Financhill
Sell
47

PLUS Quote, Financials, Valuation and Earnings

Last price:
$73.92
Seasonality move :
8.7%
Day range:
$72.77 - $75.48
52-week range:
$56.33 - $106.98
Dividend yield:
0%
P/E ratio:
18.33x
P/S ratio:
0.93x
P/B ratio:
2.09x
Volume:
571.7K
Avg. volume:
201.3K
1-year change:
-4.28%
Market cap:
$2B
Revenue:
$2.2B
EPS (TTM):
$4.03
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $1.6B $1.6B $1.8B $2.1B $2.2B
Revenue Growth (YoY) 15.72% -1.26% 16.11% 13.55% 7.62%
 
Cost of Revenues $1.2B $1.2B $1.4B $1.6B $1.7B
Gross Profit $391.2M $393.6M $461M $517.5M $550.8M
Gross Profit Margin 24.63% 25.09% 25.32% 25.03% 24.75%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $279.2M $271.3M $297.1M $333.5M $367.7M
Other Inc / (Exp) $680K $571K -$432K -$3.2M $2.8M
Operating Expenses $293.3M $285.2M $311.8M $347.2M $388.8M
Operating Income $97.9M $108.3M $149.2M $170.3M $162M
 
Net Interest Expenses $2.6M $2M $1.9M $4.1M $3.8M
EBT. Incl. Unusual Items $96M $106.9M $146.9M $163M $161.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.9M $32.5M $41.3M $43.6M $45.3M
Net Income to Company $69.1M $74.4M $105.6M $119.4M $115.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $69.1M $74.4M $105.6M $119.4M $115.8M
 
Basic EPS (Cont. Ops) $2.59 $2.79 $3.96 $4.49 $4.35
Diluted EPS (Cont. Ops) $2.57 $2.77 $3.93 $4.48 $4.33
Weighted Average Basic Share $26.7M $26.7M $26.6M $26.6M $26.6M
Weighted Average Diluted Share $26.8M $26.8M $26.9M $26.7M $26.7M
 
EBITDA $117.7M $128.9M $173.1M $185.7M $190.8M
EBIT $98.5M $108.9M $148.8M $167.1M $164.9M
 
Revenue (Reported) $1.6B $1.6B $1.8B $2.1B $2.2B
Operating Income (Reported) $97.9M $108.3M $149.2M $170.3M $162M
Operating Income (Adjusted) $98.5M $108.9M $148.8M $167.1M $164.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $433.1M $458M $493.7M $587.6M $515.2M
Revenue Growth (YoY) 5.23% 5.76% 7.79% 19.02% -12.33%
 
Cost of Revenues $334.1M $335M $360.4M $443.2M $367.2M
Gross Profit $99M $123M $133.3M $144.4M $148M
Gross Profit Margin 22.85% 26.86% 27% 24.57% 28.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $66.9M $74.5M $84.7M $92.7M $99M
Other Inc / (Exp) $184K -$325K -$3.9M $117K $579K
Operating Expenses $70.2M $78.4M $88.3M $98.3M $104.7M
Operating Income $28.7M $44.6M $45M $46.1M $43.3M
 
Net Interest Expenses $247K $342K $925K $1.2M $537K
EBT. Incl. Unusual Items $28.7M $44M $40.2M $45M $43.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.8M $12.6M $11.8M $12.3M $12M
Net Income to Company $19.8M $31.4M $28.5M $32.7M $31.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $19.8M $31.4M $28.5M $32.7M $31.3M
 
Basic EPS (Cont. Ops) $0.74 $1.18 $1.07 $1.23 $1.18
Diluted EPS (Cont. Ops) $0.74 $1.17 $1.07 $1.22 $1.17
Weighted Average Basic Share $26.7M $26.7M $26.6M $26.6M $26.6M
Weighted Average Diluted Share $26.8M $26.9M $26.6M $26.7M $26.7M
 
EBITDA $33.6M $50.3M $46.2M $52.7M $50.5M
EBIT $28.9M $44.3M $41.2M $46.2M $43.8M
 
Revenue (Reported) $433.1M $458M $493.7M $587.6M $515.2M
Operating Income (Reported) $28.7M $44.6M $45M $46.1M $43.3M
Operating Income (Adjusted) $28.9M $44.3M $41.2M $46.2M $43.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.6B $1.7B $1.9B $2.3B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $1.2B $1.4B $1.7B $1.6B
Gross Profit $393M $424.5M $479.3M $557.3M $546.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $279.2M $278.2M $315.3M $355M $377.4M
Other Inc / (Exp) $1M $87K -$6.2M $3.1M $5.2M
Operating Expenses $293.2M $293.1M $329M $372.4M $398.6M
Operating Income $99.8M $131.5M $150.3M $185M $148.1M
 
