Stock OKE ONEOK, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials ONEOK, Inc. Wiener Boerse

Equities

OKE

US6826801036

Oil & Gas Transportation Services

End-of-day quote Wiener Boerse
Other stock markets
 23:00:00 29/05/2024 BST 		5-day change 1st Jan Change
73.67 EUR -0.87% Intraday chart for ONEOK, Inc. -1.15% +15.51%
05-21 US Capital Advisors Adjusts Price Target on ONEOK to $84 From $82 MT
05-14 ONEOK Likely to Improve Gulf Coast Infrastructure With $280 Million NGL System Acquisition, UBS Says MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 31,258 17,056 26,203 29,365 40,907 47,275 - -
Enterprise Value (EV) 1 43,971 30,768 39,700 42,765 62,236 68,857 68,113 67,199
P/E ratio 24.6 x 27 x 17.5 x 17.1 x 12.8 x 16.3 x 14.7 x 13.7 x
Yield 4.66% 9.74% 6.36% 5.69% 5.44% 4.92% 5.09% 5.31%
Capitalization / Revenue 3.08 x 2 x 1.58 x 1.31 x 2.31 x 2.04 x 1.91 x 1.8 x
EV / Revenue 4.33 x 3.6 x 2.4 x 1.91 x 3.52 x 2.97 x 2.75 x 2.56 x
EV / EBITDA 17 x 11.3 x 11.7 x 11.8 x 11.9 x 11.1 x 10.3 x 9.78 x
EV / FCF -23.1 x -104 x 21.5 x 25.1 x 22 x 23.5 x 17.8 x 15.5 x
FCF Yield -4.32% -0.96% 4.66% 3.98% 4.54% 4.26% 5.62% 6.45%
Price to Book 5.02 x 2.83 x 4.36 x 4.52 x 2.48 x 2.83 x 2.74 x 2.65 x
Nbr of stocks (in thousands) 413,085 444,397 445,937 446,954 582,551 583,647 - -
Reference price 2 75.67 38.38 58.76 65.70 70.22 81.00 81.00 81.00
Announcement Date 24/02/20 22/02/21 28/02/22 27/02/23 26/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 10,164 8,542 16,540 22,387 17,677 23,211 24,759 26,300
EBITDA 1 2,580 2,724 3,380 3,620 5,243 6,191 6,583 6,869
EBIT 1 1,914 1,361 2,596 2,807 4,072 4,862 5,000 5,124
Operating Margin 18.83% 15.94% 15.7% 12.54% 23.04% 20.95% 20.19% 19.48%
Earnings before Tax (EBT) 1 1,651 802.3 1,984 2,250 3,497 3,906 4,112 4,263
Net income 1 1,277 611.7 1,500 1,721 2,658 2,909 3,146 3,316
Net margin 12.57% 7.16% 9.07% 7.69% 15.04% 12.53% 12.71% 12.61%
EPS 2 3.070 1.420 3.350 3.840 5.480 4.978 5.512 5.919
Free Cash Flow 1 -1,902 -296.3 1,849 1,703 2,825 2,935 3,825 4,331
FCF margin -18.71% -3.47% 11.18% 7.61% 15.98% 12.64% 15.45% 16.47%
FCF Conversion (EBITDA) - - 54.72% 47.04% 53.88% 47.41% 58.1% 63.06%
FCF Conversion (Net income) - - 123.32% 98.94% 106.28% 100.87% 121.59% 130.62%
Dividend per Share 2 3.530 3.740 3.740 3.740 3.820 3.983 4.125 4.302
Announcement Date 24/02/20 22/02/21 28/02/22 27/02/23 26/02/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 5,420 5,445 5,997 5,914 5,032 4,521 3,732 4,189 5,235 4,781 5,975 6,247 6,736 6,462 6,079
EBITDA 1 846.6 863.9 886 902.4 967.4 1,717 971 1,001 1,514 1,440 1,507 1,576 1,639 1,595 1,604
