Financhill
Sell
43

SEIC Quote, Financials, Valuation and Earnings

Last price:
$76.03
Seasonality move :
4.15%
Day range:
$73.96 - $75.52
52-week range:
$62.38 - $87.25
Dividend yield:
1.27%
P/E ratio:
16.96x
P/S ratio:
4.65x
P/B ratio:
4.22x
Volume:
797.8K
Avg. volume:
662.7K
1-year change:
9.03%
Market cap:
$9.5B
Revenue:
$2.1B
EPS (TTM):
$4.42
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.7B $1.9B $2B $1.9B $2.1B
Revenue Growth (YoY) 2.07% 13.91% 3.79% -3.58% 10.7%
 
Cost of Revenues $738.1M $830.3M $945.8M $935.7M $996.8M
Gross Profit $946M $1.1B $1B $984.1M $1.1B
Gross Profit Margin 56.17% 56.72% 52.5% 51.26% 53.09%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $254.9M $264.7M $281.4M $262.8M $270.4M
Other Inc / (Exp) $116.8M $137.2M $121M $129.7M $146.7M
Operating Expenses $500.1M $534.6M $569.5M $559.6M $576.6M
Operating Income $445.9M $553.4M $475.8M $424.5M $551.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $568.7M $693.7M $609.3M $594.7M $746.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $121.4M $147.1M $133.8M $132.4M $165.6M
Net Income to Company $447.3M $546.6M $475.5M $462.3M $581.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $447.3M $546.6M $475.5M $462.3M $581.2M
 
Basic EPS (Cont. Ops) $3.05 $3.87 $3.49 $3.49 $4.47
Diluted EPS (Cont. Ops) $3.00 $3.81 $3.46 $3.46 $4.41
Weighted Average Basic Share $146.7M $141.2M $136.1M $132.6M $130.1M
Weighted Average Diluted Share $149M $143.3M $137.4M $133.7M $131.7M
 
EBITDA $653.2M $786.9M $698M $669.2M $822.5M
EBIT $569.3M $694.2M $610M $595.2M $747.3M
 
Revenue (Reported) $1.7B $1.9B $2B $1.9B $2.1B
Operating Income (Reported) $445.9M $553.4M $475.8M $424.5M $551.7M
Operating Income (Adjusted) $569.3M $694.2M $610M $595.2M $747.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $443.7M $501.7M $456.6M $484.9M $557.2M
Revenue Growth (YoY) 4.84% 13.06% -8.98% 6.19% 14.92%
 
Cost of Revenues $190M $219M $227.9M $240.1M $259.5M
Gross Profit $253.7M $282.7M $228.7M $244.7M $297.7M
Gross Profit Margin 57.18% 56.35% 50.09% 50.48% 53.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $66.1M $67.8M $65.8M $62.7M $74M
Other Inc / (Exp) $31.7M $33.7M $36.6M $37.1M $32.8M
Operating Expenses $129.7M $139.3M $134.7M $143.1M $152.1M
Operating Income $124M $143.4M $94M $101.7M $145.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $156.5M $177.8M $137.1M $150.2M $191.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30.6M $32.5M $24.9M $29.5M $35.4M
Net Income to Company $125.9M $145.3M $112.2M $120.7M $155.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $125.9M $145.3M $112.2M $120.7M $155.8M
 
Basic EPS (Cont. Ops) $0.87 $1.04 $0.83 $0.92 $1.21
Diluted EPS (Cont. Ops) $0.86 $1.03 $0.83 $0.91 $1.19
Weighted Average Basic Share $144.1M $139.1M $134.7M $131.3M $128.6M
Weighted Average Diluted Share $146.1M $141.3M $135.8M $132.2M $131.4M
 
