Financhill
Buy
54

FN Quote, Financials, Valuation and Earnings

Last price:
$221.74
Seasonality move :
5.99%
Day range:
$215.90 - $226.43
52-week range:
$159.69 - $278.38
Dividend yield:
0%
P/E ratio:
26.18x
P/S ratio:
2.69x
P/B ratio:
4.39x
Volume:
942.3K
Avg. volume:
555.6K
1-year change:
17.53%
Market cap:
$8B
Revenue:
$2.9B
EPS (TTM):
$8.45
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $1.6B $1.9B $2.3B $2.6B $2.9B
Revenue Growth (YoY) 3.63% 14.47% 20.37% 16.93% 8.99%
 
Cost of Revenues $1.5B $1.7B $2B $2.3B $2.5B
Gross Profit $186.1M $221.4M $278.6M $336.3M $356.1M
Gross Profit Margin 11.34% 11.78% 12.32% 12.71% 12.35%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $68.4M $70.6M $73.9M $77.7M $78.5M
Other Inc / (Exp) -$3M -$3M $540K -$8.3M $637K
Operating Expenses $68.4M $70.6M $73.9M $77.7M $78.5M
Operating Income $117.7M $150.8M $204.7M $258.6M $277.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $119.2M $150.5M $207M $260.1M $311.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.8M $2.1M $6.6M $12.2M $15.2M
Net Income to Company $113.5M $148.3M $200.4M $247.9M $296.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $113.5M $148.3M $200.4M $247.9M $296.2M
 
Basic EPS (Cont. Ops) $3.07 $4.02 $5.43 $6.79 $8.17
Diluted EPS (Cont. Ops) $3.01 $3.95 $5.36 $6.73 $8.10
Weighted Average Basic Share $36.9M $36.9M $36.9M $36.5M $36.2M
Weighted Average Diluted Share $37.7M $37.6M $37.4M $36.9M $36.6M
 
EBITDA $153.2M $187.8M $246.1M $305.4M $360.5M
EBIT $122.3M $151.6M $207.4M $261.6M $311.5M
 
Revenue (Reported) $1.6B $1.9B $2.3B $2.6B $2.9B
Operating Income (Reported) $117.7M $150.8M $204.7M $258.6M $277.6M
Operating Income (Adjusted) $122.3M $151.6M $207.4M $261.6M $311.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $436.6M $543.3M $655.4M $685.5M $804.2M
Revenue Growth (YoY) 9.35% 24.43% 20.63% 4.59% 17.32%
 
Cost of Revenues $386.2M $479.7M $572.7M $601.1M $705.2M
Gross Profit $50.5M $63.6M $82.8M $84.4M $99M
Gross Profit Margin 11.56% 11.71% 12.63% 12.31% 12.31%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.9M $20.6M $20.6M $20.4M $22M
Other Inc / (Exp) $249K $1.5M $1.9M $335K -$7.2M
Operating Expenses $16.9M $20.6M $20.6M $20.4M $22M
Operating Income $33.6M $43M $62.2M $64M $77M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $34.7M $45.2M $65.3M $70.2M $80.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7M $596K $688K $5.1M $3.4M
Net Income to Company $33.1M $44.7M $64.6M $65.1M $77.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $33.1M $44.7M $64.6M $65.1M $77.4M
 
Basic EPS (Cont. Ops) $0.90 $1.21 $1.77 $1.80 $2.14
Diluted EPS (Cont. Ops) $0.88 $1.20 $1.76 $1.78 $2.13
Weighted Average Basic Share $36.8M $36.9M $36.5M $36.3M $36.2M
Weighted Average Diluted Share $37.4M $37.3M $36.8M $36.5M $36.4M
 