Net Interest Expenses $2.2M $1.9M $2.5M $4.9M $2.8M
EBT. Incl. Unusual Items $98.7M $129.7M $141.6M $183.2M $150.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28.7M $37.6M $40.1M $48.1M $42.5M
Net Income to Company $70M $92.1M $101.5M $135.1M $107.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $70M $92.1M $101.5M $135.1M $107.9M
 
Basic EPS (Cont. Ops) $2.62 $3.46 $3.81 $5.08 $4.06
Diluted EPS (Cont. Ops) $2.62 $3.43 $3.80 $5.06 $4.03
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $119.4M $154.2M $165.9M $209.5M $179.5M
EBIT $100.9M $131.6M $144.1M $188.1M $153.3M
 
Revenue (Reported) $1.6B $1.7B $1.9B $2.3B $2.1B
Operating Income (Reported) $99.8M $131.5M $150.3M $185M $148.1M
Operating Income (Adjusted) $100.9M $131.6M $144.1M $188.1M $153.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $788.1M $874.7M $952.1M $1.2B $1.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $590.6M $646.2M $705.2M $875.1M $777.2M
Gross Profit $197.5M $228.5M $246.8M $286.6M $282.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $136.4M $143.3M $161.5M $183M $192.6M
Other Inc / (Exp) $282K -$202K -$6M $307K $2.7M
Operating Expenses $143.2M $151.1M $168.2M $193.4M $203.2M
Operating Income $54.3M $77.5M $78.6M $93.3M $79.3M
 
Net Interest Expenses $824K $701K $1.3M $2.1M $1.1M
EBT. Incl. Unusual Items $53.8M $76.6M $71.3M $91.5M $80.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.6M $21.6M $20.5M $25M $22.2M
Net Income to Company $37.2M $54.9M $50.8M $66.5M $58.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $37.2M $54.9M $50.8M $66.5M $58.6M
 
Basic EPS (Cont. Ops) $1.39 $2.06 $1.91 $2.50 $2.21
Diluted EPS (Cont. Ops) $1.39 $2.04 $1.91 $2.49 $2.19
Weighted Average Basic Share $53.4M $53.3M $53.1M $53.2M $53.2M
Weighted Average Diluted Share $53.6M $53.7M $53.3M $53.3M $53.5M
 
EBITDA $64M $89.3M $82.1M $105.9M $94.5M
EBIT $54.6M $77.3M $72.6M $93.6M $82M
 
Revenue (Reported) $788.1M $874.7M $952.1M $1.2B $1.1B
Operating Income (Reported) $54.3M $77.5M $78.6M $93.3M $79.3M
Operating Income (Adjusted) $54.6M $77.3M $72.6M $93.6M $82M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $86.2M $129.6M $155.4M $103.1M $253M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $375M $391.6M $430.4M $504.1M $644.6M
Inventory $50.3M $70M $155.1M $243.3M $139.7M
Prepaid Expenses $8.9M -- -- -- --
Other Current Assets $384K $11M $13.9M $55.1M $27.3M
Total Current Assets $649.8M $777.6M $897.5M $1.1B $1.3B
 
Property Plant And Equipment $30.3M $27.1M $13M $75.1M $92.9M
Long-Term Investments -- -- -- -- --
Goodwill $118.1M $126.6M $126.5M $136.1M $161.5M
Other Intangibles $34.5M $38.6M $27.3M $25M $44.1M
Other Long-Term Assets $1.4M -- -- -- --
Total Assets $909.1M $1.1B $1.2B $1.4B $1.7B
 
Accounts Payable $82.9M $165.2M $136.2M $220.2M $315.7M
Accrued Expenses $10M -- -- -- --
Current Portion Of Long-Term Debt $29.6M $50.4M $17.1M $24.8M $23.3M
Current Portion Of Capital Lease Obligations $4.8M -- -- -- --
Other Current Liabilities $7.7M $30.1M $28.1M $24.4M $34.6M
Total Current Liabilities $386.6M $459.4M $460M $561.3M $657M
 
Long-Term Debt $5.9M $18.3M $9.9M $9.5M $12.9M
Capital Leases -- -- -- -- --
Total Liabilities $423M $514.4M $505.5M $632.6M $751.7M
 
Common Stock $144K $145K $270K $272K $274K
Other Common Equity Adj -- -- -- -- --
Common Equity $486.1M $562.4M $660.7M $782.3M $901.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $486.1M $562.4M $660.7M $782.3M $901.8M
 
Total Liabilities and Equity $909.1M $1.1B $1.2B $1.4B $1.7B
Cash and Short Terms $86.2M $129.6M $155.4M $103.1M $253M
Total Debt $200.2M $172.8M $179.6M $175M $141.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $161.1M $57M $99.5M $82.5M $187.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $369M $457.3M $525.2M $650M $574.8M
Inventory $73.8M $134.5M $274.9M $222.1M $93.9M
Prepaid Expenses $8M $12.2M -- -- --
Other Current Assets $254K $519K $25M $60.8M $58.7M
Total Current Assets $768M $829.6M $1.1B $1.3B $1.2B
 
Property Plant And Equipment $25.6M $38.3M $59.4M $76.8M $104.1M
Long-Term Investments -- -- -- -- --
Goodwill $118.2M $126.6M $135.9M $158.2M $203.2M
Other Intangibles $30.3M $32.6M $30.3M $46.9M $94.2M
Other Long-Term Assets $3.4M $9.2M -- -- --
Total Assets $1B $1.1B $1.4B $1.6B $1.7B
 
Accounts Payable $104.9M $121.3M $192.5M $295.9M $281.9M
Accrued Expenses $10.6M $13.9M -- -- --
Current Portion Of Long-Term Debt -- -- $10.3M $41.8M $29M
Current Portion Of Capital Lease Obligations $4.7M $3.8M -- -- --
Other Current Liabilities $7M $12.7M $33.2M $34.6M $34.9M
Total Current Liabilities $476.5M $475.6M $607.3M $700.4M $649.9M
 
Long-Term Debt $2.4M $13.7M $12.4M $9.7M $9.7M
Capital Leases -- -- -- -- --
Total Liabilities $515.6M $526.3M $665.7M $773.1M $753.1M
 
Common Stock $145K $146K $272K $274K $276K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $523.1M $613.6M $705.6M $845.7M $947M
 
Total Liabilities and Equity $1B $1.1B $1.4B $1.6B $1.7B
Cash and Short Terms $161.1M $57M $99.5M $82.5M $187.5M
Total Debt $259.3M $216.2M $251.7M $222.2M $154.4M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $69.1M $74.4M $105.6M $119.4M $115.8M
Depreciation & Amoritzation $19.2M $20M $24.3M $18.6M $25.9M
Stock-Based Compensation $8M $7.2M $7.1M $7.8M $9.7M
Change in Accounts Receivable -$173.7M -$47.2M -$42M -$119.7M -$136.1M
Change in Inventories $115K -$16.8M -$85.5M -$88.1M $104.8M
Cash From Operations -$74.2M $129.5M -$20.6M -$15.4M $248.4M
 
Capital Expenditures $7M $11.5M $23.2M $9.4M $8.5M
Cash Acquisitions -$15M -$27M -- -$13.3M -$54.2M
Cash From Investing -$20.3M -$35.8M -$1.3M -$18.9M -$62M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $141.4M $66.4M $114.1M $193.1M $297.3M
Long-Term Debt Repaid -$31.9M -$74.3M -$100M -$196.1M -$279.6M
Repurchase of Common Stock -$14.4M -$6.9M -$13.6M -$7.2M -$9.9M
Other Financing Activities -$5.8M -$556K -- -- --
Cash From Financing $100.6M -$49.8M $47.2M -$21M -$36.6M
 
Beginning Cash (CF) $79.8M $86.2M $129.6M $155.4M $103.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.1M $43.9M $25.3M -$55.3M $149.9M
Ending Cash (CF) $86.2M $129.6M $155.4M $103.1M $253M
 
