Financhill
Sell
24

FCPT Quote, Financials, Valuation and Earnings

Last price:
$24.42
Seasonality move :
-0.89%
Day range:
$23.97 - $25.44
52-week range:
$22.78 - $29.81
Dividend yield:
5.67%
P/E ratio:
23.30x
P/S ratio:
8.86x
P/B ratio:
1.75x
Volume:
838.9K
Avg. volume:
857.1K
1-year change:
-9.66%
Market cap:
$2.7B
Revenue:
$268.1M
EPS (TTM):
$1.08
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $170.9M $199.4M $223.2M $250.6M $268.1M
Revenue Growth (YoY) 6.69% 16.63% 11.95% 12.28% 6.97%
 
Cost of Revenues $49M $64.4M $77.3M $119.7M $95.1M
Gross Profit $121.9M $134.9M $145.9M $130.9M $173M
Gross Profit Margin 71.32% 67.69% 65.38% 52.24% 64.52%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $170K $467K $8.7M $3.3M $963K
Operating Expenses $15M $17.7M $20M $22.7M $23.8M
Operating Income $106.9M $117.3M $125.9M $108.2M $149.2M
 
Net Interest Expenses $25.1M $25.6M $35M $33.8M $36.6M
EBT. Incl. Unusual Items $77.8M $85.2M $98.1M $66.9M $100.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $247K -$534K $237K $130K $308K
Net Income to Company $77.6M $85.7M $97.9M $95.5M $100.6M
 
Minority Interest in Earnings $235K $164K $136K $122K $122K
Net Income to Common Excl Extra Items $77.6M $85.7M $97.9M $95.5M $100.6M
 
Basic EPS (Cont. Ops) $1.08 $1.12 $1.20 $1.08 $1.07
Diluted EPS (Cont. Ops) $1.08 $1.11 $1.20 $1.07 $1.07
Weighted Average Basic Share $71.3M $76.7M $81.6M $88.5M $93.6M
Weighted Average Diluted Share $71.6M $76.8M $81.8M $88.7M $94.1M
 
EBITDA $136.3M $152.1M $167.3M $159M $203.7M
EBIT $106.9M $117.3M $125.9M $108.2M $149.2M
 
Revenue (Reported) $170.9M $199.4M $223.2M $250.6M $268.1M
Operating Income (Reported) $106.9M $117.3M $125.9M $108.2M $149.2M
Operating Income (Adjusted) $106.9M $117.3M $125.9M $108.2M $149.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $50.7M $56M $64.8M $66.8M $74.1M
Revenue Growth (YoY) 18.01% 10.46% 15.77% 3.01% 11.02%
 
Cost of Revenues $16.8M $19.4M $23.6M $23.2M $26M
Gross Profit $33.9M $36.6M $41.3M $43.5M $48.2M
Gross Profit Margin 66.81% 65.4% 63.66% 65.19% 64.99%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $2K $2M $601K $331K --
Operating Expenses $4.3M $4.9M $5.5M $5.8M $6.5M
Operating Income $29.6M $31.7M $35.8M $37.7M $41.7M
 
Net Interest Expenses $10.1M $9.1M $9.3M $8.9M $10.4M
EBT. Incl. Unusual Items $21.3M $24.5M $24.1M $25.7M $28.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $97K -$23K -$89K $90K $30K
Net Income to Company $21.2M $24.6M $24.2M $25.6M $28.9M
 
Minority Interest in Earnings $44K $34K $31K $31K $32K
Net Income to Common Excl Extra Items $21.2M $24.6M $24.2M $25.6M $28.9M
 
Basic EPS (Cont. Ops) $0.28 $0.30 $0.27 $0.27 $0.28
Diluted EPS (Cont. Ops) $0.28 $0.30 $0.27 $0.27 $0.28
Weighted Average Basic Share $76.3M $81.9M $90.4M $94.4M $103.9M
Weighted Average Diluted Share $76.4M $82.1M $90.6M $94.9M $104.2M
 
EBITDA $38.4M $42.3M $49.2M $51.3M $56.7M
EBIT $29.6M $31.7M $35.8M $37.7M $41.7M
 
Revenue (Reported) $50.7M $56M $64.8M $66.8M $74.1M
Operating Income (Reported) $29.6M $31.7M $35.8M $37.7M $41.7M
Operating Income (Adjusted) $29.6M $31.7M $35.8M $37.7M $41.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $231.3M $218.5M $242.8M $264.9M $286.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $60.1M $74.3M $88.2M $104.1M $100.8M
Gross Profit $171.2M $144.2M $154.7M $160.8M $186M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $443K $7.9M $3.7M $1.1M --
Operating Expenses $17.2M $19M $22.3M $23.6M $26.3M
Operating Income $154M $125.1M $132.3M $137.2M $159.7M
 
Net Interest Expenses $35.4M $35.8M $30.3M $36.1M $41.1M
EBT. Incl. Unusual Items $122.6M $98.2M $94M $89.2M $109.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $286K -$556K $78K $283K $310K
Net Income to Company $82.3M $98.7M $93.9M $98.8M $109.2M
 
