Financhill
Sell
50

HGV Quote, Financials, Valuation and Earnings

Last price:
$42.35
Seasonality move :
9.79%
Day range:
$42.14 - $42.84
52-week range:
$30.59 - $52.08
Dividend yield:
0%
P/E ratio:
74.93x
P/S ratio:
0.81x
P/B ratio:
2.65x
Volume:
658.3K
Avg. volume:
950.8K
1-year change:
3.9%
Market cap:
$3.7B
Revenue:
$5B
EPS (TTM):
$0.57
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $894M $2.3B $3.8B $4B $5B
Revenue Growth (YoY) -51.36% 161.19% 64.24% 3.73% 25.21%
 
Cost of Revenues $787M $1.6B $2.8B $1.7B $2.1B
Gross Profit $107M $729M $1B $2.3B $2.8B
Gross Profit Margin 11.97% 31.22% 26.88% 57.74% 56.92%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $92M $151M $212M $1.5B $2B
Other Inc / (Exp) -$201M -$124M -$72M -$57M -$232M
Operating Expenses $143M $231M $321M $1.6B $2.1B
Operating Income -$36M $498M $710M $684M $697M
 
Net Interest Expenses $43M $105M $142M $178M $329M
EBT. Incl. Unusual Items -$280M $269M $481M $449M $136M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$79M $93M $129M $136M $76M
Net Income to Company -$201M $176M $352M $313M $60M
 
Minority Interest in Earnings -- -- -- -- $13M
Net Income to Common Excl Extra Items -$201M $176M $352M $313M $60M
 
Basic EPS (Cont. Ops) -$2.36 $1.76 $2.98 $2.84 $0.46
Diluted EPS (Cont. Ops) -$2.36 $1.74 $2.93 $2.80 $0.46
Weighted Average Basic Share $85.2M $99.7M $118M $110.1M $101.9M
Weighted Average Diluted Share $85.2M $101.1M $120M $111.6M $103.1M
 
EBITDA $9M $624M $954M $897M $965M
EBIT -$36M $498M $710M $684M $697M
 
Revenue (Reported) $894M $2.3B $3.8B $4B $5B
Operating Income (Reported) -$36M $498M $710M $684M $697M
Operating Income (Adjusted) -$36M $498M $710M $684M $697M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $928M $1.1B $1B $1.3B $1.3B
Revenue Growth (YoY) 346.15% 20.26% -8.78% 28.29% -0.46%
 
Cost of Revenues $599M $777M $749M $546M $543M
Gross Profit $329M $339M $269M $760M $757M
Gross Profit Margin 35.45% 30.38% 26.42% 58.19% 58.23%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $41M $50M $40M $44M $555M
Other Inc / (Exp) -$74M -$15M -$11M -$23M --
Operating Expenses $65M $83M $77M $560M $611M
Operating Income $264M $256M $192M $200M $146M
 
Net Interest Expenses $42M $37M $45M $84M $79M
EBT. Incl. Unusual Items $148M $204M $136M $93M $45M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49M $54M $44M $61M $15M
Net Income to Company $99M $150M $92M $32M $30M
 
Minority Interest in Earnings -- -- -- $3M $5M
Net Income to Common Excl Extra Items $99M $150M $92M $32M $30M
 
Basic EPS (Cont. Ops) $0.92 $1.25 $0.84 $0.29 $0.28
Diluted EPS (Cont. Ops) $0.91 $1.24 $0.83 $0.28 $0.28
Weighted Average Basic Share $107.7M $119.6M $109.5M $101M $88.3M
Weighted Average Diluted Share $109.1M $121.1M $110.9M $102M $90.1M
 
EBITDA $312M $313M $245M $268M $213M
EBIT $264M $256M $192M $200M $146M
 
Revenue (Reported) $928M $1.1B $1B $1.3B $1.3B
Operating Income (Reported) $264M $256M $192M $200M $146M
Operating Income (Adjusted) $264M $256M $192M $200M $146M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.7B $3.7B $4B $4.7B $5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.2B $2.6B $3B $2.9B $2.2B
Gross Profit $503M $1B $990M $1.8B $2.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $148M $217M $184M $521M $2.1B
Other Inc / (Exp) -$304M -$63M -$68M -$204M --
Operating Expenses $217M $330M $319M $1.1B $2.3B
Operating Income $286M $710M $671M $694M $551M
 
Net Interest Expenses $85M $136M $170M $295M $314M
EBT. Incl. Unusual Items -$74M $511M $433M $195M $131M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$21M $162M $110M $93M $59M
Net Income to Company -$53M $349M $323M $102M $72M
 
Minority Interest in Earnings -- -- -- $7M $19M
Net Income to Common Excl Extra Items -$53M $349M $323M $102M $72M
 