Levered Free Cash Flow -$81.2M $118M -$43.8M -$24.8M $239.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $19.8M $31.4M $28.5M $32.7M $31.3M
Depreciation & Amoritzation $4.7M $6M $5.1M $6.5M $6.7M
Stock-Based Compensation $1.8M $1.8M $2M $2.4M $2.6M
Change in Accounts Receivable -$13M -$35M -$42.1M $34.2M -$17.3M
Change in Inventories $19.7M -$56.9M -$29.5M $21.4M $5.6M
Cash From Operations $2M -$69.9M -$16.7M $31.2M -$21.6M
 
Capital Expenditures $990K $9.2M $633K $1.9M $1.3M
Cash Acquisitions -- -- -$13M $11M -$124.6M
Cash From Investing -$652K -$7.5M -$10.6M $9.3M -$125.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$35M $67.9M $93M $61.4M -$4.5M
Long-Term Debt Repaid -$38.7M -$24.6M -$43.7M -$138.5M -$9.9M
Repurchase of Common Stock -$1.8M -$3.1M -- -$887K -$12M
Other Financing Activities -$421K -- -- -- --
Cash From Financing $15.7M $40.3M $40.2M -$60M -$15.9M
 
Beginning Cash (CF) $144.4M $93.8M $83.5M $101.6M $349.9M
Foreign Exchange Rate Adjustment -$353K $229K $3.1M $416K $970K
Additions / Reductions $17.1M -$37.1M $12.9M -$19.5M -$163.4M
Ending Cash (CF) $161.1M $57M $99.5M $82.5M $187.5M
 
Levered Free Cash Flow $1M -$79.1M -$17.4M $29.3M -$22.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $70M $92.1M $101.5M $135.1M $107.9M
Depreciation & Amoritzation $18.5M $22.6M $21.8M $21.3M $26.2M
Stock-Based Compensation $7.5M $7.1M $7.3M $8.7M $10.6M
Change in Accounts Receivable -$103.9M -$98M -$54.8M -$178.1M $74.8M
Change in Inventories -$18M -$58.1M -$143M $55.8M $139.2M
Cash From Operations -$11.4M -$13.9M -$5.2M $114.6M $313.6M
 
Capital Expenditures $5.4M $24.5M $9.3M $12.6M $6.2M
Cash Acquisitions -$1.2M -$27M -$13M -$48.9M -$130.2M
Cash From Investing -$5.1M -$46.6M $137K -$60.5M -$135.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $96.5M $154.8M $144.3M $242.4M $119.3M
Long-Term Debt Repaid -$66.8M -$63.2M -$125.2M -$321.6M -$113.9M
Repurchase of Common Stock -$5.2M -$9.3M -$14M -$8.4M -$25.1M
Other Financing Activities -- -- -- -- --
Cash From Financing $122M -$43.8M $42.7M -$69.7M -$73.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $105.5M -$104.3M $37.6M -$15.6M $104.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$16.8M -$38.4M -$14.6M $102M $307.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $37.2M $54.9M $50.8M $66.5M $58.6M
Depreciation & Amoritzation $9.5M $12M $9.5M $12.3M $12.6M
Stock-Based Compensation $3.6M $3.6M $3.7M $4.6M $5.5M
Change in Accounts Receivable -$52.6M -$103.5M -$116.3M -$174.7M $36.2M
Change in Inventories -$23.4M -$64.7M -$122.2M $21.7M $56.2M
Cash From Operations $8.4M -$135M -$119.7M $10.3M $75.5M
 
Capital Expenditures $3.3M $16.2M $2.4M $5.6M $3.3M
Cash Acquisitions -- -- -$13M -$48.6M -$124.6M
Cash From Investing -$2.8M -$13.7M -$12.3M -$53.8M -$127.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $23.6M $112M $142.3M $191.6M $13.6M
Long-Term Debt Repaid -$40.5M -$29.4M -$54.6M -$180.1M -$14.4M
Repurchase of Common Stock -$4.5M -$6.9M -$7.2M -$8.4M -$23.6M
Other Financing Activities -$421K -- -- -- -$2.3M
Cash From Financing $69.7M $75.8M $71.3M $22.6M -$14.3M
 
Beginning Cash (CF) $230.6M $223.4M $238.9M $204.7M $602.9M
Foreign Exchange Rate Adjustment -$477K $300K $4.8M $289K $1M
Additions / Reductions $75.3M -$72.9M -$60.6M -$20.9M -$66.5M
Ending Cash (CF) $305.5M $150.8M $183M $184.1M $537.4M
 
Levered Free Cash Flow $5.1M -$151.2M -$122.1M $4.7M $72.2M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock