NYSE: WES - Western Midstream Partners, LP

Rentabilidade por seis meses: +2.23%
Rendimento de dividendos: +8.09%
Setor: Energy

Relatórios Western Midstream Partners, LP

Capitalização

IFRS
Relatórios Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Média de 5 anos CAGR 5
Капитализация, млрд $
13.19 7.95 9.23 8.1 11.51 8.57 9.79 10.72 10.32 10.52
Выручка, млрд $
1.56 1.8 2.25 1.99 2.75 2.77 2.88 3.25 3.11 3.11
Чистая прибыль, млрд $
0.088 0.346 0.377 0.3694 0.6972 0.527 0.9163 1.22 0.9985 1.02
EV, млрд $
18.49 13.8 12.65 10.78 16.51 12.96 14.95 16.71 18.36 18.36
EBIT, млрд $
0.5021 0.7284 0.7308 0.5493 1.23 1.53 1.34 1.59 1.4 1.29
EBITDA, млрд $
0.4268 0.987 1.01 0.8868 1.62 2.02 1.92 2.17 2 1.89
Баланс стоимость, млрд $
3.49 4.11 3.94 3.5 3.35 2.9 3.1 3.11 2.9 2.9
FCF, млрд $
0.064 0.433 0.222 -0.1772 0.1353 1.21 1.45 1.21 0.9263 0.9653
Операционный денежный поток, млрд $
0.6668 0.9131 1.04 1.02 1.32 1.64 1.77 1.7 1.66 1.7
Операционная прибыль, млрд $
0.42 0.64 0.635 0.6254 1.23 1.53 1.34 1.59 1.38 1.29
Операционные расходы, млрд $
0.3686 0.3974 0.4135 0.5215 0.8172 0.805 0.8411 0.9271 0.7998 0.2891
CAPEX, млрд $
0.602 0.48 0.675 1.19 1.19 0.4231 0.3137 0.4872 0.7352 0.7352


Balanço Patrimonial

IFRS
Relatórios Anual Trimestral
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Média de 5 anos CAGR 5
Наличность, млрд $
0.0997 0.3591 0.0796 0.0921 0.1 0.4449 0.202 0.2867 0.2728 0.2728
Short Term Investments $
0.2436 0.6345 0.6189 0.5942 0.5662 0.8453 1.29 1.22
Long term investments $
0.6345 0.8789 0.8542 0.8262 1.11 1.55 1.22 1.17 0.9447 0.9045
Total Receivables $
0.1829 0.2265 0.1619 0.2312 0.2723 0.4712 0.4671 0.5903 0.6813 0.6813
Total Current Assets $
0.289 0.5956 0.2552 0.3358 0.4024 0.9431 0.6848 0.9004 0.9924 0.9924
Чистые активы, млрд $
3.49 5.16 3.94 0.3358 0.4024 0.9431 0.6848 8.54 0.7353 8.54
Активы, млрд $
7.3 7.74 8.02 9.24 12.35 11.83 11.27 11.27 12.47 12.47
Short Term Debt $
2.69 3.09 3.46 0.028 0.0079 0.4389 0.5059 0.2261 0.629 0.629
Long Term Debt $
2.71 3.12 3.49 4.79 7.95 7.42 6.4 6.57 7.25 7.25
Задолженность, млрд $
5.81 6.69 4.07 5.73 9 8.93 8.18 8.16 9.44 9.44
Чистый долг, млрд $
5.3 5.85 6.88 4.72 7.85 6.97 6.2 6.5 7.69 7.69
Долг, млрд $
5.4 6.21 3.49 4.82 7.95 7.42 6.4 6.79 7.96 7.88
Interest income $
0.0912 0.0169 0.0169 0.0169 0.0169 0.0117 0.3765 0.3339
Расходы на обслуживание долга $
0.1081 0.1091 0.1446 0.1769 0.3033 0.3801 0.3765 0.3339 0.3482 0.3619
Чист. проц. доходы, млрд $
-0.0997 0.0169 0.0169 0.0169 0.0117 0.3765 0.3339 0.3302 0.3339
Goodwill $
0.3844 0.3897 0.4176 0.4162 0.4162 0.4458 0.0048 0.0048 0.0048 0.0048
Амортизация, млрд $
0.2442 0.2729 0.2909 0.3375 0.3841 0.4911 0.5815 0.5824 0.6007 0.6007
Себестоимость, млрд $
0.7726 0.7671 1.2 0.7695 0.9275 0.6792 0.8739 1 0.9271 1.53
Товарно материальные запасы $
0.0024 0.0071 0.0108 0.0064 0.0244 0.000882 0.0034 0.0038 0.0026 0.0026


Promoção

IFRS
Relatórios Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média de 5 anos CAGR 5
EPS 0.39 1.53 1.72 1.69 1.68 1.21 2.22 3.07 2.6 2.66
Цена акции ао 42.35 37.16 27.73 19.69 13.82 26.49 29.26 38.43 39.87 39.87
Число акций ао, млн 219 219 218 218 415 435 412 396.24 384.41 384.41
FCF/акцию 3.56 1.98 4.05 -0.8094 0.3253 2.79 3.53 3.06 2.41 2.51


