| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| CASYCasey's General Stores, Inc. | 25.41B | 685.59 | 46.83 | 7.25% | 3.58% | 15.94% | 2.3% | 0.84 |
| ARKOArko Corp. | 712.83M | 6.43 | 42.87 | -12.47% | 0.46% | 13.22% | 0.43 | |
| CARTInstacart (Maplebear Inc.) | 9.96B | 37.51 | 23.74 | 11.05% | 14.15% | 14.08% | 6.26% | 0.01 |
| MUSAMurphy USA Inc. | 7.25B | 390.74 | 16.21 | -5.97% | 2.43% | 75.48% | 5.37% | 2.82 |
| WNWMeiwu Technology Company Limited | 97.58M | 1.54 | 0.17 | -98.56% | -98.35% | -18.57% | 0.02 | |
| WBUYWEBUY GLOBAL Ltd. Ordinary Shares | 96.56M | 1.06 | -8.15 | -5.48% | -15.11% | -43.37% | 0.60 |
Analyze head-to-head performance against top industry competitors across valuation, growth, and profitability metrics.
| Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 1.94B | 3.04B | 4.06B | 4.13B | 4.01B | 7.42B | 9.14B | 9.41B | 8.73B | 7.64B |
| Revenue Growth % | 11.8% | 56.92% | 33.66% | 1.57% | -2.87% | 84.96% | 23.26% | 2.95% | -7.23% | -12.47% |
| Cost of Goods Sold | 1.55B | 2.96B | 3.92B | 3.99B | 3.75B | 7.05B | 8.72B | 8.99B | 8.33B | 0 |
| COGS % of Revenue | 79.76% | 97.48% | 96.53% | 96.69% | 93.56% | 95.05% | 95.42% | 95.5% | 95.45% | - |
| Gross Profit | 392.33M | 76.71M | 141.2M | 136.77M | 258.36M | 367.48M | 418.55M | 423.63M | 397.22M | 0 |
| Gross Margin % | 20.24% | 2.52% | 3.47% | 3.31% | 6.44% | 4.95% | 4.58% | 4.5% | 4.55% | - |
| Gross Profit Growth % | 23.06% | -80.45% | 84.06% | -3.14% | 88.9% | 42.23% | 13.9% | 1.21% | -6.24% | -100% |
| Operating Expenses | 374.27M | 46.03M | 105.29M | 135.45M | 178.05M | 225.4M | 251.54M | 305.62M | 303.19M | 785.36M |
| OpEx % of Revenue | 19.31% | 1.51% | 2.59% | 3.28% | 4.44% | 3.04% | 2.75% | 3.25% | 3.47% | 10.27% |
| Selling, General & Admin | 366.87M | 46.03M | 62.02M | 69.31M | 94.42M | 124.67M | 139.97M | 165.29M | 162.92M | 165.71M |
| SG&A % of Revenue | 18.93% | 1.51% | 1.53% | 1.68% | 2.35% | 1.68% | 1.53% | 1.76% | 1.87% | 2.17% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 0 | 0 | 43.27M | 66.14M | 83.62M | 100.73M | 111.57M | 140.33M | 140.27M | 619.65M |
| Operating Income | 25.46M | 30.69M | 35.91M | 1.32M | 80.31M | 142.08M | 167.01M | 118.01M | 94.03M | 102.3M |
| Operating Margin % | 1.31% | 1.01% | 0.88% | 0.03% | 2% | 1.92% | 1.83% | 1.25% | 1.08% | 1.34% |
| Operating Income Growth % | 6.6% | 20.53% | 17.03% | -96.31% | 5966.01% | 76.91% | 17.55% | -29.34% | -20.33% | 8.8% |
| EBITDA | 53.71M | 68.87M | 89.73M | 63.73M | 154.71M | 239.28M | 268.77M | 245.61M | 226.44M | 236.75M |
| EBITDA Margin % | 2.77% | 2.26% | 2.21% | 1.54% | 3.86% | 3.23% | 2.94% | 2.61% | 2.59% | 3.1% |
| EBITDA Growth % | 12.81% | 28.22% | 30.28% | -28.98% | 142.77% | 54.66% | 12.32% | -8.62% | -7.81% | 4.55% |
| D&A (Non-Cash Add-back) | 28.25M | 38.19M | 53.81M | 62.4M | 74.4M | 97.19M | 101.75M | 127.6M | 132.41M | 134.45M |
| EBIT | 25.46M | 21.27M | 45.93M | 2.77M | 82.08M | 145.09M | 170.19M | 138.29M | 124.62M | 0 |
