Financhill
Sell
30

GMS Quote, Financials, Valuation and Earnings

Last price:
$72.81
Seasonality move :
10.81%
Day range:
$70.34 - $73.23
52-week range:
$65.77 - $105.54
Dividend yield:
0%
P/E ratio:
20.16x
P/S ratio:
0.52x
P/B ratio:
2.01x
Volume:
349.3K
Avg. volume:
564.7K
1-year change:
-24.62%
Market cap:
$2.8B
Revenue:
$5.5B
EPS (TTM):
$3.61
Period Ending 2020-04-30 2021-04-30 2022-04-30 2023-04-30 2024-04-30
Revenue $3.2B $3.3B $4.6B $5.3B $5.5B
Revenue Growth (YoY) 4.02% 1.78% 40.5% 14.98% 3.24%
 
Cost of Revenues $2.2B $2.2B $3.1B $3.6B $3.7B
Gross Profit $1.1B $1.1B $1.5B $1.7B $1.8B
Gross Profit Margin 32.8% 32.22% 32.11% 32.39% 32.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $784.1M $763.6M $950.1M $1.1B $1.2B
Other Inc / (Exp) -$48.6M -$69K $4M $8.1M $6.8M
Operating Expenses $900.6M $871.8M $1.1B $1.2B $1.3B
Operating Income $162.6M $190.9M $418.9M $505.2M $442.8M
 
Net Interest Expenses $67.7M $53.8M $58.1M $65.8M $75.5M
EBT. Incl. Unusual Items $46.3M $137.1M $364.8M $447.5M $374.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.9M $31.5M $91.4M $114.5M $98.1M
Net Income to Company $23.4M $105.6M $273.4M $333M $276.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $23.4M $105.6M $273.4M $333M $276.1M
 
Basic EPS (Cont. Ops) $0.56 $2.47 $6.35 $7.95 $6.86
Diluted EPS (Cont. Ops) $0.55 $2.44 $6.23 $7.82 $6.75
Weighted Average Basic Share $41.9M $42.8M $43.1M $41.9M $40.2M
Weighted Average Diluted Share $42.5M $43.3M $43.9M $42.6M $40.9M
 
EBITDA $230.6M $299M $542.1M $640.3M $583M
EBIT $114M $190.9M $422.9M $513.3M $449.6M
 
Revenue (Reported) $3.2B $3.3B $4.6B $5.3B $5.5B
Operating Income (Reported) $162.6M $190.9M $418.9M $505.2M $442.8M
Operating Income (Adjusted) $114M $190.9M $422.9M $513.3M $449.6M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $751.2M $1.2B $1.2B $1.3B $1.3B
Revenue Growth (YoY) -1.34% 53.57% 7.02% 1.92% 0.19%
 
Cost of Revenues $507.9M $785.8M $832.4M $843.6M $867.6M
Gross Profit $243.3M $367.8M $402.2M $414.7M $393.1M
Gross Profit Margin 32.39% 31.88% 32.58% 32.96% 31.18%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $184.8M $241M $267.4M $295.7M $310.8M
Other Inc / (Exp) $2.4M $1M $2M $1.9M -$34M
Operating Expenses $210.4M $270.8M $298.8M $328.5M $353.2M
Operating Income $32.9M $97M $103.4M $86.2M $39.8M
 
Net Interest Expenses $13.5M $15.4M $16.9M $18.8M $23.1M
EBT. Incl. Unusual Items $21.8M $82.6M $88.5M $69.4M -$17.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $5.7M $21.2M $23.7M $17.5M $4.2M
Net Income to Company $16.1M $61.4M $64.8M $51.9M -$21.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $16.1M $61.4M $64.8M $51.9M -$21.4M
 
Basic EPS (Cont. Ops) $0.38 $1.42 $1.56 $1.30 -$0.55
Diluted EPS (Cont. Ops) $0.37 $1.40 $1.53 $1.28 -$0.55
Weighted Average Basic Share $42.7M $43.1M $41.6M $39.9M $38.7M
Weighted Average Diluted Share $43.4M $43.9M $42.2M $40.5M $38.7M
 
EBITDA $60.9M $127.8M $136.8M $121M $48.3M
EBIT $35.3M $98M $105.4M $88.2M $5.8M
 
Revenue (Reported) $751.2M $1.2B $1.2B $1.3B $1.3B
Operating Income (Reported) $32.9M $97M $103.4M $86.2M $39.8M
Operating Income (Adjusted) $35.3M $98M $105.4M $88.2M $5.8M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $3.1B $4.3B $5.3B $5.4B $5.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1B $2.9B $3.6B $3.6B $3.8B
Gross Profit $1B $1.4B $1.7B $1.7B $1.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $751.9M $893M $1.1B $1.2B $1.3B
Other Inc / (Exp) -$45.3M -$1.1M $6.7M $7.5M -$28.7M
Operating Expenses $860.1M $1B $1.2B $1.3B $1.4B
Operating Income $160.3M $361.3M $507.3M $456.7M $333.1M
 
