HF Sinclair vs REX American Resources
Add, change or remove companies; up to four.
The short version
- HF Sinclair is the larger business, with $26.9B of revenue in fiscal 2025 against $651M for REX American Resources, about 41 times as much.
- REX American Resources grew revenue faster (1.2%, against −6.0%).
- REX American Resources turned more of its sales into free cash flow (7.6% FCF margin, against 3.2%).
- Investors pay more for each dollar of HF Sinclair’s earnings: a P/E of 11.6x against 10.9x for REX American Resources.
| Latest fiscal year | DINO · FY25 | REX · FY25 |
|---|---|---|
| Size | ||
| Market cap | $21.8B | $1.3B |
| Revenue | $26.9B | $651M |
| Free cash flow | $866M | $49.4M |
| Net income | $579M | $95.1M |
| Growth | ||
| Revenue growth | −6.0% | 1.2% |
| 5-year growth | 19.2% | 11.8% |
| Share count change | −2.9% | −5.9% |
| Profitability | ||
| Gross margin | 19.0% | 14.4% |
| Operating margin | 3.5% | — |
| Net margin | 2.2% | 14.6% |
| FCF margin | 3.2% | 7.6% |
| Return on capital | 6.6% | — |
| Return on equity | 6.3% | 16.2% |
| Balance sheet | ||
| Net debt | $1.9B | — |
| Net debt / EBITDA | 1.0x | — |
| Dividends and buybacks | $730M | $33.4M |
| Valuation & quality | ||
| P/E | 11.6x | 10.9x |
| Piotroski F-score | 8 | — |
Revenue
FY16
DINO $10.5B
REX $454M
FY17
DINO $14.3B
REX $453M
FY18
DINO $17.7B
REX $487M
FY19
DINO $17.5B
REX $418M
FY20
DINO $11.2B
REX $373M
FY21
DINO $18.4B
REX $775M
FY22
DINO $38.2B
REX $855M
FY23
DINO $32.0B
REX $833M
FY24
DINO $28.6B
REX $643M
FY25
DINO $26.9B
REX $651M
DINO
REX
Operating margin
FY16
DINO −1.0%
REX —
FY17
DINO 6.3%
REX —
FY18
DINO 9.2%
REX —
FY19
DINO 7.3%
REX —
FY20
DINO −6.6%
REX —
FY21
DINO 4.1%
REX —
FY22
DINO 10.6%
REX —
FY23
DINO 6.9%
REX —
FY24
DINO 0.9%
REX —
FY25
DINO 3.5%
REX —
DINO
REX
Free cash flow
FY16
DINO $235M
REX $54.9M
FY17
DINO $724M
REX $17.0M
FY18
DINO $1.3B
REX $37.2M
FY19
DINO $1.3B
REX $6.6M
FY20
DINO $187M
REX −$1.8M
FY21
DINO −$318M
REX $86.6M
FY22
DINO $3.3B
REX $39.2M
FY23
DINO $1.9B
REX $90.3M
FY24
DINO $640M
REX −$7.1M
FY25
DINO $866M
REX $49.4M
DINO
REX
Return on capital
FY16
DINO −1.2%
REX —
FY17
DINO 12.7%
REX —
FY18
DINO 16.2%
REX —
FY19
DINO 12.0%
REX —
FY20
DINO −7.4%
REX —
FY21
DINO 7.5%
REX —
FY22
DINO 30.0%
REX —
FY23
DINO 15.0%
REX —
FY24
DINO 1.9%
REX —
FY25
DINO 6.6%
REX —
DINO
REX
Each company's latest fiscal year; fiscal years end in different months. The best value in each row is highlighted where higher (or lower) is clearly better. Not investment advice.