| Net Interest Income | 0 | 0 | -19.93M | -41.81M | -49.91M | -71.21M | -59.41M | -71.24M | -67.16M | 0 |
| Interest Income | 12.95M | 19.91M | 10.02M | 1.45M | 1.77M | 3M | 3.18M | 20.27M | 30.59M | 0 |
| Interest Expense | 0 | 0 | 29.95M | 43.26M | 51.67M | 74.21M | 62.58M | 91.52M | 97.75M | -92.86M |
| Other Income/Expense | -20.34M | -39.22M | -19.93M | -42.32M | -51.17M | -71.02M | -59.48M | -71.28M | -67.04M | -73.32M |
| Pretax Income | 5.12M | -8.53M | 15.98M | -40.99M | 29.14M | 71.06M | 107.53M | 46.73M | 26.99M | 28.98M |
| Pretax Margin % | 0.26% | -0.28% | 0.39% | -0.99% | 0.73% | 0.96% | 1.18% | 0.5% | 0.31% | 0.38% |
| Income Tax | 2.51M | -9.73M | -7.93M | 6.17M | -1.5M | 11.63M | 35.56M | 12.17M | 6.14M | -6.34M |
| Effective Tax Rate % | -106.15% | 68.32% | 68.61% | 106.21% | 47.05% | 83.31% | 66.72% | 73.54% | 77.24% | 121.89% |
| Net Income | -5.43M | -5.83M | 10.97M | -43.54M | 13.71M | 59.2M | 71.75M | 34.37M | 20.84M | 35.32M |
| Net Margin % | -0.28% | -0.19% | 0.27% | -1.05% | 0.34% | 0.8% | 0.78% | 0.37% | 0.24% | 0.46% |
| Net Income Growth % | -397.86% | -7.35% | 288.13% | -497.04% | 131.49% | 331.79% | 21.2% | -52.1% | -39.35% | 69.44% |
| Net Income (Continuing) | -5.43M | 1.2M | 23.91M | -47.16M | 30.64M | 59.43M | 71.98M | 34.57M | 20.84M | 35.32M |
| Discontinued Operations | 0 | -11K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 106.26M | 133.69M | 134.77M | 129.12M | -161K | 224K | 56K | 16K | 0 | 0 |
| EPS (Diluted) | -0.01 | -0.01 | 0.01 | -0.11 | 0.07 | 0.42 | 0.53 | 0.24 | 0.13 | 0.15 |
| EPS Growth % | - | - | - | -869.23% | 164.55% | 491.55% | 26.19% | -54.72% | -45.83% | 15.38% |
| EPS (Basic) | -0.01 | -0.01 | 0.01 | -0.11 | 0.07 | 0.43 | 0.54 | 0.24 | 0.13 | 0.15 |
| Diluted Shares Outstanding | 592.33M | 759.43M | 766.18M | 442.33M | 442.33M | 125.44M | 123.22M | 119.61M | 116.95M | 114.98M |
| Basic Shares Outstanding | 592.33M | 767.31M | 766.19M | 442.23M | 442.23M | 124.41M | 121.48M | 118.78M | 116.14M | 113.31M |
| Dividend Payout Ratio | - | - | - | - | - | - | 15.18% | 41.53% | 67.23% | - |
| Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 206.71M | 247.21M | 271.86M | 290.11M | 609.41M | 683.62M | 747.13M | 749.11M | 722.21M | 717.74M |
| Cash & Short-Term Investments | 40.95M | 35.09M | 47.37M | 32.12M | 311.43M | 310.95M | 300.93M | 222.01M | 267.09M | 311.47M |
| Cash Only | 40.95M | 35.09M | 47.37M | 32.12M | 311.43M | 252.14M | 298.53M | 218.12M | 261.76M | 305M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 58.81M | 2.4M | 3.89M | 5.33M | 6.46M |
| Accounts Receivable | 19.58M | 28.11M | 56.8M | 59.84M | 49.42M | 118.3M | 163.88M | 200.27M | 142.24M | 87.33M |
| Days Sales Outstanding | 3.69 | 3.37 | 5.1 | 5.29 | 4.5 | 5.82 | 6.54 | 7.77 | 5.95 | 4.17 |
| Inventory | 93.81M | 110.31M | 141.85M | 157.75M | 205.9M | 197.84M | 221.95M | 250.59M | 231.22M | 190.71M |
| Days Inventory Outstanding | 22.15 | 13.58 | 13.2 | 14.42 | 20.03 | 10.24 | 9.29 | 10.18 | 10.13 | - |