EBITDA $178.1M $201.7M $156.5M $169M $210.1M
EBIT $156.7M $178M $137.3M $150.4M $191.3M
 
Revenue (Reported) $443.7M $501.7M $456.6M $484.9M $557.2M
Operating Income (Reported) $124M $143.4M $94M $101.7M $145.5M
Operating Income (Adjusted) $156.7M $178M $137.3M $150.4M $191.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.7B $1.9B $2B $1.9B $2.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $738.1M $830.3M $945.8M $935.7M $996.8M
Gross Profit $946M $1.1B $1B $984.1M $1.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $254.9M $264.7M $281.4M $262.8M $270.4M
Other Inc / (Exp) $116.8M $137.2M $121M $129.7M $146.7M
Operating Expenses $500.1M $534.6M $569.5M $559.6M $576.6M
Operating Income $445.9M $553.4M $475.8M $424.5M $551.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $568.7M $693.7M $609.3M $594.7M $746.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $121.4M $147.1M $133.8M $132.4M $165.6M
Net Income to Company $447.3M $546.6M $475.5M $462.3M $581.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $447.3M $546.6M $475.5M $462.3M $581.2M
 
Basic EPS (Cont. Ops) $3.05 $3.86 $3.49 $3.48 $4.47
Diluted EPS (Cont. Ops) $3.01 $3.82 $3.45 $3.46 $4.42
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $653.2M $786.9M $698M $669.2M $822.5M
EBIT $569.3M $694.2M $610M $595.2M $747.3M
 
Revenue (Reported) $1.7B $1.9B $2B $1.9B $2.1B
Operating Income (Reported) $445.9M $553.4M $475.8M $424.5M $551.7M
Operating Income (Adjusted) $569.3M $694.2M $610M $595.2M $747.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.9B $2B $1.9B $2.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $830.3M $945.8M $935.7M $996.8M --
Gross Profit $1.1B $1B $984.1M $1.1B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $264.7M $281.4M $262.8M $270.4M --
Other Inc / (Exp) $137.2M $121M $129.7M $146.7M --
Operating Expenses $534.6M $569.5M $559.6M $576.6M --
Operating Income $553.4M $475.8M $424.5M $551.7M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $693.7M $609.3M $594.7M $746.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $147.1M $133.8M $132.4M $165.6M --
Net Income to Company $546.6M $475.5M $462.3M $581.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $546.6M $475.5M $462.3M $581.2M --
 
Basic EPS (Cont. Ops) $3.86 $3.49 $3.48 $4.47 --
Diluted EPS (Cont. Ops) $3.82 $3.45 $3.46 $4.42 --
Weighted Average Basic Share $564.9M $544.3M $530.4M $520.3M --
Weighted Average Diluted Share $573.2M $549.7M $534.9M $526.9M --
 
EBITDA $786.9M $698M $669.2M $822.5M --
EBIT $694.2M $610M $595.2M $747.3M --
 
Revenue (Reported) $1.9B $2B $1.9B $2.1B --
Operating Income (Reported) $553.4M $475.8M $424.5M $551.7M --
Operating Income (Adjusted) $694.2M $610M $595.2M $747.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $784.6M $831.4M $853M $834.7M $839.9M
Short Term Investments $34.1M $28.3M $32.1M $31.3M $29.6M
Accounts Receivable, Net $154.4M $170.2M $172.7M $171.2M $197.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $38.7M $43.6M $48.7M $54.5M $60.3M
Total Current Assets $1.3B $1.4B $1.5B $1.5B $1.6B
 
Property Plant And Equipment $227.4M $212.5M $206M $193.8M $188.5M
Long-Term Investments $210M $244.4M $239.2M $273.5M $315.6M
Goodwill $64.5M $117.2M $115.6M $137.3M $170.3M
Other Intangibles $295.3M $312.2M $292.8M $322.2M $313.4M
Other Long-Term Assets $32.3M $24.9M $33.7M $37M $47.2M
Total Assets $2.2B $2.4B $2.4B $2.5B $2.7B
 
Accounts Payable $7.8M $10.3M $13.3M $10.6M $13.1M
Accrued Expenses $132.3M $147M $190.9M $140.5M $145.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $8.6M $11.3M $10.3M $8.1M $7.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $317.3M $355.7M $397.9M $353M $380.5M
 
Long-Term Debt -- $40M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $427.3M $493.9M $429.7M $388.2M $432.5M
 
Common Stock $1.4M $1.4M $1.3M $1.3M $1.3M
Other Common Equity Adj -$16.8M -$19.8M -$49M -$37M -$47M
Common Equity $1.7B $1.9B $2B $2.1B $2.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $1.9B $2B $2.1B $2.3B
 