Net Interest Expenses $56.5M $56.6M $61.9M $74.6M $88M
EBT. Incl. Unusual Items $58.6M $303.6M $452M $389.5M $216.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $28.2M $72.9M $118.1M $94.2M $70.7M
Net Income to Company $30.4M $230.7M $333.9M $295.3M $145.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $30.4M $230.7M $333.9M $295.3M $145.8M
 
Basic EPS (Cont. Ops) $0.71 $5.34 $7.88 $7.26 $3.69
Diluted EPS (Cont. Ops) $0.68 $5.25 $7.76 $7.14 $3.61
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $223.2M $475.2M $642.4M $592.7M $462.6M
EBIT $115M $360.1M $514M $464.1M $304.5M
 
Revenue (Reported) $3.1B $4.3B $5.3B $5.4B $5.6B
Operating Income (Reported) $160.3M $361.3M $507.3M $456.7M $333.1M
Operating Income (Adjusted) $115M $360.1M $514M $464.1M $304.5M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Revenue $2.4B $3.3B $4B $4.1B $4.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.6B $2.3B $2.7B $2.8B $2.9B
Gross Profit $768.9M $1.1B $1.3B $1.3B $1.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $556.3M $685.7M $814.1M $883.4M $950.2M
Other Inc / (Exp) $3.8M $2.8M $5.5M $4.8M -$30.7M
Operating Expenses $636.2M $772.5M $910.1M $981.1M $1.1B
Operating Income $132.6M $303M $391.3M $342.8M $233M
 
Net Interest Expenses $41.1M $43.8M $47.7M $56.4M $69M
EBT. Incl. Unusual Items $95.4M $261.9M $349.1M $291.1M $133.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $23.6M $65M $91.7M $71.4M $44M
Net Income to Company $71.8M $196.9M $257.4M $219.7M $89.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $71.8M $196.9M $257.4M $219.7M $89.4M
 
Basic EPS (Cont. Ops) $1.69 $4.56 $6.10 $5.43 $2.27
Diluted EPS (Cont. Ops) $1.66 $4.48 $6.01 $5.34 $2.22
Weighted Average Basic Share $128.1M $129.3M $126.4M $121.1M $117.4M
Weighted Average Diluted Share $129.6M $131.8M $128.4M $123.1M $118.6M
 
EBITDA $216.4M $392.6M $492.9M $445.3M $324.9M
EBIT $136.5M $305.7M $396.8M $347.5M $202.4M
 
Revenue (Reported) $2.4B $3.3B $4B $4.1B $4.2B
Operating Income (Reported) $132.6M $303M $391.3M $342.8M $233M
Operating Income (Adjusted) $136.5M $305.7M $396.8M $347.5M $202.4M
Period Ending 2020-04-30 2021-04-30 2022-04-30 2023-04-30 2024-04-30
Cash and Equivalents $210.9M $167M $101.9M $164.7M $166.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $398.7M $488M $675.7M $713.4M $746M
Inventory $299.8M $357.1M $551M $575.5M $580.8M
Prepaid Expenses -- -- -- -- --
Other Current Assets $15M $19.5M $20.2M $17.1M $42.4M
Total Current Assets $966.6M $1.1B $1.4B $1.5B $1.6B
 
Property Plant And Equipment $420.7M $429.7M $504M $585.8M $723.5M
Long-Term Investments -- -- -- -- --
Goodwill $553.1M $576.3M $695.9M $700.8M $853.8M
Other Intangibles $361.9M $350.9M $454.7M $399.7M $502.7M
Other Long-Term Assets $13.2M $9M $8.8M $11.4M $18.7M
Total Assets $2.3B $2.5B $3.1B $3.3B $3.8B
 
Accounts Payable $248.9M $323M $367.3M $377M $420.2M
Accrued Expenses -- $881K $9M $9.6M $10.4M
Current Portion Of Long-Term Debt $50.2M $46M $47.6M $54M $6.6M
Current Portion Of Capital Lease Obligations $33M $33.5M $38.4M $47.7M $93.4M
Other Current Liabilities $48.7M $50M $68.7M $45.1M $50.1M
Total Current Liabilities $475.1M $562.5M $689.2M $706.3M $757.1M
 
Long-Term Debt $1B $932.4M $1.1B $1B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $1.7B $1.7B $2B $2B $2.3B
 
Common Stock $426K $431K $428K $410K $397K
Other Common Equity Adj -$65.1M $4.8M -$6M -$35.1M -$31.5M
Common Equity $634M $822.5M $1.1B $1.3B $1.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $634M $822.5M $1.1B $1.3B $1.5B
 
Total Liabilities and Equity $2.3B $2.5B $3.1B $3.3B $3.8B
Cash and Short Terms $210.9M $167M $101.9M $164.7M $166.1M
Total Debt $1.1B $978.4M $1.2B $1.1B $1.1B
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Cash and Equivalents $150.6M $87M $186.7M $88.3M $59M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $398.8M $604.3M $660.1M $671.2M $654.3M
Inventory $327.7M $585.4M $586.7M $582.6M $599.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $17.7M $19.1M $19.2M $35.2M $50.1M
Total Current Assets $906.1M $1.4B $1.6B $1.5B $1.5B
 
Property Plant And Equipment $424.6M $489.8M $528.6M $629.7M $833.7M
Long-Term Investments -- -- -- -- --
Goodwill $562.2M $693.9M $693.9M $723M $870M
Other Intangibles $333.8M $480.3M $403.9M $382.6M $548.4M
Other Long-Term Assets $11.6M $10M $18.1M $12.2M $21.7M
Total Assets $2.3B $3.1B $3.2B $3.3B $3.8B
 
Accounts Payable $157.9M $293.5M $314.3M $323.3M $330.1M
Accrued Expenses $81.9M $129.9M $117.7M $106.6M $109.6M
Current Portion Of Long-Term Debt $51.6M $44.6M $54.2M $48.1M $57.1M
Current Portion Of Capital Lease Obligations $32.8M $40.4M $41.5M $47.9M $55M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $380.2M $587.5M $619.6M $624.4M $648.2M
 
Long-Term Debt $942.6M $1.3B $1.2B $982.7M $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $1.5B $2.1B $2B $1.9B $2.4B
 
Common Stock $428K $431K $413K $398K $385K
Other Common Equity Adj -$19.5M -$5.3M -$26.3M -$27.9M -$65M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $761M $1B $1.2B $1.4B $1.4B
 
Total Liabilities and Equity $2.3B $3.1B $3.2B $3.3B $3.8B
Cash and Short Terms $150.6M $87M $186.7M $88.3M $59M
Total Debt $994.2M $1.3B $1.2B $1B $1.4B
Period Ending 2020-04-30 2021-04-30 2022-04-30 2023-04-30 2024-04-30
Net Income to Stockholders $23.4M $105.6M $273.4M $333M $276.1M
Depreciation & Amoritzation $116.5M $108.1M $119.2M $126.9M $133.4M
Stock-Based Compensation $9M $12.9M $17.4M $22.1M $22.4M
Change in Accounts Receivable $50.2M -$101.6M -$162.1M -$37M -$26.6M
Change in Inventories -$4.6M -$46.7M -$156.3M -$16.8M $17.1M
Cash From Operations $303.1M $153.3M $179.6M $441.7M $433.2M
 
Capital Expenditures $25.2M $29.9M $41.1M $52.7M $57.2M
Cash Acquisitions -$24.1M -$36M -$348.1M -$61.7M -$376.2M
Cash From Investing -$47.1M -$63.6M -$387.2M -$111.5M -$430.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $880.7M $875.8M $1.4B $546.1M $1.2B
Long-Term Debt Repaid -$972.7M -$1B -$1.2B -$688.2M -$1B
Repurchase of Common Stock -- -$4.2M -$35.5M -$110.8M -$116.4M
Other Financing Activities -$13M -$7.1M -$2.9M -$20.7M -$11.1M
Cash From Financing -$91.3M -$136.6M $143.3M -$265.6M -$437K
 
Beginning Cash (CF) $47.3M $210.9M $167M $101.9M $164.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $164.6M -$46.9M -$64.3M $64.7M $2M
Ending Cash (CF) $210.9M $167M $101.9M $164.7M $166.1M
 
Levered Free Cash Flow $277.9M $123.4M $138.5M $389.1M $376M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $16.1M $61.4M $64.8M $51.9M -$21.4M
Depreciation & Amoritzation $25.6M $29.8M $31.4M $32.8M $42.4M
Stock-Based Compensation $3.9M $4.5M $4M $5.8M $4.1M
Change in Accounts Receivable $41.7M $37.4M $105.3M $92.1M $149M
Change in Inventories -$23.4M -$22.6M -$2.4M -$20.3M -$9.4M
Cash From Operations $44.4M $57.2M $134.1M $104.3M $94.1M
 
Capital Expenditures $6M $17M $11.6M $10.2M $11M
Cash Acquisitions -- -$220.4M -$17.8M $2.5M $18.8M
Cash From Investing -$5.5M -$236.8M -$28.6M -$9.4M $5.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $599.5M $110M $83.8M $362.8M
Long-Term Debt Repaid -$10.5M -$390.4M -$121M -$147.9M -$450.2M
Repurchase of Common Stock -$778K -$4.7M -$33.2M -$24.9M -$39.7M
Other Financing Activities $753K -$1.2M -$3.2M -$48K -$74K
Cash From Financing -$7.8M $207.8M -$43.8M -$83.9M -$123.6M
 
Beginning Cash (CF) $118.2M $59.3M $124.2M $76.5M $83.9M
Foreign Exchange Rate Adjustment $1.2M -$509K $795K $811K -$852K
Additions / Reductions $31.2M $28.2M $61.7M $11M -$24M
Ending Cash (CF) $150.6M $87M $186.7M $88.3M $59M
 
Levered Free Cash Flow $38.4M $40.2M $122.5M $94.1M $83.1M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $30.4M $230.7M $333.9M $295.3M $145.8M
Depreciation & Amoritzation $108.2M $115.1M $128.5M $128.6M $158.1M
Stock-Based Compensation $12.9M $15M $22.2M $21.3M $20.4M
Change in Accounts Receivable $18.3M -$196.2M -$80.3M -$6.2M $71.6M
Change in Inventories -$29.3M -$213.4M $75K $17.9M $3.4M
Cash From Operations $236.2M $64.9M $436.4M $433.8M $391M
 
Capital Expenditures $22.2M $45.2M $41.2M $59.2M $51.6M
Cash Acquisitions -$3.4M -$381.3M -$23.1M -$94.7M -$511.2M
Cash From Investing -$23.4M -$424.3M -$61.8M -$152.6M -$565.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $135M $2B $597.6M $888.2M $1.8B
Long-Term Debt Repaid -$234.9M -$1.7B -$756M -$1.1B -$1.5B
Repurchase of Common Stock -$2M -$20M -$100.4M -$128.3M -$155M
Other Financing Activities -$11.7M -$11.2M -$20.7M -$9.8M --
Cash From Financing -$104.6M $295.9M -$273.5M -$379.4M $146.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $108.2M -$63.5M $101.1M -$98.2M -$28M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $214M $19.7M $395.3M $374.7M $339.4M
Period Ending 2021-01-31 2022-01-31 2023-01-31 2024-01-31 2025-01-31
Net Income to Stockholders $71.8M $196.9M $257.4M $219.7M $89.4M
Depreciation & Amoritzation $79.9M $86.9M $96.1M $97.8M $122.5M
Stock-Based Compensation $10.3M $12.5M $17.3M $16.5M $14.5M
Change in Accounts Receivable -$15.4M -$109.9M -$28.1M $2.7M $100.8M
Change in Inventories -$24.4M -$191.1M -$34.7M $7K -$13.6M
Cash From Operations $68.5M -$19.9M $236.9M $229M $186.8M
 
Capital Expenditures $17.9M $33.2M $33.3M $39.7M $34.1M
Cash Acquisitions -$51K -$345.4M -$20.4M -$53.5M -$188.4M
Cash From Investing -$16.7M -$377.4M -$52M -$93.2M -$227.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $14.8M $1.2B $390.1M $732.2M $1.4B
Long-Term Debt Repaid -$132.3M -$850.6M -$391.2M -$844.4M -$1.3B
Repurchase of Common Stock -$2M -$17.9M -$82.8M -$100.3M -$138.9M
Other Financing Activities $1.3M -$2.9M -$20.7M -$9.8M -$5M
Cash From Financing -$114.7M $317.9M -$98.9M -$212.7M -$65.9M
 
Beginning Cash (CF) $468.8M $269.9M $332.7M $322.7M $303.2M
Foreign Exchange Rate Adjustment $2.5M -$590K -$1.2M $423K -$257K
Additions / Reductions -$62.8M -$79.4M $86M -$76.8M -$106.9M
Ending Cash (CF) $408.5M $189.9M $417.5M $246.3M $196.1M
 
Levered Free Cash Flow $50.6M -$53M $203.7M $189.3M $152.7M

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

GET BETTER TRADE IDEAS

Popular

Will JP Morgan’s AI Advisor Be a Winner?
Will JP Morgan’s AI Advisor Be a Winner?

JPMorgan Chase is rolling out “JPM WealthAI for high-net-worth clients.…

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Is Bloom Energy Stock a Buy, Sell or Hold?
Is Bloom Energy Stock a Buy, Sell or Hold?

While already interesting as the world moves toward greener energy…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

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

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

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

Show me the best stock