Basic EPS (Cont. Ops) -$0.87 $2.91 $2.89 $0.90 $0.59
Diluted EPS (Cont. Ops) -$0.88 $2.87 $2.86 $0.88 $0.57
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $368M $948M $890M $949M $814M
EBIT $286M $710M $671M $694M $551M
 
Revenue (Reported) $1.7B $3.7B $4B $4.7B $5B
Operating Income (Reported) $286M $710M $671M $694M $551M
Operating Income (Adjusted) $286M $710M $671M $694M $551M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.5B $2.8B $3B $3.7B $3.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $2.1B $2.2B $2.4B $1.6B
Gross Profit $470M $781M $740M $1.3B $2.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $121M $158M $130M $147M $1.6B
Other Inc / (Exp) -$100M -$39M -$35M -$182M -$34M
Operating Expenses $178M $248M $231M $738M $1.7B
Operating Income $292M $533M $509M $519M $373M
 
Net Interest Expenses $74M $105M $133M $250M $235M
EBT. Incl. Unusual Items $147M $389M $341M $87M $82M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $46M $115M $96M $53M $36M
Net Income to Company $101M $274M $245M $34M $46M
 
Minority Interest in Earnings -- -- -- $7M $13M
Net Income to Common Excl Extra Items $101M $274M $245M $34M $46M
 
Basic EPS (Cont. Ops) $0.94 $2.28 $2.21 $0.27 $0.38
Diluted EPS (Cont. Ops) $0.93 $2.25 $2.18 $0.27 $0.37
Weighted Average Basic Share $278.6M $360.4M $333.5M $309.5M $275M
Weighted Average Diluted Share $281.3M $365.2M $336.9M $311.4M $277.8M
 
EBITDA $363M $716M $665M $717M $566M
EBIT $292M $533M $509M $519M $373M
 
Revenue (Reported) $1.5B $2.8B $3B $3.7B $3.7B
Operating Income (Reported) $292M $533M $509M $519M $373M
Operating Income (Adjusted) $292M $533M $509M $519M $373M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $526M $695M $555M $885M $766M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.1B $2B $2.3B $343M $219M
Inventory $702M $1.2B $1.2B $1.4B $2.2B
Prepaid Expenses $12M $123M $117M $89M $96M
Other Current Assets -- -- -- -- --
Total Current Assets $2.3B $4B $4B $4.9B $6.3B
 
Property Plant And Equipment $553M $826M $874M $819M $876M
Long-Term Investments $51M $59M $76M $134M $139M
Goodwill -- $1.4B $1.4B $1.4B $2B
Other Intangibles $81M $1.4B $1.3B $1.2B $1.8B
Other Long-Term Assets $32M $106M $141M $133M $191M
Total Assets $3.1B $8B $8B $8.7B $11.4B
 
Accounts Payable $20M $63M $83M $144M $180M
Accrued Expenses $88M $272M $501M $406M $439M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $596M $1.3B $1.2B $1.2B $1.4B
 
Long-Term Debt $1.8B $3.8B $3.8B $4.6B $7B
Capital Leases -- -- -- -- --
Total Liabilities $2.8B $6B $5.9B $6.6B $9.5B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -- -- $39M $17M --
Common Equity $374M $2B $2.2B $2.1B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $143M
Total Equity $374M $2B $2.2B $2.1B $1.9B
 
Total Liabilities and Equity $3.1B $8B $8B $8.7B $11.4B
Cash and Short Terms $526M $695M $555M $885M $766M
Total Debt $2B $4.3B $3.8B $4.6B $7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $564M $744M $535M $541M $543M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2B $2.1B $396M $249M $279M
Inventory $1.5B $1.1B $1.3B $2.2B $2.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $4.1B $4B $4.1B $6.2B $6.5B
 
Property Plant And Equipment $898M $832M $851M $738M $928M
Long-Term Investments $56M $73M $150M $110M $128M
Goodwill $820M $1.4B $1.4B $2B --
Other Intangibles $2B $1.3B $1.2B $1.8B --
Other Long-Term Assets $259M $381M $377M $396M --
Total Assets $8.1B $8B $8B $11.2B $11.7B
 
Accounts Payable $707M $978M $942M $1.1B $1.1B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $851M $1.1B $1.1B $1.3B $1.3B
 
Long-Term Debt $4.3B $3.8B $3.8B $6.7B $7.3B
Capital Leases -- -- -- -- --
Total Liabilities $6.2B $5.9B $5.9B $9.2B $10.1B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -- $32M $24M $2M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- $142M $156M
Total Equity $1.9B $2.2B $2.1B $2B $1.5B
 