Total Liabilities and Equity $2.2B $2.4B $2.4B $2.5B $2.7B
Cash and Short Terms $818.7M $859.7M $885.2M $866M $869.5M
Total Debt -- $40M -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $784.6M $831.4M $853M $834.7M $839.9M
Short Term Investments $34.1M $28.3M $32.1M $31.3M $29.6M
Accounts Receivable, Net $154.4M $170.2M $172.7M $171.2M $197.7M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $38.7M $43.6M $48.7M $54.5M $60.3M
Total Current Assets $1.3B $1.4B $1.5B $1.5B $1.6B
 
Property Plant And Equipment $227.4M $212.5M $206M $193.8M $188.5M
Long-Term Investments $210M $244.4M $239.2M $273.5M $315.6M
Goodwill $64.5M $117.2M $115.6M $137.3M $170.3M
Other Intangibles $295.3M $312.2M $292.8M $322.2M $313.4M
Other Long-Term Assets $32.3M $24.9M $33.7M $37M $47.2M
Total Assets $2.2B $2.4B $2.4B $2.5B $2.7B
 
Accounts Payable $7.8M $10.3M $13.3M $10.6M $13.1M
Accrued Expenses $132.3M $147M $190.9M $140.5M $145.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $8.6M $11.3M $10.3M $8.1M $7.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $317.3M $355.7M $397.9M $353M $380.5M
 
Long-Term Debt -- $40M -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $427.3M $493.9M $429.7M $388.2M $432.5M
 
Common Stock $1.4M $1.4M $1.3M $1.3M $1.3M
Other Common Equity Adj -$16.8M -$19.8M -$49M -$37M -$47M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $1.9B $2B $2.1B $2.3B
 
Total Liabilities and Equity $2.2B $2.4B $2.4B $2.5B $2.7B
Cash and Short Terms $818.7M $859.7M $885.2M $866M $869.5M
Total Debt -- $40M -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $447.3M $546.6M $475.5M $462.3M $581.2M
Depreciation & Amoritzation $83.9M $92.6M $87.9M $74M $75.2M
Stock-Based Compensation $27M $41.5M $39.4M $31.3M $58.6M
Change in Accounts Receivable -$45.9M -$57.7M -$18.6M -$37.5M -$64.6M
Change in Inventories -- -- -- -- --
Cash From Operations $488.7M $633.1M $566.1M $447M $622.3M
 
Capital Expenditures $78.6M $52.5M $74.5M $58.8M $56.6M
Cash Acquisitions -- -$80.2M -- -$56.4M -$38.5M
Cash From Investing -$67.5M -$164.9M -$89.8M -$141.5M -$117.3M
 
Dividends Paid (Ex Special Dividend) -$103.9M -$105.5M -$109.8M -$114.8M -$120.3M
Special Dividend Paid
Long-Term Debt Issued -- $40M -- -- --
Long-Term Debt Repaid -- -- -$40M -- --
Repurchase of Common Stock -$427M -$408.1M -$344.7M -$308.9M -$500.1M
Other Financing Activities -$633K -$4M -$868K -$8.8M --
Cash From Financing -$482.1M -$422.3M -$437.2M -$331.3M -$494.4M
 
Beginning Cash (CF) $844.5M $787.7M $831.8M $853.4M $835M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$60.9M $45.9M $39.1M -$25.8M $10.6M
Ending Cash (CF) $787.7M $831.8M $853.4M $835M $840.2M
 
Levered Free Cash Flow $410.1M $580.6M $491.6M $388.2M $565.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $125.9M $145.3M $112.2M $120.7M $155.8M
Depreciation & Amoritzation $21.5M $23.7M $19.2M $18.6M $18.8M
Stock-Based Compensation $6.6M $10.3M $8.1M $7.9M $21.4M
Change in Accounts Receivable -$10.5M $5.4M $55.2M $18.2M $43.6M
Change in Inventories -- -- -- -- --
Cash From Operations $92.2M $149.2M $137.6M $101M $195.3M
 
Capital Expenditures $16.8M $10.5M $17.3M $9.1M $10.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$3.3M -$77.3M -$29.5M -$93.3M -$60.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$4K -$8K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$99.9M -$92.3M -$78.2M -$71.9M -$247.2M
Other Financing Activities -- -- -- -- --
Cash From Financing -$80.3M -$34.9M -$55.9M -$36.4M -$184M
 