Minority Interest in Earnings $184K $140K $123K $121K $124K
Net Income to Common Excl Extra Items $122.3M $98.7M $93.9M $98.8M $109.2M
 
Basic EPS (Cont. Ops) $1.09 $1.23 $1.08 $1.07 $1.09
Diluted EPS (Cont. Ops) $1.08 $1.23 $1.08 $1.07 $1.08
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $187.2M $164.9M $180.8M $191M $217.9M
EBIT $154M $125.1M $132.3M $137.2M $159.7M
 
Revenue (Reported) $231.3M $218.5M $242.8M $264.9M $286.8M
Operating Income (Reported) $154M $125.1M $132.3M $137.2M $159.7M
Operating Income (Adjusted) $154M $125.1M $132.3M $137.2M $159.7M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $165.8M $185.5M $199.7M $218.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $57M $67.9M $74M $76.6M --
Gross Profit $108.9M $117.6M $125.8M $141.9M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $7.8M $2.9M $721K $505K --
Operating Expenses $14.9M $17.2M $18.1M $20.6M --
Operating Income $94M $100.4M $107.7M $121.3M --
 
Net Interest Expenses $29.3M $24.6M $27M $31.5M --
EBT. Incl. Unusual Items $75.2M $71.1M $71.5M $83.2M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $209K $50K $203K $205K --
Net Income to Company $75M $71M $74.4M $83M --
 
Minority Interest in Earnings $105K $92K $91K $93K --
Net Income to Common Excl Extra Items $75M $71M $74.4M $83M --
 
Basic EPS (Cont. Ops) $0.93 $0.81 $0.80 $0.82 --
Diluted EPS (Cont. Ops) $0.93 $0.81 $0.80 $0.81 --
Weighted Average Basic Share $242.4M $263.6M $277.9M $304.4M --
Weighted Average Diluted Share $243M $264.2M $278.8M $305.4M --
 
EBITDA $124.4M $137.8M $148.1M $165.4M --
EBIT $94M $100.4M $107.7M $121.3M --
 
Revenue (Reported) $165.8M $185.5M $199.7M $218.5M --
Operating Income (Reported) $94M $100.4M $107.7M $121.3M --
Operating Income (Adjusted) $94M $100.4M $107.7M $121.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $11.1M $6.3M $26.3M $16.3M $4.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1M $1.3M $2.7M $3M $3.5M
Inventory -- -- -- -- --
Prepaid Expenses $4.3M $4.4M $3.4M $2.5M $2.7M
Other Current Assets -- -- -- -- --
Total Current Assets $62.8M $63M $94.7M $84.1M $76.1M
 
Property Plant And Equipment $31M $29.3M $20.6M $18M $17.4M
Long-Term Investments $762K $2.6M $35.3M $29.4M $20.7M
Goodwill -- -- -- -- --
Other Intangibles $96.3M $104.3M $106.2M $118M $123.6M
Other Long-Term Assets $48.9M $56.1M $62.6M $66.5M $70.2M
Total Assets $1.7B $1.9B $2.2B $2.5B $2.7B
 
Accounts Payable $376K $550K $766K $1.3M $931K
Accrued Expenses $1.8M $2.4M $4.1M $7.7M $7.8M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $34.1M $26.7M $29.1M $81.5M $190.4M
 
Long-Term Debt $752.3M $885.1M $1B $1.1B $988M
Capital Leases -- -- -- -- --
Total Liabilities $823.7M $939.1M $1.1B $1.2B $1.2B
 
Common Stock $8K $8K $9K $9K $10K
Other Common Equity Adj -$25.7M -$9.8M $30.9M $22M $23.6M
Common Equity $841.4M $961.7M $1.1B $1.3B $1.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $3.1M $2.2M $2.3M $2.2M $2.2M
Total Equity $844.5M $963.9M $1.1B $1.3B $1.5B
 
Total Liabilities and Equity $1.7B $1.9B $2.2B $2.5B $2.7B
Cash and Short Terms $11.1M $6.3M $26.3M $16.3M $4.1M
Total Debt $762.3M $885.1M $1B $1.1B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $7.8M $36.7M $5.7M $44.5M $6.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $992K $1.7M $2.4M $2.4M --
Inventory -- -- -- -- --
Prepaid Expenses $4.3M $4.8M $3.2M $2.8M --
Other Current Assets -- -- -- -- --
Total Current Assets $62.4M $98.3M $75.1M $115M $82.8M
 
Property Plant And Equipment $5M $28.9M $18.1M $17.6M $19M
Long-Term Investments $3M $36.4M $41.9M $14.5M $10.3M
Goodwill -- -- -- -- --
Other Intangibles $101.1M $106.9M $122.1M $118.5M --
Other Long-Term Assets $54.3M $61.1M $65.5M $70M --
Total Assets $1.8B $2.1B $2.5B $2.6B $2.8B
 
Accounts Payable $328K $310K $608K $652K --
Accrued Expenses $6.7M $7.1M $9.3M $8.9M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $24.5M $27.5M $30.7M $33.2M $37M
 
