Financhill
Sell
40

EPAM Quote, Financials, Valuation and Earnings

Last price:
$209.22
Seasonality move :
-0.13%
Day range:
$207.18 - $210.56
52-week range:
$138.15 - $269.00
Dividend yield:
0%
P/E ratio:
31.91x
P/S ratio:
2.24x
P/B ratio:
3.10x
Volume:
189K
Avg. volume:
934.3K
1-year change:
-13.77%
Market cap:
$11.6B
Revenue:
$4.7B
EPS (TTM):
$6.55
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.7B $3.8B $4.8B $4.7B $4.7B
Revenue Growth (YoY) 15.94% 41.31% 28.38% -2.78% 0.8%
 
Cost of Revenues $1.8B $2.6B $3.4B $3.4B $3.4B
Gross Profit $869.1M $1.2B $1.4B $1.3B $1.4B
Gross Profit Margin 32.68% 31.57% 29.54% 28.07% 28.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $484.8M $648.7M $872.8M $815.1M $816.3M
Other Inc / (Exp) -$4.7M -$7.2M -$75.7M -$41.7M -$7M
Operating Expenses $482.9M $642.3M $871.2M $812.3M $800.8M
Operating Income $386.2M $544.1M $554.2M $504.2M $553.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $378.5M $533.4M $507.3M $536.6M $584.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $51.3M $51.7M $87.8M $119.5M $129.9M
Net Income to Company $327.2M $481.7M $419.4M $417.1M $454.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $327.2M $481.7M $419.4M $417.1M $454.5M
 
Basic EPS (Cont. Ops) $5.87 $8.52 $7.32 $7.21 $7.93
Diluted EPS (Cont. Ops) $5.60 $8.15 $7.09 $7.06 $7.84
Weighted Average Basic Share $55.7M $56.5M $57.3M $57.8M $57.3M
Weighted Average Diluted Share $58.4M $59.1M $59.2M $59.1M $58M
 
EBITDA $515.5M $689.2M $694.2M $636.9M $680.8M
EBIT $386.2M $544.1M $554.2M $504.2M $553.7M
 
Revenue (Reported) $2.7B $3.8B $4.8B $4.7B $4.7B
Operating Income (Reported) $386.2M $544.1M $554.2M $504.2M $553.7M
Operating Income (Adjusted) $386.2M $544.1M $554.2M $504.2M $553.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $988.5M $1.2B $1.2B $1.2B $1.4B
Revenue Growth (YoY) 51.56% 24.12% -6.1% 1.34% 19.43%
 
Cost of Revenues $676.2M $856.9M $826.1M $787.9M $1B
Gross Profit $312.3M $370.1M $326M $379.6M $372.4M
Gross Profit Margin 31.59% 30.16% 28.3% 32.51% 26.71%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $169.5M $198M $194.8M $206.8M $234.9M
Other Inc / (Exp) -$3.4M $6.7M -$22M -$710K --
Operating Expenses $167.9M $197.8M $194M $199.3M $234.7M
Operating Income $144.4M $172.3M $132.1M $180.3M $137.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $135.4M $191.1M $131.9M $189.6M $143.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.7M $35.1M $34.6M $53.3M $36.8M
Net Income to Company $115.7M $156.1M $97.2M $136.3M $106.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $115.7M $156.1M $97.2M $136.3M $106.8M
 
Basic EPS (Cont. Ops) $2.04 $2.72 $1.68 $2.40 $1.92
Diluted EPS (Cont. Ops) $1.95 $2.63 $1.65 $2.37 $1.91
Weighted Average Basic Share $56.6M $57.4M $57.9M $56.9M $55.6M
Weighted Average Diluted Share $59.2M $59.4M $58.9M $57.4M $55.8M
 
EBITDA $181.1M $205.5M $165.4M $209.3M $179.3M
EBIT $144.4M $172.3M $132.1M $180.3M $137.7M
 
Revenue (Reported) $988.5M $1.2B $1.2B $1.2B $1.4B
Operating Income (Reported) $144.4M $172.3M $132.1M $180.3M $137.7M
Operating Income (Adjusted) $144.4M $172.3M $132.1M $180.3M $137.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.4B $4.7B $4.8B $4.6B $5.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B $3.3B $3.4B $3.3B $3.9B
Gross Profit $1.1B $1.4B $1.4B $1.3B $1.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $586.7M $858.8M $806M $813.3M $902.5M
Other Inc / (Exp) -$13.8M -$103.4M -$6.3M -$10.5M --
Operating Expenses $580.1M $857M $803M $803.9M $894.4M
Operating Income $491.9M $513.4M $550.3M $526.5M $509.7M
 