Beginning Cash (CF) $770.8M $794.2M $791.8M $854.7M $901.4M
Foreign Exchange Rate Adjustment $8.3M $574K $9.3M $9M -$12.4M
Additions / Reductions $8.6M $37M $52.2M -$28.7M -$48.9M
Ending Cash (CF) $787.7M $831.8M $853.4M $835M $840.2M
 
Levered Free Cash Flow $75.3M $138.7M $120.3M $92M $184.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $447.3M $546.6M $475.5M $462.3M $581.2M
Depreciation & Amoritzation $83.9M $92.6M $87.9M $74M $75.2M
Stock-Based Compensation $27M $41.5M $39.4M $31.3M $58.6M
Change in Accounts Receivable -$45.9M -$57.7M -$18.6M -$37.5M -$64.6M
Change in Inventories -- -- -- -- --
Cash From Operations $488.7M $633.1M $566.1M $447M $622.3M
 
Capital Expenditures $78.6M $52.5M $74.5M $58.8M $56.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$67.5M -$164.9M -$89.8M -$141.5M -$117.3M
 
Dividends Paid (Ex Special Dividend) -$103.9M -$105.5M -$109.8M -$114.8M -$120.3M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$40M -- --
Repurchase of Common Stock -$427M -$408.1M -$344.7M -$308.9M -$500.1M
Other Financing Activities -$633K -$4M -$868K -$8.8M --
Cash From Financing -$482.1M -$422.3M -$437.2M -$331.3M -$494.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$60.9M $45.9M $39.1M -$25.8M $10.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $410.1M $580.6M $491.6M $388.2M $565.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $546.6M $475.5M $462.3M $581.2M --
Depreciation & Amoritzation $92.6M $87.9M $74M $75.2M --
Stock-Based Compensation $41.5M $39.4M $31.3M $58.6M --
Change in Accounts Receivable -$57.7M -$18.6M -$37.5M -$64.6M --
Change in Inventories -- -- -- -- --
Cash From Operations $633.1M $566.1M $447M $622.3M --
 
Capital Expenditures $52.5M $74.5M $58.8M $56.6M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$164.9M -$89.8M -$141.5M -$117.3M --
 
Dividends Paid (Ex Special Dividend) -$105.5M -$109.8M -$114.8M -$120.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$40M -- -- --
Repurchase of Common Stock -$408.1M -$344.7M -$308.9M -$500.1M --
Other Financing Activities -$4M -$868K -$8.8M -- --
Cash From Financing -$422.3M -$437.2M -$331.3M -$494.4M --
 
Beginning Cash (CF) $3.1B $3.3B $3.3B $3.4B --
Foreign Exchange Rate Adjustment -$1.9M -$17.5M $7.5M -$5.4M --
Additions / Reductions $45.9M $39.1M -$25.8M $10.6M --
Ending Cash (CF) $3.2B $3.3B $3.3B $3.4B --
 
Levered Free Cash Flow $580.6M $491.6M $388.2M $565.8M --

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

GET BETTER TRADE IDEAS

Popular

Is Alphabet Stock No Longer a Good Bet?
Is Alphabet Stock No Longer a Good Bet?

Alphabet tripled its price per share over the past 5…

Pepsi Vs Coke Stock: Which Is Best?
Pepsi Vs Coke Stock: Which Is Best?

Coca-Cola (NYSE:KO) and PepsiCo (NYSE:PEP) are two of the largest…

Is CyberArk The Next Big Cybersecurity Stock?
Is CyberArk The Next Big Cybersecurity Stock?

CyberArk Software (NASDAQ: CYBR) recently reported phenomenal quarter numbers, passing…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Sell
48
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Buy
52
RGC alert for Mar 19

Regencell Bioscience Holdings [RGC] is down 0.66% over the past day.

Sell
49
SRPT alert for Mar 19

Sarepta Therapeutics [SRPT] is up 8.72% over the past day.

Sell
46
CVNA alert for Mar 19

Carvana [CVNA] is up 5.74% over the past day.

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

Show me the best stock