Total Liabilities and Equity $8.1B $8B $8B $11.2B $11.7B
Cash and Short Terms $564M $744M $535M $541M $543M
Total Debt $4.3B $3.8B $3.8B $6.7B $7.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$201M $176M $352M $313M $60M
Depreciation & Amoritzation $45M $126M $244M $213M $268M
Stock-Based Compensation $15M $48M $46M $40M $47M
Change in Accounts Receivable $56M -$124M -$401M -$305M -$339M
Change in Inventories -$91M $15M $100M -$93M -$84M
Cash From Operations $79M $168M $747M $312M $309M
 
Capital Expenditures $31M $39M $97M $75M $126M
Cash Acquisitions -- $1.6B -- $74M $1.4B
Cash From Investing -$33M -$1.6B -$97M -$158M -$1.6B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $990M $3.2B $809M $1.6B $4.6B
Long-Term Debt Repaid -$640M -$1.5B -$1.3B -$1.1B -$2.9B
Repurchase of Common Stock $10M -- $272M $368M $432M
Other Financing Activities -$15M -$79M -$23M -$25M -$95M
Cash From Financing $328M $1.6B -$782M $183M $1.2B
 
Beginning Cash (CF) $526M $695M $555M $885M $766M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $374M $169M -$140M $330M -$119M
Ending Cash (CF) $900M $860M $407M $1.2B $634M
 
Levered Free Cash Flow $48M $129M $650M $237M $183M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $99M $150M $92M $32M $30M
Depreciation & Amoritzation $48M $57M $53M $68M $67M
Stock-Based Compensation $14M $14M $12M $11M $19M
Change in Accounts Receivable -$55M -$80M -$70M -$80M -$241M
Change in Inventories $18M $81M $30M -$7M -$22M
Cash From Operations -$114M $233M $92M $91M $34M
 
Capital Expenditures $12M $16M $22M $32M $38M
Cash Acquisitions $1.6B -- -- -- --
Cash From Investing -$1.6B -$16M -$22M -$32M -$38M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.4B $269M $293M $155M --
Long-Term Debt Repaid -$904M -$305M -$344M -$171M --
Repurchase of Common Stock -- $84M $62M $108M $150M
Other Financing Activities -$59M -$6M -$7M -$6M --
Cash From Financing $495M -$126M -$118M -$130M -$39M
 
Beginning Cash (CF) $564M $744M $535M $541M $543M
Foreign Exchange Rate Adjustment -- -$13M -$5M $11M -$6M
Additions / Reductions -$1.2B $78M -$53M -$60M -$49M
Ending Cash (CF) -$652M $809M $477M $492M $488M
 
Levered Free Cash Flow -$126M $217M $70M $59M -$4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$53M $349M $323M $102M $72M
Depreciation & Amoritzation $82M $236M $219M $255M $263M
Stock-Based Compensation $37M $56M $44M $40M $63M
Change in Accounts Receivable -$234M -$191M -$336M -$426M -$666M
Change in Inventories -$43M $127M -$38M -$94M -$131M
Cash From Operations -$32M $956M $296M $204M $238M
 
Capital Expenditures $34M $65M $93M $97M $161M
Cash Acquisitions $1.6B $7M -- $1.5B --
Cash From Investing -$1.6B -$72M -$93M -$1.6B -$161M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.7B $1.1B $1B $3.9B --
Long-Term Debt Repaid -$1.3B -$1.6B -$1.1B -$2B --
Repurchase of Common Stock -- $162M $378M $407M $575M
Other Financing Activities -$70M -$33M -$24M -$82M --
Cash From Financing $1.5B -$681M -$408M $1.4B -$67M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$153M $180M -$209M $6M $2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$66M $891M $203M $107M $77M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $101M $274M $245M $34M $46M
Depreciation & Amoritzation $71M $181M $156M $198M $193M
Stock-Based Compensation $32M $40M $38M $38M $54M
Change in Accounts Receivable -$138M -$205M -$140M -$261M -$588M
Change in Inventories -$11M $101M -$37M -$38M -$85M
Cash From Operations -$25M $763M $312M $204M $133M
 
Capital Expenditures $25M $51M $47M $69M $104M
Cash Acquisitions $1.6B -- -- $1.4B --
Cash From Investing -$1.6B -$51M -$47M -$1.5B -$104M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $2.7B $671M $906M $3.1B $3.1B
Long-Term Debt Repaid -$1.1B -$1.1B -$898M -$1.8B -$3B
Repurchase of Common Stock -- $162M $268M $307M $450M
Other Financing Activities -$68M -$22M -$23M -$80M -$22M
Cash From Financing $1.7B -$644M -$270M $971M -$252M
 
Beginning Cash (CF) $2.8B $2.2B $1.9B $1.8B $1.7B
Foreign Exchange Rate Adjustment -- -$19M -$15M -$5M --
Additions / Reductions $38M $49M -$20M -$344M -$223M
Ending Cash (CF) $2.9B $2.3B $1.8B $1.5B $1.5B
 
Levered Free Cash Flow -$50M $712M $265M $135M $29M

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock