HF Sinclair Corporation

DINO Energy Oil & Gas Refining & Marketing

Revenue
+49.7%
EPS
+429.3%
Free cash flow
+138.4%
Total debt
+0.22%

Quarter to September 2026, against a year earlier

98.54 6.03 −5.77%
Market cap
$16.8B
P/E
5.0×
Fwd P/E
4.4×
Dividend yield
2.06%
F-score
7/9
Altman Z
3.15
Beneish M
−2.93
Dividend safety
65/100

HF Sinclair Corporation (DINO) revenue by segment, product and region

Where the money comes from and where it goes

Fiscal 2025: revenue by segment, and margins
Refining 20,536 76.43%
Marketing 3,142 11.69%
Lubricants & Specialties 2,519 9.38%
Renewables 551 2.05%
Midstream 121 0.45%
Gross margin 19.01%
Operating margin 3.45%
Pre-tax margin 2.72%

Revenue by product or service $m

Line FY2024 FY2023 FY2022 FY2021 FY2020
Transportation fuels — 24,582 30,251 13,415 7,826
Lubricants and specialty products — 2,521 2,826 2,322 1,657
Asphalt, fuel oil and other products — 2,167 2,148 949 672
Excess crude oil revenues — 2,147 2,342 1,548 884
Other revenues — 429 529 52 46
Transportation and logistics services — 118 109 104 98
Renewable Diesel — — — 0 0
Other, not broken out 1,984 — — — —
Total refined product revenues — 29,270 35,225 16,685 10,155
Revenue 28,580 31,964 38,205 18,389 11,184

Revenue by segment $m

Line FY2025 FY2024 FY2023 FY2022 FY2021 FY2020
Refining 20,536 21,701 24,157 30,380 16,359 9,539
Marketing 3,142 3,428 4,146 3,912 0 0
Lubricants & Specialties 2,519 2,700 2,762 3,150 2,561 1,803
Renewables 551 644 781 654 0 0
Midstream 121 107 118 109 104 498
Eliminations — — — — (634) (657)
Revenue 26,869 28,580 31,964 38,205 18,389 11,184

Operating income by segment $m, and margin

Operating figures as reported in each quarter’s results release or filing

Figure Quarter Latest A year before Change
Affiliates—crude pipelines Q3 FY2026 474.5K 464.3K +2.19%
Affiliates—intermediate pipelines Q3 FY2026 133.4K 139.9K −4.62%
Affiliates pipeline volumes Q3 FY2026 751.0K 745.8K +0.69%
Affiliates—refined product pipelines Q3 FY2026 143.1K 141.6K +1.02%
Crude charge Q3 FY2026 614.1K 639.1K −3.91%
Mid-Continent crude charge Q3 FY2026 250.3K 280.2K −10.67%
Mid-Continent refinery throughput Q3 FY2026 268.8K 296.2K −9.25%
Mid-Continent refinery utilization Q3 FY2026 96.3% 107.8% —
Mid-Continent sales of produced refined products Q3 FY2026 243.5K 281.0K −13.35%
Number of branded sites at period end Q3 FY2026 1.9K 1.7K +8.62%
Refinery throughput Q3 FY2026 660.0K 681.1K −3.10%
Refinery utilization Q3 FY2026 90.6% 94.3% —
Renewables sales volumes Q3 FY2026 63.2M 57.2M +10.56%
Sales of produced products Q3 FY2026 30.2K 32.0K −5.68%
Sales of produced refined products Q3 FY2026 643.5K 661.1K −2.66%
Sales volumes Q3 FY2026 420.2M 360.5M +16.56%
West crude charge Q3 FY2026 363.7K 358.8K +1.37%
West refinery throughput Q3 FY2026 391.2K 384.9K +1.64%
West refinery utilization Q3 FY2026 87.0% 85.8% —
West sales of produced refined products Q3 FY2026 400.0K 380.1K +5.24%

As each company reports them in its 10-K and 10-Q filings, in US dollars. Where a later filing recast a year's segments, the year is shown as recast; a period whose breakdown does not add up to the company's revenue is left out.