| Other Current Assets | 52.36M | 73.71M | 19.35M | 33.81M | 31.52M | 43.42M | 44.83M | 54.84M | 56.61M | 128.23M |
| Total Non-Current Assets | 513.78M | 560.65M | 806.14M | 1.56B | 2.13B | 2.26B | 2.51B | 2.9B | 2.9B | 2.82B |
| Property, Plant & Equipment | 326.88M | 354.08M | 538.9M | 1.34B | 1.65B | 1.81B | 2.03B | 2.29B | 2.29B | 2.22B |
| Fixed Asset Turnover | 5.93x | 8.59x | 7.54x | 3.08x | 2.43x | 4.11x | 4.50x | 4.11x | 3.81x | 3.44x |
| Goodwill | 96.16M | 100.66M | 103.77M | 133.95M | 173.94M | 197.65M | 217.3M | 292.17M | 299.97M | 299.97M |
| Intangible Assets | 19.55M | 20.04M | 34.29M | 24.97M | 218.13M | 185.99M | 197.12M | 214.55M | 182.35M | 160.14M |
| Long-Term Investments | 4.7M | 4.73M | 37.97M | 3.77M | 36.09M | 3M | 2.92M | 2.88M | 3.01M | 0 |
| Other Non-Current Assets | 66.5M | 81.13M | 39.98M | 53.77M | 10.2M | 24.64M | 36.85M | 49.38M | 53.63M | 69.72M |
| Total Assets | 720.49M | 807.86M | 1.08B | 1.85B | 2.74B | 2.94B | 3.26B | 3.65B | 3.62B | 3.53B |
| Asset Turnover | 2.69x | 3.76x | 3.77x | 2.23x | 1.46x | 2.52x | 2.81x | 2.58x | 2.41x | 2.16x |
| Asset Growth % | 73.49% | 12.13% | 33.44% | 71.37% | 48.31% | 7.39% | 10.63% | 12.14% | -0.81% | -2.37% |
| Total Current Liabilities | 193.69M | 242.91M | 279.35M | 340.48M | 387.05M | 408.43M | 446.43M | 486.22M | 445.49M | 433.03M |
| Accounts Payable | 90.92M | 0 | 120.37M | 128.83M | 155.71M | 172.92M | 217.37M | 213.66M | 190.21M | 156.62M |
| Days Payables Outstanding | 21.47 | - | 11.2 | 11.78 | 15.15 | 8.95 | 9.09 | 8.68 | 8.33 | - |
| Short-Term Debt | 34.38M | 65.08M | 72.81M | 101.95M | 97.7M | 40.38M | 11.94M | 16.79M | 12.94M | 114.84M |
| Deferred Revenue (Current) | 0 | 0 | 8.06M | 9.29M | 11.33M | 11.65M | 12.1M | 13.13M | 18.2M | 0 |
| Other Current Liabilities | 68.39M | 69.57M | 68.86M | 3.32M | 90.38M | 12.27M | 17.67M | 144.39M | -5.07M | 161.58M |
| Current Ratio | 1.07x | 1.02x | 0.97x | 0.85x | 1.57x | 1.67x | 1.67x | 1.54x | 1.62x | 1.66x |
| Quick Ratio | 0.58x | 0.56x | 0.47x | 0.39x | 1.04x | 1.19x | 1.18x | 1.03x | 1.10x | 1.22x |
| Cash Conversion Cycle | 4.37 | - | 7.1 | 7.94 | 9.38 | 7.11 | 6.73 | 9.27 | 7.74 | - |
| Total Non-Current Liabilities | 358.39M | 347.04M | 574.48M | 1.31B | 2.06B | 2.18B | 2.43B | 2.79B | 2.8B | 2.73B |
| Long-Term Debt | 255.74M | 238.77M | 180.6M | 218.68M | 708.8M | 676.63M | 740.04M | 828.65M | 868.05M | 0 |
| Capital Lease Obligations | 0 | 0 | 205.91M | 1.02B | 1.2B | 1.31B | 1.44B | 1.61B | 1.62B | 0 |
| Deferred Tax Liabilities | 0 | 0 | 49.99M | 1.04M | 2.82M | 2.55M | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 102.65M | 108.27M | 89.34M | 51.2M | 126.78M | 171M | 217.14M | 351.31M | 279.2M | 2.73B |
| Total Liabilities | 552.08M | 589.95M | 853.83M | 1.65B | 2.45B | 2.59B | 2.87B | 3.27B | 3.24B | 3.17B |
| Total Debt | 290.12M | 303.85M | 459.33M | 1.38B | 2.01B | 2.08B | 2.26B | 2.53B | 2.58B | 114.84M |
| Net Debt | 249.17M | 268.77M | 411.95M | 1.35B | 1.7B | 1.83B | 1.96B | 2.31B | 2.32B | -190.17M |