EBITDA $43.5M $54.8M $76.7M $82.2M $93.5M
EBIT $35M $45.3M $65.7M $70.2M $80.8M
 
Revenue (Reported) $436.6M $543.3M $655.4M $685.5M $804.2M
Operating Income (Reported) $33.6M $43M $62.2M $64M $77M
Operating Income (Adjusted) $35M $45.3M $65.7M $70.2M $80.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.7B $2B $2.4B $2.7B $3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $1.8B $2.1B $2.3B $2.6B
Gross Profit $190.6M $234.5M $297.8M $337.9M $370.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $69.2M $74.3M $73.9M $77.5M $80.1M
Other Inc / (Exp) -$1.2M -$1.7M $972K -$9.9M -$6.9M
Operating Expenses $69.2M $74.3M $73.9M $77.5M $80.1M
Operating Income $121.4M $160.2M $223.8M $260.4M $290.7M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $125.8M $161M $227M $265M $321.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.3M $1.1M $6.7M $16.6M $13.5M
Net Income to Company $120.6M $159.9M $220.3M $248.4M $308.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $120.6M $159.9M $220.3M $248.4M $308.5M
 
Basic EPS (Cont. Ops) $3.26 $4.34 $5.99 $6.82 $8.51
Diluted EPS (Cont. Ops) $3.21 $4.27 $5.92 $6.74 $8.45
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $158.7M $199.1M $268.1M $310.8M $371.8M
EBIT $126.7M $161.9M $227.8M $266.1M $322M
 
Revenue (Reported) $1.7B $2B $2.4B $2.7B $3B
Operating Income (Reported) $121.4M $160.2M $223.8M $260.4M $290.7M
Operating Income (Adjusted) $126.7M $161.9M $227.8M $266.1M $322M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $436.6M $543.3M $655.4M $685.5M $804.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $386.2M $479.7M $572.7M $601.1M $705.2M
Gross Profit $50.5M $63.6M $82.8M $84.4M $99M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.9M $20.6M $20.6M $20.4M $22M
Other Inc / (Exp) $249K $1.5M $1.9M $335K -$7.2M
Operating Expenses $16.9M $20.6M $20.6M $20.4M $22M
Operating Income $33.6M $43M $62.2M $64M $77M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $34.7M $45.2M $65.3M $70.2M $80.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.7M $596K $688K $5.1M $3.4M
Net Income to Company $33.1M $44.7M $64.6M $65.1M $77.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $33.1M $44.7M $64.6M $65.1M $77.4M
 
Basic EPS (Cont. Ops) $0.90 $1.21 $1.77 $1.80 $2.14
Diluted EPS (Cont. Ops) $0.88 $1.20 $1.76 $1.78 $2.13
Weighted Average Basic Share $36.8M $36.9M $36.5M $36.3M $36.2M
Weighted Average Diluted Share $37.4M $37.3M $36.8M $36.5M $36.4M
 
EBITDA $43.5M $54.8M $76.7M $82.2M $93.5M
EBIT $35M $45.3M $65.7M $70.2M $80.8M
 
Revenue (Reported) $436.6M $543.3M $655.4M $685.5M $804.2M
Operating Income (Reported) $33.6M $43M $62.2M $64M $77M
Operating Income (Adjusted) $35M $45.3M $65.7M $70.2M $80.8M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $225.4M $303M $198M $231.4M $410M
Short Term Investments $262.7M $245M $280.2M $319.1M $448.6M
Accounts Receivable, Net $272.7M $336.5M $452.7M $531.8M $592.5M
Inventory $309.8M $422.1M $557.1M $519.6M $463.2M
Prepaid Expenses $5.4M $11.4M $11.6M $7.8M $10.6M
Other Current Assets $14.5M $22.6M $25.4M $42.9M $87.8M
Total Current Assets $1.1B $1.4B $1.5B $1.7B $2B
 
Property Plant And Equipment $236.3M $247.8M $296.4M $312M $312.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $4.3M $4.4M $3.5M $2.4M $2.3M
Other Long-Term Assets $202K $2M $801K $635K $485K
Total Assets $1.4B $1.6B $1.8B $2B $2.3B
 
Accounts Payable $251.6M $346.6M $439.7M $381.1M $441.8M
Accrued Expenses $28.2M $37.6M $45.1M $44.2M $42M
Current Portion Of Long-Term Debt $12.2M $12.2M $12.2M $12.2M --
Current Portion Of Capital Lease Obligations $2M $2.6M $2.3M $1.2M $1.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $334.4M $444.4M $538.5M $481.9M $557.9M
 
Long-Term Debt $39.5M $27.4M $15.2M -- --
Capital Leases -- -- -- -- --
Total Liabilities $407.6M $503.6M $582M $511M $592.8M
 