Eficiência

IFRS
Relatórios Anual Trimestral
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média da indústria Média de 5 anos CAGR 5
ROE, % 7.42 31.72 35.71 9.92 20.36 16.89 30.59 39.24 33.25 35.28 21.87
ROA, % 1.28 4.63 4.78 4.28 6.46 4.36 7.93 10.8 8.41 8.2 9.35
ROIC, % 3.78 10.73 11.35 10.2 11 7.97 11.35 22.19 18.56 12.11 11.02
ROS, % 28.41 32.2 36.92 32.57 44.15 37.43 32.14 32.91 32.91 32.91 11.51
ROCE, % 17.72 18.53 6.31 10.38 14.06 13.19 15.33 12.54 42.57 42.57 31.80
Ebit margin, % 44.84 55.11 47.48 48.88 45.09 41.51 41.51
Рентаб EBITDA, % 54.18 44.75 44.56 58.82 72.82 66.66 66.79 64.42 60.85 60.85 27.36
Чистая рентаб, % 26.9 35.5 28.3 18.56 25.39 19.01 31.85 37.43 32.14 32.91 12.01
Operation Margin, % 33 37.45 44.84 31.7 46.44 48.83 44.41 41.51 41.51 41.51 18.29
Чистая процентная маржа, % 14.76 17.5 5.52 18.54 16.75 18.56 24.12 18.61 31.16 34.34 10.16
Доходность FCF, % -9.62 5.91 5.45 9.57 -2.34 1.09 27.5 17.98 12.09 9.36


Chances

IFRS
Relatórios Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Média da indústria Média de 5 anos CAGR 5
P/E
29.5 42 22.5 16.39 12.42 11.36 9.56 8.39 10.69 10.44 14.54
P/BV
6.3 8.7 7.6 1.73 2.59 2.07 2.83 3.29 3.52 3.52 2.00
P/S
5.5 6.1 3.8 3.04 3.15 2.16 3.04 3.14 3.44 3.44 1.52
P/FCF
12.23 7.3 5.44 4.46 6.27 8.27 8.66 10.9 10.9 10.9 433.10
E/P
0.041 0.0489 0.0562 0.1194 0.1133 0.1212 0.0991 0.0972 0.0972 0.0972 0.16
EV/EBITDA
43.32 14.12 12.57 12.15 10.22 6.42 7.8 7.69 9.18 9.71 6.06
EV/EBIT
13.41 8.5 10.96 10.51 13.11 14.24 14.24 14.24
EV/S
7.15 6.17 7.38 4.26 5.14 5.14 5.91 5.91 5.91 5.91 1.73
EV/FCF
72.25 -69.31 149.87 9.74 10.18 13.76 19.83 19.02 19.02 19.02 428.12
Debt/EBITDA
3.47 5.43 4.92 3.67 3.34 3.12 3.98 4.17 4.17 4.17 1.65
Netdebt/Ebitda
6.9 4.38 6.03 7.31 4.51 2.99 3.84 4.07 4.07 4.07 1.06
Debt/Ratio
0.87 0.8 0.74 0.67 0.73 0.602 0.6383 0.6321 0.6321 0.6321 0.22
Debt/Equity
1.76 2.6 2.74 2.75 2.64 2.18 2.75 0.9232 0.9232 0.9232 0.81
Debt/Net Income
18.47 13.03 11.42 14.9 7.54 5.58 7.97 7.71 7.71 7.71 3.40
Бета
3.86 3.51 2.71 0.3206 0.6122 1.14 1.14 0.04
Индекс Альтмана
1.5 2.53 2.63 2.06 1.66 2.23 2.7 2.47 2.47 2.47 2.73


Dividendos

IFRS
Relatórios Anual Trimestral
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM Média da indústria Média de 5 anos CAGR 5
Див.выплата, млрд
0.3065 0.442 0.5025 0.9691 0.6958 0.5338 0.7358 0.9784 0.9784 1.31
Дивиденд
1.69 1.99 2.27 2.42 1.53 1.25 2 2.57 3.5 3.5
Див доход, ао, %
3.98 5.36 8.19 11.62 11.17 5.89 7.39 8.95 8.78 8.09 4.05
Дивиденды / прибыль, %
106.5 162.6 116.9 136.01 138.99 132.03 58.25 60.45 97.99 95.72 61.25


Pague pela sua assinatura

Mais funcionalidades e dados para análise de empresas e portfólio estão disponíveis por assinatura

Inscrever-se

Descansar

IFRS
Relatórios Anual
2018 2019 2020 2021 2022 2023 2024 CAGR 5
Всего задолженность
0.5369 0.486 0.9609
Персонал, чел
1045 1127 2022 1377