| Debt / Equity | 1.72x | 1.39x | 2.05x | 7.09x | 6.89x | 5.88x | 5.93x | 6.73x | 6.86x | 0.43x |
| Debt / EBITDA | 5.40x | 4.41x | 5.12x | 21.68x | 12.97x | 8.70x | 8.40x | 10.30x | 11.41x | 0.49x |
| Net Debt / EBITDA | 4.64x | 3.90x | 4.59x | 21.18x | 10.96x | 7.64x | 7.29x | 9.41x | 10.25x | -0.80x |
| Interest Coverage | - | - | 1.20x | 0.03x | 1.55x | 1.91x | 2.67x | 1.29x | 0.96x | - |
| Total Equity | 168.41M | 217.91M | 224.17M | 194.89M | 291.42M | 353.68M | 380.89M | 376.12M | 376.87M | 267.24M |
| Equity Growth % | 126.36% | 29.39% | 2.87% | -13.06% | 49.53% | 21.36% | 7.69% | -1.25% | 0.2% | -29.09% |
| Book Value per Share | 0.28 | 0.29 | 0.29 | 0.44 | 0.66 | 2.82 | 3.09 | 3.14 | 3.22 | 2.32 |
| Total Shareholders' Equity | 62.15M | 84.22M | 89.4M | 65.77M | 291.58M | 353.45M | 380.83M | 376.1M | 376.87M | 267.24M |
| Common Stock | 1.88M | 2.2M | 2.73M | 6K | 12K | 12K | 12K | 12K | 12K | 11K |
| Retained Earnings | -18.93M | -22.57M | -5.13M | -43.36M | -29.65M | 26.65M | 81.75M | 96.1M | 97.18M | 100.55M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | -40.04M | -74.13M | -106.12M | 0 |
| Accumulated OCI | -282.39K | 6.23M | -76K | 4.44M | 9.12M | 9.12M | 9.12M | 9.12M | 9.12M | 9.12M |
| Minority Interest | 106.26M | 133.69M | 134.77M | 129.12M | -161K | 224K | 56K | 16K | 0 | 0 |
| Dec 2016 | Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | Dec 2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | 37.67M | 27.51M | 58.5M | 43.3M | 173.84M | 159.19M | 209.26M | 136.09M | 221.86M | -4.17M |
| Operating CF Margin % | 1.94% | 0.9% | 1.44% | 1.05% | 4.33% | 2.15% | 2.29% | 1.45% | 2.54% | -0.05% |
| Operating CF Growth % | -6.17% | -26.98% | 112.67% | -25.99% | 301.51% | -8.43% | 31.45% | -34.96% | 63.02% | -101.88% |
| Net Income | -5.45M | -5.82M | 23.46M | -47.16M | 30.12M | 59.43M | 71.98M | 34.37M | 20.84M | 22.74M |
| Depreciation & Amortization | 28.25M | 38.19M | 53.81M | 62.4M | 74.4M | 97.19M | 101.75M | 127.6M | 132.41M | 874K |
| Stock-Based Compensation | 0 | 764.74K | 490K | 516K | 1.89M | 5.8M | 12.16M | 15.02M | 1.69M | 1.29M |
| Deferred Taxes | 0 | -6.1M | -9.78M | 4.3M | -4.75M | 4.85M | 22.3M | -4.68M | -12.8M | -396K |
| Other Non-Cash Items | 14.36M | 99.55M | -34.86M | 9.86M | 16.96M | 12.02M | 6.6M | 10.52M | 3.36M | -28.69M |
| Working Capital Changes | 498.6K | -12.74M | 25.38M | 13.38M | 55.22M | -20.1M | -5.53M | -46.73M | 76.34M | 0 |
| Change in Receivables | -7.59M | -8.36M | 6.45M | -1.69M | -24.01M | -16M | -50.23M | 0 | 38.06M | 0 |
| Change in Inventory | -3.69M | -6.96M | -7.35M | -7.3M | 6.62M | -21.82M | -6.85M | 0 | 22.69M | 0 |
| Change in Payables | 0 | 6.12M | 6.31M | 8.83M | 26.89M | 16.81M | 31.64M | -6.17M | -24.17M | 0 |
| Cash from Investing | -126.75M | -54.37M | -104.65M | -73.04M | -407.55M | -171.78M | -175.49M | -296.82M | -114.86M | 0 |
| Capital Expenditures | -42.09M | -39.23M | -51.62M | -58.26M | -44.68M | -226.21M | -98.59M | -111.16M | -113.91M | 0 |
