.0549 0.0568 -3.65


Share

2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS -1.6 -1.81 2.36 1.15 -8.18 0.316 6.13 4.22 2.7 2.7 1.04 -180.12
Цена акции ао 31.13 31.05 23.39 26.8 12.1 39.48 42.66 30.26 24.41 24.41 29.78 15.07
Число акций ао, млн 172 172 174 164 153 154 157.47 156.65 151.03 151.03 154.43 -0.26
FCF/акцию -1.9 0.7567 -3.89 -6.03 -0.4564 4.76 6.68 4.13 11.45 11.45 5.31 -290.50


Efficiency

2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % -5.4 -6.54 8.7 3.68 -25.54 1.12 20.72 12.77 7.71 7.71 14.27 3.36 -178.70
ROA, % -2.53 -3.09 3.93 1.66 -11.24 0.466 9.36 6.59 4.19 4.19 6.32 1.87 -182.09
ROIC, % -22.6 -2.76 -2.1 7.74 16.21 -11.71 1.28 14.6 11.29 3.31 11.02 6.33 -6.98
ROS, % 3.42 16.71 7.22 -71.69 5.68 22.87 19.18 13.44 13.44 13.44 9.34 14.92 18.80
ROCE, % 5.47 4.24 4.13 -2.96 11.17 17.67 11.59 4.35 7.1 4.35 13.50 10.38 -8.66
Ebit margin, % 15.81 -78.85 9.37 37.89 29.96 12.53 12.53 12.53 20.46 5.98
Рентаб EBITDA, % 57.72 23.88 57.83 39.62 64.83 57.71 56.6 41.12 41.12 41.12 26.25 52.28 -8.70
Чистая рентаб, % -12 13.5 15.89 6.7 -71.66 1.74 22.87 19.18 13.44 13.44 9.84 -2.8860 -171.55
Operation Margin, % 13.51 26.84 18.44 -15.81 10.05 37.6 30.21 0.3825 0.3825 0.3825 13.58 15.72 -47.99
Чистая процентная маржа, % 21.15 17.12 -81.48 -15.25 -14.86 15.89 40.81 -65.58 -2.63 3.26 10.16 -5.2740 -29.27
Доходность FCF, % -5.74 -15.71 -8.45 2.43 -19.83 -25.91 -3.47 21.92 17.5 10.71 4.15 -183.80


Coefficients

2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
-14.03 -17.2 9.8 23.84 20.38 83.99 7.13 10.34 10.98 10.98 16.21 26.56 -11.64
P/BV
1.1 1.1 0.7752 0.7754 0.4217 0.9477 1.34 1.23 0.8369 0.8369 1.80 0.9553 14.69
P/S
2.7 2.6 1.56 1.6 1.06 1.46 1.63 1.98 1.48 1.48 1.42 1.52 6.90
P/FCF
32.07 -4.82 -3.93 -25.92 5.57 5.71 6.73 10.37 4.09 4.09 11.62 6.49 -5.99
E/P
-0.067 0.0772 0.0492 -0.6226 0.0146 0.1606 0.1038 0.0934 0.0575 0.0575 0.09 0.0860 31.54
EV/EBIT
15.71 -3.28 22.75 5.74 8.33 16.11 16.11 16.11 13.81 -6.67
EV/EBITDA
-17.24 6.03 11.14 4.3 6.53 3.33 3.77 4.41 4.91 4.91 6.67 4.59 -5.54
EV/S
3.15 3.16 2.28 2.74 1.94 2.17 2.5 2.02 2.02 2.02 1.75 2.13 0.81
EV/FCF
-22.26 -7.74 -6.46 -68.48 7.4 8.72 13.31 3.54 3.54 3.54 14.79 7.30 -13.71
Debt/EBITDA
2.41 5.24 1.72 4.3 1.36 1.14 1.07 1.66 1.66 1.66 1.94 1.38 4.07
Netdebt/Ebitda
1.72 1.91 1.79 -4.95 2.49 0.9421 0.9076 1.32 1.32 1.32 1.35 1.40 -11.92
Debt/Ratio
0.53 0.53 0.5 0.59 0.58 0.2703 0.2139 0.2137 0.2137 0.2137 0.22 0.2983 -18.10
Debt/Equity
1.13 1.21 1.08 1.48 1.38 0.5578 0.3895 0.3977 0.8098 0.3977 0.71 0.7070 -10.11
Debt/Net Income
-9.35 7.88 15.34 -2.46 53.44 2.89 3.16 5.07 5.07 5.07 5.00 13.93 -37.56
PEG
-5.8 -5.8 -5.8000 0.00
Бета
3.34 2.72 2.4 -0.3327 -3 -2.64 -2.64 -0.48 -0.1705 -199.40
Индекс Альтмана
1.53 1.4 1.49 0.69 0.992 2.83 4.31 4.97 4.49 4.49 3.42 3.52 35.25


Dividends

2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.245 0.1726 0.173 0.1637 0.096 0.0772 0.1282 0.171 0.18 0.1207 0.1305 13.40
Дивиденд
1 1 1 0.625 0.5 0.96 1.13 1.23 0.325 1.25 0.8290 -8.25
Див доход, ао, %
3.42 3.13 4.35 6.22 1.96 2.4 2.85 4.62 5.8 4.32 4.28 3.53 24.23
Дивиденды / прибыль, %
-74.88 -55.35 42.09 86.68 -7.65 158.36 13.29 25.84 44.2 44.2 82.57 46.81 -242.02
Dividend Coverage Ratio
4.39 3.96 4.1 1.36 4.78 3.83 -9.27 -1.6 3.37 3.37 0.2220 -6.75


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Other

2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
Всего задолженность
0.8461 0.9428 0.7163 -5.40
CAPEX/Выручка, %
49.82 24.57 26.4 31.94 29.99 29.99 -9.65
Персонал, чел
675 696 691 725 1.80