Common Stock $385K $388K $390K $393K $395K
Other Common Equity Adj -$1.1M -$6.3M -$12.8M -$8.1M -$3.1M
Common Equity $974.4M $1.1B $1.3B $1.5B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $974.4M $1.1B $1.3B $1.5B $1.7B
 
Total Liabilities and Equity $1.4B $1.6B $1.8B $2B $2.3B
Cash and Short Terms $488.1M $547.9M $478.2M $550.5M $858.6M
Total Debt $51.7M $39.5M $27.4M $12.2M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $189.2M $269.9M $255.3M $308.3M $400.7M
Short Term Investments $307.2M $258.5M $244.5M $362.4M $508.2M
Accounts Receivable, Net $289.2M $346.7M $462.4M $535M $662.7M
Inventory $339.4M $465.3M $528.1M $440.1M $440.4M
Prepaid Expenses $4.1M $10.4M $15.5M $6.3M $9.4M
Other Current Assets $7.8M $24.7M $32M $39.8M $87.5M
Total Current Assets $1.2B $1.4B $1.6B $1.7B $2.1B
 
Property Plant And Equipment $234.9M $277.7M $298.1M $312.7M $316.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $4.1M $4.1M $3.3M $2.6M $2.2M
Other Long-Term Assets $221K $673K $804K $610K $598K
Total Assets $1.4B $1.7B $1.9B $2B $2.4B
 
Accounts Payable $284.2M $373.7M $409.4M $357.1M $427.9M
Accrued Expenses $29M $39.5M $54.7M $47M $57.2M
Current Portion Of Long-Term Debt $12.2M $12.2M $12.2M $9.1M --
Current Portion Of Capital Lease Obligations $2.1M $2.6M $2.3M $1.6M $1.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $355.4M $479.2M $526.4M $455.4M $576M
 
Long-Term Debt $36.5M $24.3M $9.1M -- --
Capital Leases -- -- -- -- --
Total Liabilities $424.7M $534.6M $562M $489.1M $612.4M
 
Common Stock $387K $390K $392K $394K $396K
Other Common Equity Adj -$3.9M -$7.7M -$15.1M -$7.5M $11.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1B $1.1B $1.3B $1.5B $1.8B
 
Total Liabilities and Equity $1.4B $1.7B $1.9B $2B $2.4B
Cash and Short Terms $496.4M $528.4M $499.8M $670.8M $908.9M
Total Debt $48.6M $36.5M $21.3M $9.1M --
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $113.5M $148.3M $200.4M $247.9M $296.2M
Depreciation & Amoritzation $30.9M $36.3M $38.7M $43.8M $49M
Stock-Based Compensation $22.2M $25.5M $28M $28.1M $28.4M
Change in Accounts Receivable -$13.1M -$62.3M -$105.6M -$76.9M -$61.3M
Change in Inventories -$16.2M -$112.3M -$135M $37.4M $56.4M
Cash From Operations $150.7M $122.2M $124.2M $213.3M $413.1M
 
Capital Expenditures $43.5M $48M $90.6M $62.3M $48.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$71.2M -$8.9M -$135.5M -$98.7M -$169.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $60.9M -- -- -- --
Long-Term Debt Repaid -$70.5M -$12.3M -$12.2M -$15.2M -$12.2M
Repurchase of Common Stock -$20.7M -$18.8M -$59.9M -$47.6M -$39.5M
Other Financing Activities -$5M -$11.6M -$20.8M -$18.2M -$13.2M
Cash From Financing -$35.3M -$42.8M -$92.9M -$81M -$64.9M
 
Beginning Cash (CF) $188.2M $232.8M $303.1M $198.4M $231.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $44.1M $70.5M -$104.2M $33.6M $178.5M
Ending Cash (CF) $232.8M $303.1M $198.4M $231.4M $410M
 
Levered Free Cash Flow $107.2M $74.2M $33.7M $151M $364.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $33.1M $44.7M $64.6M $65.1M $77.4M
Depreciation & Amoritzation $8.6M $9.5M $11.1M $12M $12.8M
Stock-Based Compensation $6M $9.3M $7.7M $7.7M $8.7M
Change in Accounts Receivable -$15M -$11.4M -$24.5M -$4.1M -$69.4M
Change in Inventories -$29.6M -$43.1M $28.8M $79.5M $22.8M
Cash From Operations $34.5M $36.9M $60.6M $145M $83.2M
 