| CapEx % of Revenue | 2.17% | 1.29% | 1.27% | 1.41% | 1.11% | 3.05% | 1.08% | 1.18% | 1.3% | - |
| Acquisitions | -55.14M | 1.55M | -71.37M | -33.59M | -363.99M | -203.07M | -423.73M | -495.87M | -2.68M | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -29.52M | -16.64M | 18.34M | 18.81M | 1.11M | 311.72M | 287.9M | 310.21M | 1.74M | 0 |
| Cash from Financing | 119.18M | 22.44M | 45.84M | 31.69M | 491.05M | -26.38M | 10.55M | 85.36M | -56M | -18.39M |
| Debt Issued (Net) | 0 | 8.29M | 54.56M | 57.85M | 413.27M | -11.65M | 73.39M | 152.39M | 16.26M | 0 |
| Equity Issued (Net) | 0 | 1000K | 0 | 0 | 1000K | 0 | -1000K | -1000K | -1000K | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | -5.89M | -16.64M | -20.02M | -19.77M | -13.62M |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | -40.04M | -33.69M | -31.99M | -27.96M |
| Other Financing | 119.18M | -5.98M | -8.72M | -26.15M | -77.1M | -8.84M | -6.15M | -13.31M | -20.51M | -4.77M |
| Net Change in Cash | 29.22M | -5.64M | -1.71M | 3.21M | 260.21M | -40.43M | 44.23M | -75.35M | 50.99M | -22.56M |
| Free Cash Flow | -4.41M | -11.72M | 6.88M | -14.96M | 129.17M | -67.26M | 110.48M | 24.89M | 107.94M | -4.17M |
| FCF Margin % | -0.23% | -0.39% | 0.17% | -0.36% | 3.22% | -0.91% | 1.21% | 0.26% | 1.24% | -0.05% |
| FCF Growth % | -114.95% | -165.54% | 158.72% | -317.41% | 963.18% | -152.07% | 264.27% | -77.48% | 333.77% | -103.86% |
| FCF per Share | -0.01 | -0.02 | 0.01 | -0.03 | 0.29 | -0.54 | 0.90 | 0.21 | 0.92 | -0.04 |
| FCF Conversion (FCF/Net Income) | -6.94x | -4.72x | 5.33x | -0.99x | 12.68x | 2.69x | 2.92x | 3.96x | 10.64x | -0.12x |
| Interest Paid | 0 | 0 | 26.81M | 30.62M | 40.03M | 51.49M | 57.65M | 82.48M | 92.1M | 0 |
| Taxes Paid | 0 | 0 | 1.83M | 2.78M | 1.16M | 14.91M | 6.75M | 29.46M | 10.42M | 0 |
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -4.47% | -3.02% | 4.96% | -20.78% | 5.64% | 18.35% | 19.53% | 9.08% | 5.54% | 10.97% |
| Return on Invested Capital (ROIC) | 6.01% | 5.09% | 4.8% | 0.09% | 3.41% | 5.11% | 5.54% | 3.52% | 2.62% | 5.53% |
| Gross Margin | 20.24% | 2.52% | 3.47% | 3.31% | 6.44% | 4.95% | 4.58% | 4.5% | 4.55% | - |
| Net Margin | -0.28% | -0.19% | 0.27% | -1.05% | 0.34% | 0.8% | 0.78% | 0.37% | 0.24% | 0.46% |
| Debt / Equity | 1.72x | 1.39x | 2.05x | 7.09x | 6.89x | 5.88x | 5.93x | 6.73x | 6.86x | 0.43x |
| Interest Coverage | - | - | 1.20x | 0.03x | 1.55x | 1.91x | 2.67x | 1.29x | 0.96x | - |
| FCF Conversion | -6.94x | -4.72x | 5.33x | -0.99x | 12.68x | 2.69x | 2.92x | 3.96x | 10.64x | -0.12x |
| Revenue Growth | 11.8% | 56.92% | 33.66% | 1.57% | -2.87% | 84.96% | 23.26% | 2.95% | -7.23% | -12.47% |
Explore detailed financial history, valuation models, and returns analysis
DCF models, peer multiples & analyst estimates
Historical returns with dividends reinvested
Yield, growth, payout safety & DRIP calculator
EPS trends, net income & profitability analysis
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of valuation, profitability & efficiency metrics