Net Interest Expenses $1.7M -- -- -- --
EBT. Incl. Unusual Items $475.5M $466M $610.3M $574.5M $499.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $50.6M $59.4M $135.8M $125.7M $127.5M
Net Income to Company $424.9M $406.7M $474.6M $448.8M $371.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $424.9M $406.7M $474.6M $448.8M $371.6M
 
Basic EPS (Cont. Ops) $7.54 $7.13 $8.22 $7.81 $6.60
Diluted EPS (Cont. Ops) $7.21 $6.87 $8.01 $7.70 $6.55
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $631.1M $658.5M $683.3M $650.8M $670.7M
EBIT $491.9M $513.4M $550.3M $526.5M $509.7M
 
Revenue (Reported) $3.4B $4.7B $4.8B $4.6B $5.3B
Operating Income (Reported) $491.9M $513.4M $550.3M $526.5M $509.7M
Operating Income (Adjusted) $491.9M $513.4M $550.3M $526.5M $509.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.7B $3.6B $3.5B $3.5B $4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $2.6B $2.5B $2.5B $3B
Gross Profit $829.7M $1B $984.5M $998.4M $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $457.8M $667.8M $601.1M $599.3M $685.5M
Other Inc / (Exp) -$5.8M -$102M -$32.6M -$1.4M -$17M
Operating Expenses $452.2M $666.9M $598.6M $590.2M $684.4M
Operating Income $377.5M $346.8M $385.9M $408.2M $363.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $373.4M $306.1M $409.2M $447.1M $361.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $34.1M $41.7M $89.7M $95.8M $93.5M
Net Income to Company $339.4M $264.4M $319.5M $351.2M $268.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $339.4M $264.4M $319.5M $351.2M $268.3M
 
Basic EPS (Cont. Ops) $6.01 $4.62 $5.52 $6.12 $4.78
Diluted EPS (Cont. Ops) $5.75 $4.47 $5.40 $6.04 $4.75
Weighted Average Basic Share $169.3M $171.6M $173.5M $172.3M $168.7M
Weighted Average Diluted Share $177M $177.3M $177.4M $174.5M $169.6M
 
EBITDA $484M $453.3M $485.4M $499.3M $488.4M
EBIT $377.5M $346.8M $385.9M $408.2M $363.5M
 
Revenue (Reported) $2.7B $3.6B $3.5B $3.5B $4B
Operating Income (Reported) $377.5M $346.8M $385.9M $408.2M $363.5M
Operating Income (Adjusted) $377.5M $346.8M $385.9M $408.2M $363.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.4B $1.4B $1.7B $2.1B $1.3B
Short Term Investments $60M -- $60.3M $60.7M $1.7M
Accounts Receivable, Net $501.1M $768.9M $932.6M $897M $1B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $29.6M $53.9M $85.3M $97.4M $136.1M
Total Current Assets $1.9B $2.3B $2.8B $3.1B $2.4B
 
Property Plant And Equipment $398.2M $421.1M $422.1M $370M $335.9M
Long-Term Investments $1.3M $29.7M $30.3M $33.3M $41.8M
Goodwill $212M $530.7M $529.1M $562.5M $1.2B
Other Intangibles $52M $101.1M $77.7M $71.1M $436.4M
Other Long-Term Assets $54M $56.9M $47.9M $59.6M $100.5M
Total Assets $2.7B $3.5B $4B $4.4B $4.8B
 
Accounts Payable $10.2M $24.8M $30.9M $32M $44.7M
Accrued Expenses $1.1M $9.4M $18M $9.7M $14.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $60.8M $50.1M $40.4M $36.6M $39.6M
Other Current Liabilities $26.7M $42.9M $52.9M $47.3M $83.6M
Total Current Liabilities $466M $763.4M $747.5M $644.9M $821M
 
Long-Term Debt $205.6M $173M $150M $135.4M $123.6M
Capital Leases -- -- -- -- --
Total Liabilities $738.3M $1B $1B $880.9M $1.1B
 
Common Stock $56K $57K $58K $58K $57K
Other Common Equity Adj -$25.5M -$54.2M -$95.3M -$39M -$116.9M
Common Equity $2B $2.5B $3B $3.5B $3.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $8.7M $1.5M $579K $1.9M
Total Equity $2B $2.5B $3B $3.5B $3.6B
 
Total Liabilities and Equity $2.7B $3.5B $4B $4.4B $4.8B
Cash and Short Terms $1.4B $1.4B $1.7B $2.1B $1.3B
Total Debt $205.6M $173M $150M $135.4M $123.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.3B $1.5B $1.9B $2.1B $1.2B
Short Term Investments -- $60.2M $60.4M $22.3M --
Accounts Receivable, Net $755.6M $917.1M $913M $935.1M $1.1B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $70M $63M $78.9M $113.1M --
Total Current Assets $2.1B $2.5B $2.9B $3.1B $2.5B
 
Property Plant And Equipment $369.5M $357.9M $376M $337.4M $322.3M
Long-Term Investments $186M $31.1M $33.1M $42.5M $40.5M
Goodwill $386.5M $505.5M $548.2M $621.9M --
Other Intangibles $74.6M $79.2M $69.7M $74.5M --
Other Long-Term Assets $215.4M $50.7M $55.6M $98.2M --
Total Assets $3.2B $3.7B $4.2B $4.5B $4.8B
 
Accounts Payable $8.1M $28.3M $25.4M $30.8M $43M
Accrued Expenses $140.3M $161.9M $127.9M $155.8M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $51.2M $38.6M $38.3M $37.6M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $632.5M $728M $613.6M $681M $835.3M
 
Long-Term Debt $174.6M $150.9M $135.8M $127.9M $114.8M
Capital Leases -- -- -- -- --
Total Liabilities $903.1M $977M $862.3M $902.6M $1.1B
 
Common Stock $57K $57K $58K $57K $55K
Other Common Equity Adj -$41.9M -$138.6M -$91.6M -$40.5M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $1.5M $579K $582K $582K
Total Equity $2.3B $2.8B $3.3B $3.6B $3.7B
 
Total Liabilities and Equity $3.2B $3.7B $4.2B $4.5B $4.8B
Cash and Short Terms $1.3B $1.5B $1.9B $2.1B $1.2B
Total Debt $174.6M $150.9M $135.8M $127.9M $114.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $327.2M $481.7M $419.4M $417.1M $454.5M
Depreciation & Amoritzation $129.2M $145.2M $140M $132.7M $127.1M
Stock-Based Compensation $75.2M $111.7M $99.9M $147.7M $167.3M
Change in Accounts Receivable $4.2M -$211.7M -$192.7M $32.4M $15.6M
Change in Inventories -- -- -- -- --
Cash From Operations $544.4M $572.3M $464.1M $562.6M $559.2M
 
Capital Expenditures $68.8M $111.5M $81.6M $28.4M $32.1M
Cash Acquisitions $18.9M $316.7M $12.9M $26.8M $912.2M
Cash From Investing -$167.2M -$370.7M -$185.2M -$68.7M -$885M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $31.1M $1.8M $825K $8K
Long-Term Debt Repaid -$18K -$31.1M -$15.5M -$3M -$1.9M
Repurchase of Common Stock -- -- -- $164.9M $398M
Other Financing Activities -$27.2M -$85.9M -$38.9M -$50.3M -$44.3M
Cash From Financing -$765K -$57.8M $233K -$163.8M -$390.4M
 
Beginning Cash (CF) $1.3B $1.4B $1.7B $2B $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $385.8M $125.8M $234.3M $359.5M -$752.7M
Ending Cash (CF) $1.7B $1.6B $1.9B $2.4B $497.9M
 
Levered Free Cash Flow $475.6M $460.8M $382.5M $534.2M $527M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $115.7M $156.1M $97.2M $136.3M $106.8M
Depreciation & Amoritzation $36.7M $33.2M $33.3M $29M $41.7M
Stock-Based Compensation $29.2M $33.3M $37.8M $42.1M $44.6M
Change in Accounts Receivable -$64.7M -$13.5M -$5.8M $40.2M $24.6M
Change in Inventories -- -- -- -- --
Cash From Operations $206.1M $252.4M $214.9M $242M $294.7M
 
Capital Expenditures $21.1M $18.7M $3.6M $5M $8.3M
Cash Acquisitions $39.7M $17K $14M $359K -$2K
Cash From Investing -$61.1M -$28.8M -$10.6M $34.7M -$9.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $887K $591K -- --
Long-Term Debt Repaid -- -$786K -$643K -$373K --
Repurchase of Common Stock -- -- $78.5M $50M $82.1M
Other Financing Activities -$68K -$8.7M -$5M -$4.5M --
Cash From Financing $4.5M $676K -$80.6M -$53.5M -$85.7M
 
Beginning Cash (CF) $1.3B $1.5B $1.9B $2B $1.2B
Foreign Exchange Rate Adjustment -$8.9M -$30.2M -$22.7M $25.9M -$2.7M
Additions / Reductions $140.5M $194M $101M $249.1M $197M
Ending Cash (CF) $1.4B $1.7B $2B $2.3B $1.4B
 
Levered Free Cash Flow $184.9M $233.7M $211.3M $237M $286.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $424.9M $406.7M $474.6M $448.8M $371.6M
Depreciation & Amoritzation $139.2M $145.1M $133.1M $124.3M $161M
Stock-Based Compensation $98.1M $102.3M $141.2M $160.8M $176.3M
Change in Accounts Receivable -$232M -$175.6M $10.1M $3.4M -$53.4M
Change in Inventories -- -- -- -- --
Cash From Operations $447.1M $562.6M $577.3M $600.3M $502.3M
 
Capital Expenditures $73.4M $116.8M $39.9M $26.4M $43.2M
Cash Acquisitions $161M $168.5M $16.1M $67.9M $859.8M
Cash From Investing -$176.4M -$366.2M -$79.2M -$59.8M -$880M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $35.2M -$1.6M $61K --
Long-Term Debt Repaid -- -$42.6M -$6.6M -$1.9M --
Repurchase of Common Stock -- -- $128.4M $421.5M $451.6M
Other Financing Activities -$37.7M -$85.2M -$46.6M -$47.5M --
Cash From Financing -$14.2M -$51.1M -$133.4M -$414M -$436.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $263.3M $64.1M $390.1M $160.9M -$797.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $373.8M $445.9M $537.4M $573.9M $459.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $339.4M $264.4M $319.5M $351.2M $268.3M
Depreciation & Amoritzation $106.5M $106.5M $99.5M $91.1M $125M
Stock-Based Compensation $77.6M $68.3M $109.5M $122.6M $131.6M
Change in Accounts Receivable -$232.7M -$196.7M $6.1M -$22.8M -$91.8M
Change in Inventories -- -- -- -- --
Cash From Operations $287.7M $278M $391.3M $428.9M $372M
 
Capital Expenditures $54.9M $60.1M $18.4M $16.4M $27.5M
Cash Acquisitions $161M $12.8M $16M $57.1M $4.7M
Cash From Investing -$158.5M -$154M -$48M -$39.1M -$34.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $4.1M $764K -- --
Long-Term Debt Repaid -- -$11.5M -$2.6M -$1.5M -$1.1M
Repurchase of Common Stock -- -- $128.4M $385M $438.6M
Other Financing Activities -$34.7M -$34M -$41.8M -$38.9M -$30.5M
Cash From Financing -$14.5M -$7.8M -$141.4M -$391.7M -$437.9M
 
Beginning Cash (CF) $3.9B $4.1B $5.4B $5.8B $3.5B
Foreign Exchange Rate Adjustment -$12.7M -$75.9M -$5.6M -$543K $53.1M
Additions / Reductions $102M $40.3M $196.1M -$2.4M -$46.9M
Ending Cash (CF) $4B $4B $5.6B $5.8B $3.5B
 
Levered Free Cash Flow $232.8M $217.9M $372.8M $412.5M $344.6M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock