vs
Side-by-side financial comparison of Delek US Holdings, Inc. (DK) and Henry Schein (HSIC). Click either name above to swap in a different company.
Henry Schein is the larger business by last-quarter revenue ($3.4B vs $2.4B, roughly 1.4× Delek US Holdings, Inc.). Delek US Holdings, Inc. runs the higher net margin — 3.2% vs 2.9%, a 0.3% gap on every dollar of revenue. On growth, Henry Schein posted the faster year-over-year revenue change (7.7% vs 2.3%). Delek US Holdings, Inc. produced more free cash flow last quarter ($382.8M vs $338.0M). Over the past eight quarters, Henry Schein's revenue compounded faster (4.1% CAGR vs -11.9%).
Delek US Holdings, Inc. is an oil refining, logistics and biofuels company founded in 2001 and headquartered in Brentwood, Tennessee.
Henry Schein, Inc. is an American distributor of health care products and services, with operations in 33 countries and territories. It is the world’s largest provider of health care solutions to office-based dental and medical practitioners. For 14 consecutive years, the company has been named as one of the World's Most Ethical Companies by Ethisphere, most recently in 2025.
DK vs HSIC — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $2.4B | $3.4B |
| Net Profit | $78.3M | $101.0M |
| Gross Margin | 9.3% | 30.9% |
| Operating Margin | 6.8% | 4.7% |
| Net Margin | 3.2% | 2.9% |
| Revenue YoY | 2.3% | 7.7% |
| Net Profit YoY | 118.9% | 7.4% |
| EPS (diluted) | $1.23 | $0.85 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $2.4B | $3.4B | ||
| Q3 25 | $2.9B | $3.3B | ||
| Q2 25 | $2.8B | $3.2B | ||
| Q1 25 | $2.6B | $3.2B | ||
| Q4 24 | $2.4B | $3.2B | ||
| Q3 24 | $3.0B | $3.2B | ||
| Q2 24 | $3.3B | $3.1B | ||
| Q1 24 | $3.1B | $3.2B |
| Q4 25 | $78.3M | $101.0M | ||
| Q3 25 | $178.0M | $101.0M | ||
| Q2 25 | $-106.4M | $86.0M | ||
| Q1 25 | $-172.7M | $110.0M | ||
| Q4 24 | $-413.8M | $94.0M | ||
| Q3 24 | $-76.8M | $99.0M | ||
| Q2 24 | $-37.2M | $104.0M | ||
| Q1 24 | $-32.6M | $93.0M |
| Q4 25 | 9.3% | 30.9% | ||
| Q3 25 | 13.8% | 30.7% | ||
| Q2 25 | 1.9% | 31.4% | ||
| Q1 25 | -2.4% | 31.6% | ||
| Q4 24 | -5.7% | 31.1% | ||
| Q3 24 | -0.7% | 31.3% | ||
| Q2 24 | 0.5% | 32.5% | ||
| Q1 24 | 3.0% | 31.9% |
| Q4 25 | 6.8% | 4.7% | ||
| Q3 25 | 10.2% | 4.9% | ||
| Q2 25 | -1.2% | 4.7% | ||
| Q1 25 | -4.8% | 5.5% | ||
| Q4 24 | -17.0% | 4.9% | ||
| Q3 24 | -4.0% | 4.9% | ||
| Q2 24 | 0.1% | 5.1% | ||
| Q1 24 | 0.9% | 4.7% |
| Q4 25 | 3.2% | 2.9% | ||
| Q3 25 | 6.2% | 3.0% | ||
| Q2 25 | -3.8% | 2.7% | ||
| Q1 25 | -6.5% | 3.5% | ||
| Q4 24 | -17.4% | 2.9% | ||
| Q3 24 | -2.5% | 3.1% | ||
| Q2 24 | -1.1% | 3.3% | ||
| Q1 24 | -1.0% | 2.9% |
| Q4 25 | $1.23 | $0.85 | ||
| Q3 25 | $2.93 | $0.84 | ||
| Q2 25 | $-1.76 | $0.70 | ||
| Q1 25 | $-2.78 | $0.88 | ||
| Q4 24 | $-6.48 | $0.75 | ||
| Q3 24 | $-1.20 | $0.78 | ||
| Q2 24 | $-0.58 | $0.80 | ||
| Q1 24 | $-0.51 | $0.72 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $625.8M | $156.0M |
| Total DebtLower is stronger | $3.2B | $2.3B |
| Stockholders' EquityBook value | $547.3M | $3.2B |
| Total Assets | $6.8B | $11.2B |
| Debt / EquityLower = less leverage | 5.91× | 0.71× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $625.8M | $156.0M | ||
| Q3 25 | $630.9M | $136.0M | ||
| Q2 25 | $615.5M | $145.0M | ||
| Q1 25 | $623.8M | $127.0M | ||
| Q4 24 | $735.6M | $122.0M | ||
| Q3 24 | $1.0B | $126.0M | ||
| Q2 24 | $657.9M | $138.0M | ||
| Q1 24 | $753.4M | $159.0M |
| Q4 25 | $3.2B | $2.3B | ||
| Q3 25 | $3.2B | $2.2B | ||
| Q2 25 | $3.1B | $2.1B | ||
| Q1 25 | $3.0B | $2.0B | ||
| Q4 24 | $2.8B | $1.8B | ||
| Q3 24 | $2.8B | $1.9B | ||
| Q2 24 | $2.5B | $1.9B | ||
| Q1 24 | $2.5B | $2.0B |
| Q4 25 | $547.3M | $3.2B | ||
| Q3 25 | $444.8M | $3.4B | ||
| Q2 25 | $294.9M | $3.4B | ||
| Q1 25 | $429.4M | $3.3B | ||
| Q4 24 | $575.2M | $3.4B | ||
| Q3 24 | $875.4M | $3.5B | ||
| Q2 24 | $982.8M | $3.5B | ||
| Q1 24 | $1.0B | $3.6B |
| Q4 25 | $6.8B | $11.2B | ||
| Q3 25 | $7.1B | $11.1B | ||
| Q2 25 | $7.1B | $10.9B | ||
| Q1 25 | $6.9B | $10.5B | ||
| Q4 24 | $6.7B | $10.2B | ||
| Q3 24 | $7.0B | $10.6B | ||
| Q2 24 | $6.9B | $10.3B | ||
| Q1 24 | $7.2B | $10.1B |
| Q4 25 | 5.91× | 0.71× | ||
| Q3 25 | 7.14× | 0.64× | ||
| Q2 25 | 10.51× | 0.61× | ||
| Q1 25 | 7.07× | 0.59× | ||
| Q4 24 | 4.81× | 0.54× | ||
| Q3 24 | 3.19× | 0.54× | ||
| Q2 24 | 2.50× | 0.54× | ||
| Q1 24 | 2.41× | 0.56× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $502.8M | $381.0M |
| Free Cash FlowOCF − Capex | $382.8M | $338.0M |
| FCF MarginFCF / Revenue | 15.8% | 9.8% |
| Capex IntensityCapex / Revenue | 4.9% | 1.3% |
| Cash ConversionOCF / Net Profit | 6.42× | 3.77× |
| TTM Free Cash FlowTrailing 4 quarters | $6.3M | $573.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $502.8M | $381.0M | ||
| Q3 25 | $44.0M | $174.0M | ||
| Q2 25 | $51.4M | $120.0M | ||
| Q1 25 | $-62.4M | $37.0M | ||
| Q4 24 | $-163.5M | $204.0M | ||
| Q3 24 | $-21.6M | $151.0M | ||
| Q2 24 | $-48.4M | $296.0M | ||
| Q1 24 | $166.7M | $197.0M |
| Q4 25 | $382.8M | $338.0M | ||
| Q3 25 | $-64.0M | $141.0M | ||
| Q2 25 | $-114.4M | $88.0M | ||
| Q1 25 | $-198.1M | $6.0M | ||
| Q4 24 | $-354.0M | $168.0M | ||
| Q3 24 | $-140.6M | $117.0M | ||
| Q2 24 | $-128.3M | $259.0M | ||
| Q1 24 | $128.4M | $156.0M |
| Q4 25 | 15.8% | 9.8% | ||
| Q3 25 | -2.2% | 4.2% | ||
| Q2 25 | -4.1% | 2.7% | ||
| Q1 25 | -7.5% | 0.2% | ||
| Q4 24 | -14.9% | 5.3% | ||
| Q3 24 | -4.6% | 3.7% | ||
| Q2 24 | -3.9% | 8.3% | ||
| Q1 24 | 4.1% | 4.9% |
| Q4 25 | 4.9% | 1.3% | ||
| Q3 25 | 3.7% | 1.0% | ||
| Q2 25 | 6.0% | 1.0% | ||
| Q1 25 | 5.1% | 1.0% | ||
| Q4 24 | 8.0% | 1.1% | ||
| Q3 24 | 3.9% | 1.1% | ||
| Q2 24 | 2.4% | 1.2% | ||
| Q1 24 | 1.2% | 1.3% |
| Q4 25 | 6.42× | 3.77× | ||
| Q3 25 | 0.25× | 1.72× | ||
| Q2 25 | — | 1.40× | ||
| Q1 25 | — | 0.34× | ||
| Q4 24 | — | 2.17× | ||
| Q3 24 | — | 1.53× | ||
| Q2 24 | — | 2.85× | ||
| Q1 24 | — | 2.12× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
DK
| Refining | $2.2B | 91% |
| Other | $173.0M | 7% |
| Gravity Water Intermediate Holdings LLC Gravity | $22.5M | 1% |
| Related Party | $20.8M | 1% |
| Logistics | $1.3M | 0% |
HSIC
| Global Dental Merchandise | $1.2B | 35% |
| Global Medical | $1.1B | 31% |
| Global Dental Equipment | $536.0M | 16% |
| Global Specialty Products | $422.0M | 12% |
| Global Technology | $173.0M | 5% |
| Global Value Added Services | $64.0M | 2% |
| Equity Method Investee | $14.0M | 0% |
