HF Sinclair vs World Kinect
Add, change or remove companies; up to four.
The short version
- World Kinect is the larger business, with $36.9B of revenue in fiscal 2025 against $26.9B for HF Sinclair.
- HF Sinclair grew revenue faster (−6.0%, against −12.5%).
- HF Sinclair kept more of each dollar of sales as operating profit (3.5% operating margin, against −1.5%).
- HF Sinclair turned more of its sales into free cash flow (3.2% FCF margin, against 0.6%).
- HF Sinclair earned a higher return on the capital invested in it (6.6%, against −20.9%).
| Latest fiscal year | DINO · FY25 | WKC · FY25 |
|---|---|---|
| Size | ||
| Market cap | $21.8B | $1.9B |
| Revenue | $26.9B | $36.9B |
| Free cash flow | $866M | $227M |
| Net income | $579M | −$614M |
| Growth | ||
| Revenue growth | −6.0% | −12.5% |
| 5-year growth | 19.2% | 12.6% |
| Share count change | −2.9% | −6.1% |
| Profitability | ||
| Gross margin | 19.0% | 2.6% |
| Operating margin | 3.5% | −1.5% |
| Net margin | 2.2% | −1.7% |
| FCF margin | 3.2% | 0.6% |
| Return on capital | 6.6% | −20.9% |
| Return on equity | 6.3% | −37.8% |
| Balance sheet | ||
| Net debt | $1.9B | $504M |
| Net debt / EBITDA | 1.0x | — |
| Dividends and buybacks | $730M | $126M |
| Valuation & quality | ||
| P/E | 11.6x | — |
| Piotroski F-score | 8 | 5 |
Revenue
FY16
DINO $10.5B
WKC $27.0B
FY17
DINO $14.3B
WKC $33.7B
FY18
DINO $17.7B
WKC $39.8B
FY19
DINO $17.5B
WKC $36.8B
FY20
DINO $11.2B
WKC $20.4B
FY21
DINO $18.4B
WKC $31.3B
FY22
DINO $38.2B
WKC $59.0B
FY23
DINO $32.0B
WKC $47.7B
FY24
DINO $28.6B
WKC $42.2B
FY25
DINO $26.9B
WKC $36.9B
DINO
WKC
Operating margin
FY16
DINO −1.0%
WKC 0.7%
FY17
DINO 6.3%
WKC 0.1%
FY18
DINO 9.2%
WKC 0.7%
FY19
DINO 7.3%
WKC 0.8%
FY20
DINO −6.6%
WKC 0.7%
FY21
DINO 4.1%
WKC 0.5%
FY22
DINO 10.6%
WKC 0.5%
FY23
DINO 6.9%
WKC 0.4%
FY24
DINO 0.9%
WKC 0.5%
FY25
DINO 3.5%
WKC −1.5%
DINO
WKC
Free cash flow
FY16
DINO $235M
WKC $14.6M
FY17
DINO $724M
WKC −$188M
FY18
DINO $1.3B
WKC −$255M
FY19
DINO $1.3B
WKC $148M
FY20
DINO $187M
WKC $553M
FY21
DINO −$318M
WKC $134M
FY22
DINO $3.3B
WKC $59.9M
FY23
DINO $1.9B
WKC $184M
FY24
DINO $640M
WKC $192M
FY25
DINO $866M
WKC $227M
DINO
WKC
Return on capital
FY16
DINO −1.2%
WKC 7.5%
FY17
DINO 12.7%
WKC 1.5%
FY18
DINO 16.2%
WKC 7.9%
FY19
DINO 12.0%
WKC 9.8%
FY20
DINO −7.4%
WKC 4.5%
FY21
DINO 7.5%
WKC 6.0%
FY22
DINO 30.0%
WKC 10.1%
FY23
DINO 15.0%
WKC 6.3%
FY24
DINO 1.9%
WKC 6.0%
FY25
DINO 6.6%
WKC −20.9%
DINO
WKC
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.