EBIT 1 652.2 662.5 689 699.2 756.8 1,497 737 739 1,099 1,064 1,157 1,214 1,278 1,228 1,183
Operating Margin 12.03% 12.17% 11.49% 11.82% 15.04% 33.11% 19.75% 17.64% 20.99% 22.25% 19.36% 19.43% 18.98% 19% 19.46%
Earnings before Tax (EBT) 1 509.8 513.6 545.1 563.9 627.1 1,379 613 595 910 847 929.1 1,006 1,075 1,019 996.3
Net income 1 379.4 390.9 414.1 431.5 484.6 1,049 468 453 688 639 707.1 754.6 814.2 782.5 735.6
Net margin 7% 7.18% 6.91% 7.3% 9.63% 23.2% 12.54% 10.81% 13.14% 13.37% 11.83% 12.08% 12.09% 12.11% 12.1%
EPS 2 0.8500 0.8700 0.9200 0.9600 1.080 2.340 1.040 0.9900 1.180 1.090 1.201 1.295 1.399 1.434 1.373
Dividend per Share 2 0.9350 0.9350 0.9350 0.9350 0.9350 0.9550 0.9550 0.9550 0.9550 0.9900 0.9900 0.9900 1.012 1.022 1.021
Announcement Date 28/02/22 03/05/22 08/08/22 01/11/22 27/02/23 02/05/23 07/08/23 31/10/23 26/02/24 30/04/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 12,713 13,712 13,497 13,401 21,329 21,582 20,838 19,923
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 4.927 x 5.034 x 3.994 x 3.702 x 4.068 x 3.486 x 3.165 x 2.9 x
Free Cash Flow 1 -1,902 -296 1,849 1,703 2,825 2,935 3,825 4,331
ROE (net income / shareholders' equity) 20% 9.99% 24.9% 27.5% 23.1% 17.8% 19% 19.6%
ROA (Net income/ Total Assets) 6.38% 2.73% 6.42% 7.18% 7.74% 6.7% 7% 7.4%
Assets 1 20,022 22,405 23,367 23,986 34,322 43,424 44,937 44,812
Book Value Per Share 2 15.10 13.60 13.50 14.50 28.30 28.60 29.50 30.60
Cash Flow per Share 2 4.690 4.400 5.690 6.480 9.110 7.710 9.050 9.360
Capex 1 3,848 2,195 697 1,202 1,595 1,853 1,658 1,573
Capex / Sales 37.86% 25.7% 4.21% 5.37% 9.02% 7.98% 6.7% 5.98%
Announcement Date 24/02/20 22/02/21 28/02/22 27/02/23 26/02/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for ONEOK, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
20
Last Close Price
81 USD
Average target price
84.4 USD
Spread / Average Target
+4.20%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Oil & Gas Transportation Services

1st Jan change Capi.
ENBRIDGE INC. Stock Enbridge Inc.
+4.47% 77.65B
ENTERPRISE PRODUCTS PARTNERS L.P. Stock Enterprise Products Partners L.P.
+8.16% 61.89B
WILLIAMS COMPANIES Stock Williams Companies
+19.18% 50.59B
KINDER MORGAN, INC. Stock Kinder Morgan, Inc.
+10.49% 43.26B
MPLX LP Stock MPLX LP
+10.78% 41.58B
TC ENERGY CORPORATION Stock TC Energy Corporation
+1.55% 39.97B
TARGA RESOURCES CORP. Stock Targa Resources Corp.
+36.10% 26.21B
CHENIERE ENERGY PARTNERS, L.P. Stock Cheniere Energy Partners, L.P.
-3.25% 23.32B
PEMBINA PIPELINE CORPORATION Stock Pembina Pipeline Corporation
+10.98% 21.51B
Other Oil & Gas Transportation Services
  1. Stock Market
  2. Equities
  3. OKE Stock
  4. OKE Stock
  5. Financials ONEOK, Inc.