Capital Expenditures $13.1M $32.8M $10.3M $11.6M $20.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$58.4M -$47.5M $23.4M -$53.1M -$72M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3.1M -$3M -$6.1M -$3M --
Repurchase of Common Stock -- -- -$4.9M -- --
Other Financing Activities -$9.9M -$19.1M -$16.5M -$12.1M -$20.2M
Cash From Financing -$13.1M -$22.1M -$27.5M -$15.2M -$20.2M
 
Beginning Cash (CF) $232.8M $303.1M $198.4M $231.4M $410M
Foreign Exchange Rate Adjustment $766K -$321K $520K $195K -$257K
Additions / Reductions -$37M -$32.7M $56.5M $76.8M -$9M
Ending Cash (CF) $196.6M $270.1M $255.4M $308.3M $400.7M
 
Levered Free Cash Flow $21.4M $4.1M $50.4M $133.4M $62.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $120.6M $159.9M $220.3M $248.4M $308.5M
Depreciation & Amoritzation $32M $37.2M $40.3M $44.7M $49.8M
Stock-Based Compensation $22.2M $28.7M $26.5M $28.1M $29.3M
Change in Accounts Receivable -$15.9M -$58.7M -$118.6M -$56.6M -$126.5M
Change in Inventories -$17.9M -$125.8M -$63.1M $88.1M -$310K
Cash From Operations $182.5M $124.6M $148M $297.7M $351.3M
 
Capital Expenditures $50M $67.7M $68M $63.6M $57.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$141.4M $2M -$64.6M -$175.2M -$188.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$12.6M -$12.2M -$15.2M -$12.2M -$9.1M
Repurchase of Common Stock -- -$18.8M -$64.8M -- --
Other Financing Activities -$10.7M -$20.8M -$18.2M -$13.8M -$21.2M
Cash From Financing -$44M -$51.8M -$98.3M -$68.7M -$69.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.8M $74.7M -$15M $53.9M $92.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $132.5M $56.9M $80M $234.1M $294.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $33.1M $44.7M $64.6M $65.1M $77.4M
Depreciation & Amoritzation $8.6M $9.5M $11.1M $12M $12.8M
Stock-Based Compensation $6M $9.3M $7.7M $7.7M $8.7M
Change in Accounts Receivable -$15M -$11.4M -$24.5M -$4.1M -$69.4M
Change in Inventories -$29.6M -$43.1M $28.8M $79.5M $22.8M
Cash From Operations $34.5M $36.9M $60.6M $145M $83.2M
 
Capital Expenditures $13.1M $32.8M $10.3M $11.6M $20.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$58.4M -$47.5M $23.4M -$53.1M -$72M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$3.1M -$3M -$6.1M -$3M --
Repurchase of Common Stock -- -- -$4.9M -- --
Other Financing Activities -$9.9M -$19.1M -$16.5M -$12.1M -$20.2M
Cash From Financing -$13.1M -$22.1M -$27.5M -$15.2M -$20.2M
 
Beginning Cash (CF) $232.8M $303.1M $198.4M $231.4M $410M
Foreign Exchange Rate Adjustment $766K -$321K $520K $195K -$257K
Additions / Reductions -$37M -$32.7M $56.5M $76.8M -$9M
Ending Cash (CF) $196.6M $270.1M $255.4M $308.3M $400.7M
 
Levered Free Cash Flow $21.4M $4.1M $50.4M $133.4M $62.8M

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

GET BETTER TRADE IDEAS

Popular

NVIDIA vs Broadcom Stock: Which Is Best?
NVIDIA vs Broadcom Stock: Which Is Best?

If you want to invest in an AI-leading tech company,…

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…

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 23

Quantum [QMCO] is up 6.3% over the past day.

Sell
46
NUKK alert for Dec 23

Nukkleus [NUKK] is up 9.68% over the past day.

Sell
1
IIPR alert for Dec 23

Innovative Industrial Properties [IIPR] is down 4.97% over the past day.

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

Show me the best stock