Long-Term Debt $901.9M $973.8M $912.5M $1.1B $1.2B
Capital Leases -- -- -- -- --
Total Liabilities $961.1M $1B $1.2B $1.2B $1.3B
 
Common Stock $8K $8K $9K $10K $10K
Other Common Equity Adj -$14.1M $32M $35.3M $10.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.2M $2.3M $2.2M $2.2M $2.1M
Total Equity $877.1M $1.1B $1.3B $1.4B $1.5B
 
Total Liabilities and Equity $1.8B $2.1B $2.5B $2.6B $2.8B
Cash and Short Terms $7.8M $36.7M $5.7M $44.5M $6.7M
Total Debt $901.9M $973.8M $912.5M $1.1B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $77.6M $85.7M $97.9M $95.5M $100.6M
Depreciation & Amoritzation $29.4M $34.8M $41.5M $50.7M $54.5M
Stock-Based Compensation $3.4M $3.9M $5M $6.3M $7M
Change in Accounts Receivable -$8.6M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $91.5M $122.4M $142M $165.1M $144.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions $813K -- -- -- --
Cash From Investing -$229.9M -$264.9M -$270.9M -$312.8M -$272.9M
 
Dividends Paid (Ex Special Dividend) $86.3M $96.9M $107.5M $119.7M $128.1M
Special Dividend Paid
Long-Term Debt Issued $301.5M $290.5M $183M $245M $302M
Long-Term Debt Repaid -$218.5M -$164.5M -$64M -$129M -$278M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.8M -$7.9M -$4.4M -$3.5M -$3.7M
Cash From Financing $144.4M $137.7M $148.9M $146.2M $108.1M
 
Beginning Cash (CF) $11.1M $6.3M $26.3M $16.3M $4.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6M -$4.8M $20M -$1.5M -$20.7M
Ending Cash (CF) $17M $1.5M $46.3M $14.8M -$16.6M
 
Levered Free Cash Flow $91.5M $122.4M $142M $165.1M $144.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $23.7M $22.9M $24.5M $26.2M --
Depreciation & Amoritzation $9.4M $11.1M $13.3M $14.1M --
Stock-Based Compensation $856K $1.2M $1.5M $1.8M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $28.4M $32.7M $36.4M $33.4M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$73M -$119M -$8.4M -$136.2M --
 
Dividends Paid (Ex Special Dividend) $24.5M $27.5M $30.7M $33.2M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $42M $30M $27M $106M --
Long-Term Debt Repaid -$59M -- -$41M -$101M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$70K -$2.2M -$40K -$40K --
Cash From Financing $43.1M $75.9M -$19.5M $62.3M --
 
Beginning Cash (CF) $6.3M $26.3M $16.3M $4.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$1.5M -$10.4M $8.5M -$40.4M --
Ending Cash (CF) $4.8M $15.9M $24.8M -$36.3M --
 
Levered Free Cash Flow $28.4M $32.7M $36.4M $33.4M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $82.3M $98.7M $93.9M $98.8M $109.2M
Depreciation & Amoritzation $33.2M $39.8M $48.5M $53.7M $58.2M
Stock-Based Compensation $4M $4.6M $6M $6.7M $8.8M
Change in Accounts Receivable -$7.8M -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $120.1M $137.7M $161.4M $147.1M $177.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$298.6M -$224.9M -$423.4M -$145.1M -$364.4M
 
Dividends Paid (Ex Special Dividend) $94.6M $104.6M $116.5M $125.6M $140.2M
Special Dividend Paid
Long-Term Debt Issued $266.5M $195M $248M $223M --
Long-Term Debt Repaid -$113.5M -$123M -$88M -$218M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$7.8M -$2.3M -$5.7M -$3.7M --
Cash From Financing $168.5M $116.1M $241.6M $26.2M $149M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.9M $28.9M -$20.4M $28.2M -$37.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $120.1M $137.7M $161.4M $147.1M $177.7M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $97.9M $95.5M $100.6M $83M --
Depreciation & Amoritzation $41.5M $50.7M $54.5M $44.1M --
Stock-Based Compensation $5M $6.3M $7M $7M --
Change in Accounts Receivable -$4.9M -$4.4M -$3.3M -$2.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $142M $165.1M $144.1M $144.2M --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$270.9M -$312.8M -$272.9M -$228.2M --
 
Dividends Paid (Ex Special Dividend) $107.5M $119.7M $128.1M $107M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $183M $245M $302M $163M --
Long-Term Debt Repaid -$64M -$129M -$278M -$93M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$4.4M -$3.5M -$3.7M -$10M --
Cash From Financing $148.9M $146.2M $108.1M $86.6M --
 
Beginning Cash (CF) $138.8M $64.6M $91.8M $35M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $20M -$1.5M -$20.7M $2.6M --
Ending Cash (CF) $158.8M $63.1M $71.1M $37.6M --
 
Levered Free Cash Flow $142M $165.1M $144.1M $144.2M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 35x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
72
DIOD alert for Feb 13

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock