Financhill
Buy
60

PAGS Quote, Financials, Valuation and Earnings

Last price:
$11.18
Seasonality move :
-0.56%
Day range:
$11.00 - $11.53
52-week range:
$6.70 - $12.32
Dividend yield:
1.25%
P/E ratio:
8.73x
P/S ratio:
0.99x
P/B ratio:
1.16x
Volume:
6.5M
Avg. volume:
4M
1-year change:
45.06%
Market cap:
$3.3B
Revenue:
$3.4B
EPS (TTM):
$1.28
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3B $1.9B $2.9B $3.1B $3.4B
Revenue Growth (YoY) -8.38% 47.25% 53.79% 6.95% 8.33%
 
Cost of Revenues $735.6M $1.1B $1.5B $1.6B $1.8B
Gross Profit $560.6M $829.9M $1.5B $1.5B $1.6B
Gross Profit Margin 43.25% 43.48% 50.38% 47.78% 47.64%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $229M $445M $506.3M $432.9M $525.3M
Other Inc / (Exp) $4.5M $1.4M -$65.6M -$73.5M -$57.4M
Operating Expenses $224.8M $436.7M $496.5M $421.8M $515M
Operating Income $335.9M $393.2M $982.4M $1.1B $1.1B
 
Net Interest Expenses $21.2M $146.5M $610.2M $654.6M $695M
EBT. Incl. Unusual Items $344.1M $275.8M $340.7M $403.8M $441.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $93.5M $59.6M $49.3M $72.8M $48.9M
Net Income to Company $344.1M $275.8M $340.7M $403.8M $441.5M
 
Minority Interest in Earnings $124.5K $33.7K -- -- --
Net Income to Common Excl Extra Items $250.5M $216.1M $291.4M $331.1M $392.6M
 
Basic EPS (Cont. Ops) $0.76 $0.65 $0.89 $1.03 $1.24
Diluted EPS (Cont. Ops) $0.76 $0.65 $0.89 $1.02 $1.23
Weighted Average Basic Share $329.3M $330.3M $327.1M $321.8M $316.1M
Weighted Average Diluted Share $329.8M $332.2M $329.2M $324M $319.5M
 
EBITDA $408.8M $535.6M $1.2B $1.3B $1.4B
EBIT $335.9M $393.2M $982.4M $1.1B $1.1B
 
Revenue (Reported) $1.3B $1.9B $2.9B $3.1B $3.4B
Operating Income (Reported) $335.9M $393.2M $982.4M $1.1B $1.1B
Operating Income (Adjusted) $335.9M $393.2M $982.4M $1.1B $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $522M $760.5M $811.2M $848.4M $902.2M
Revenue Growth (YoY) 59.76% 45.7% 6.66% 4.58% 6.35%
 
Cost of Revenues $289.3M $357.4M $419.3M $445.2M $442.6M
Gross Profit $232.7M $403.1M $391.8M $403.1M $459.6M
Gross Profit Margin 44.58% 53% 48.3% 47.52% 50.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $122.5M $136.5M $119.7M $136.2M $116.3M
Other Inc / (Exp) -$348.4K -$21.2M -$15.6M -$11.3M --
Operating Expenses $120.5M $134.1M $116.8M $133.7M $113.4M
Operating Income $112.2M $269M $275M $269.4M $346.2M
 
Net Interest Expenses $40.1M $175.5M $167.9M $173.9M $256M
EBT. Incl. Unusual Items $80.5M $81.1M $104.9M $107M $116.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $19.1M $8.6M $20.8M $11.3M $15M
Net Income to Company $82M $70.5M $107.5M $93.8M $125.3M
 
Minority Interest in Earnings $29.3K -- -- -- --
Net Income to Common Excl Extra Items $61.5M $72.5M $84.1M $95.8M $101.8M
 
Basic EPS (Cont. Ops) $0.19 $0.22 $0.26 $0.30 $0.35
Diluted EPS (Cont. Ops) $0.18 $0.22 $0.26 $0.30 $0.35
Weighted Average Basic Share $330.4M $326.7M $321.8M $317.6M $291.9M
Weighted Average Diluted Share $332.4M $328.9M $323.8M $320.7M $294.9M
 
EBITDA $151.1M $325.1M $346M $343.8M $430.2M
EBIT $112.2M $269M $275M $269.4M $346.2M
 
Revenue (Reported) $522M $760.5M $811.2M $848.4M $902.2M
Operating Income (Reported) $112.2M $269M $275M $269.4M $346.2M
Operating Income (Adjusted) $112.2M $269M $275M $269.4M $346.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.7B $2.8B $3B $3.4B $3.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $961.9M $1.4B $1.6B $1.8B $1.7B
Gross Profit $760.2M $1.4B $1.5B $1.6B $1.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $401M $512.7M $424.5M $516M $474.2M
Other Inc / (Exp) -$2.6M -$47.6M -$72M -$67.3M --
Operating Expenses $393.8M $503M $413.7M $505.3M $463.5M
Operating Income $366.4M $850.1M $1B $1.1B $1.2B
 
Net Interest Expenses $79M $519.7M $647.8M $676.3M $870.2M
EBT. Incl. Unusual Items $305.4M $316.5M $377.2M $451.2M $433.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $73.4M $48.7M $66.5M $62.9M $44.8M
Net Income to Company $308.3M $297.1M $383.4M $427.8M $429.6M
 
Minority Interest in Earnings $76.1K -$22.9K -- -- --
Net Income to Common Excl Extra Items $232M $267.8M $310.7M $388.3M $388.9M
 
Basic EPS (Cont. Ops) $0.70 $0.81 $0.96 $1.22 $1.29
Diluted EPS (Cont. Ops) $0.70 $0.81 $0.95 $1.21 $1.28
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $493.2M $1.1B $1.3B $1.4B $1.6B
EBIT $366.4M $850.1M $1B $1.1B $1.2B
 
Revenue (Reported) $1.7B $2.8B $3B $3.4B $3.4B
Operating Income (Reported) $366.4M $850.1M $1B $1.1B $1.2B
Operating Income (Adjusted) $366.4M $850.1M $1B $1.1B $1.2B
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $2.2B $2.3B $2.5B $2.6B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.2B $1.3B $1.3B --
Gross Profit $1.1B $1.1B $1.2B $1.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $402.8M $320M $402.3M $350M --
Other Inc / (Exp) -$44.3M -$50.4M -$44.2M -$11.3M --
Operating Expenses $395.5M $311.7M $394.4M $341.8M --
Operating Income $716.5M $783.6M $814.9M $952.1M --
 
Net Interest Expenses $447.6M $485.2M $506.6M $683.2M --
EBT. Incl. Unusual Items $250.6M $286.9M $333.4M $324.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $36.7M $53.7M $43.6M $38.4M --
Net Income to Company $244.9M $293.6M $314.4M $336.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $213.9M $233.1M $289.8M $286.3M --
 
Basic EPS (Cont. Ops) $0.65 $0.72 $0.91 $0.96 --
Diluted EPS (Cont. Ops) $0.64 $0.72 $0.90 $0.95 --
Weighted Average Basic Share $989.6M $970.1M $953.6M $893.1M --
Weighted Average Diluted Share $995.2M $976.8M $964.1M $901.2M --
 
EBITDA $877.2M $981.4M $1B $1.2B --
EBIT $716.5M $783.6M $814.9M $952.1M --
 
Revenue (Reported) $2.2B $2.3B $2.5B $2.6B --
Operating Income (Reported) $716.5M $783.6M $814.9M $952.1M --
Operating Income (Adjusted) $716.5M $783.6M $814.9M $952.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $504.4M $462.7M $555.4M $1.3B $999.9M
Short Term Investments $188.5M $140.4M $208.7M $161.3M $78.9M
Accounts Receivable, Net $3.1B $4.2B $6.9B $8.6B $9.3B
Inventory $5.9M $8.9M $2.5M $6.9M $265.8K
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- $520.5M $770.3M
Total Current Assets $3.7B $4.8B $7.5B $10B $10.5B
 
Property Plant And Equipment $347M $411M $472.3M $504.6M $416.4M
Long-Term Investments $11.1M $51.1M $153.5M $259M $383.1M
Goodwill $32.6M $37.7M $39.7M $46.8M $36.7M
Other Intangibles $183.5M $258.4M $368.6M $483M $436.7M
Other Long-Term Assets $1.4M $7.2M $8.5M $10.5M $12.9M
Total Assets $4.3B $5.6B $8.6B $11.3B $11.8B
 
Accounts Payable $2B $2.6B $3.6B $4.5B $2B
Accrued Expenses $16.1M $22.1M $47.3M $55.9M $56.9M
Current Portion Of Long-Term Debt $110M $728.9M $1.9B $2.4B $2.8B
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $15.8M $10.2M $15.1M $52.1M
Total Current Liabilities $2.2B $3.4B $5.6B $7.1B $6.9B
 
Long-Term Debt $48.8M $23.2M $366.4M $1B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $2.5B $3.7B $6.3B $8.6B $9.4B
 
Common Stock $5K $4.7K $4.9K $5.4K $4.2K
Other Common Equity Adj $1.1B $1.1B $1.2B $1.3B $979M
Common Equity $1.8B $1.9B $2.2B $2.7B $2.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.3M -- -- -- --
Total Equity $1.8B $1.9B $2.2B $2.7B $2.4B
 
Total Liabilities and Equity $4.3B $5.6B $8.6B $11.3B $11.8B
Cash and Short Terms $504.4M $462.7M $555.4M $1.3B $999.9M
Total Debt $51.2M $26M $370M $1B $1.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $389.7M $458.2M $610M $1B $1.1B
Short Term Investments $184.8M $198.9M $214.1M $890M --
Accounts Receivable, Net $3.7B $6.4B $7.5B $9.7B $10.6B
Inventory $15.8M $9.6M $5.2M $5.5M $188.2K
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $4.2B $7B $8.2B $10.9B $11.9B
 
Property Plant And Equipment $394.3M $494M $495.1M $480.4M $486.1M
Long-Term Investments $43M $146.5M $223.1M $424.2M $500M
Goodwill $32.9M $38.9M $43.5M $41.8M --
Other Intangibles $237.9M $331.4M $449.8M $478.2M --
Other Long-Term Assets $7.1M $8.2M $9.9M $12.8M --
Total Assets $4.9B $8B $9.5B $12.3B $13.6B
 
Accounts Payable $2.2B $2.9B $3.8B $2.1B $2B
Accrued Expenses $26.5M $35.4M $40.3M $58.9M --
Current Portion Of Long-Term Debt $453.8M $2.2B $1.7B $3B --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $10.4M $34.4M $11.5M $13.1M --
Total Current Liabilities $2.7B $5.2B $5.7B $7.2B $8.4B
 
Long-Term Debt $38.9M $348.7M $683.5M $1.9B $2B
Capital Leases -- -- -- -- --
Total Liabilities $3B $5.9B $6.9B $9.7B $10.8B
 
Common Stock $4.8K $4.8K $5.2K $4.8K $4.9K
Other Common Equity Adj $1.1B $1.1B $1.2B $1.1B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.3M -- -- -- --
Total Equity $1.9B $2.1B $2.6B $2.7B $2.8B
 
Total Liabilities and Equity $4.9B $8B $9.5B $12.3B $13.6B
Cash and Short Terms $389.7M $458.2M $610M $1B $1.1B
Total Debt $38.9M $351.8M $686.6M $1.9B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $344.1M $275.8M $340.7M $403.8M $441.5M
Depreciation & Amoritzation $73M $142.4M $218.9M $271.4M $297M
Stock-Based Compensation $23.8M $68.7M $24.7M $29M $33.1M
Change in Accounts Receivable -$1.1B -$1.7B -$3.4B -$2.2B -$3.9B
Change in Inventories $6.1M -$24.5M $7M -$4.1M $969.2K
Cash From Operations $417.3M $166.4M $676.2M $798.8M -$533.2M
 
Capital Expenditures $396.8M $324.6M $413.7M $398.1M $430.5M
Cash Acquisitions $69M $10.2M -- $6.3M --
Cash From Investing -$362.9M -$274.8M -$423M -$541.3M -$339.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $187.9M $48.5M $60.1M $1.7B
Long-Term Debt Repaid -- -$2.8M -$238.8M -$23.4M -$883.8M
Repurchase of Common Stock $8.7M $47.8M $56.4M $80M $145.5M
Other Financing Activities -$2M -$2.2M -- -- -$3.6M
Cash From Financing -$8.7M $136.9M -$246.4M -$43.3M $868.2M
 
Beginning Cash (CF) $315.7M $322.1M $346.4M $596.8M $150.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $45.8M $28.6M $6.7M $214.2M -$4.5M
Ending Cash (CF) $361.5M $350.7M $353.2M $811M $145.7M
 
Levered Free Cash Flow $20.6M -$158.2M $262.5M $400.8M -$963.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $52.3M $89.9M $113.4M $93.3M --
Depreciation & Amoritzation $33.7M $58M $70.9M $62.2M --
Stock-Based Compensation $4M $2.6M $6.8M $6.3M --
Change in Accounts Receivable -$671.6M -$536.6M -$1.2B -$768.1M --
Change in Inventories -$11.4M $7.4M -$1.4M $163.3K --
Cash From Operations $14.7M $364.3M $431.3M $26.5M --
 
Capital Expenditures $78.6M $71.3M $100.8M $76.4M --
Cash Acquisitions $1.4M -- -$95.1K -- --
Cash From Investing -$22.4M -$80.5M -$214.2M -$34.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- $120K
Long-Term Debt Issued $187.9M $781.1K -$1.3M $682.9M --
Long-Term Debt Repaid -$784.2K -$188.4M -$384.1K -$396.5M --
Repurchase of Common Stock $46.2M $18.9M $29.6M $57.2M --
Other Financing Activities -$2.2M -- -- -$105.4K --
Cash From Financing $134.3M -$202.9M -$31.1M $396.6M --
 
Beginning Cash (CF) $322.1M $346.4M $596.8M $150.2M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $126.6M $80.9M $186.1M $388.8M --
Ending Cash (CF) $448.7M $427.4M $782.9M $538.9M --
 
Levered Free Cash Flow -$63.9M $293.1M $330.5M -$49.9M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $308.3M $297.1M $383.4M $427.8M $429.6M
Depreciation & Amoritzation $128.4M $190.8M $260.7M $282.9M $309.8M
Stock-Based Compensation $76.3M $25.6M $25M $31.2M $17.8M
Change in Accounts Receivable -$1.4B -$3.5B -$1.5B -$4B -$1.4B
Change in Inventories -$11.5M -$11.9M $4.7M -$710.2K $163.3K
Cash From Operations $378.2M $314.7M $738.1M -$87.6M $1.1B
 
Capital Expenditures $374M $413.8M $371.7M $421.9M $386.7M
Cash Acquisitions $73.4M -- $6.4M -$95.1K --
Cash From Investing -$467.1M -$357.5M -$411.9M -$493.3M -$327.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- $79.1M
Special Dividend Paid
Long-Term Debt Issued -- $235.6M $62.2M $971.5M --
Long-Term Debt Repaid -$1.5M -$51.2M -$211.5M -$487.7M --
Repurchase of Common Stock -$34K $82.7M $69.8M $106.8M $193.8M
Other Financing Activities -- -- -- -- --
Cash From Financing -$2M $95.1M -$215.5M $374.1M -$252.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$90.8M $52.3M $110.7M -$206.8M $480.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $4.3M -$99.1M $366.5M -$509.5M $674M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $334.7M $407M $407.7M $336.3M --
Depreciation & Amoritzation $215.1M $273.5M $274.2M $247.5M --
Stock-Based Compensation $24.2M $29.2M $30.6M $11.5M --
Change in Accounts Receivable -$3.4B -$2.2B -$3.6B -$655.5M --
Change in Inventories $6.9M -$4.1M $895.1K -- --
Cash From Operations $664.4M $805.1M -$492.4M $1B --
 
Capital Expenditures $406.5M $401.2M $397.5M $310.2M --
Cash Acquisitions -- $6.3M -- -- --
Cash From Investing -$415.6M -$545.6M -$313.5M -$293.5M --
 
Dividends Paid (Ex Special Dividend) -- -- -- $79.1M --
Special Dividend Paid -- -- -- $240K --
Long-Term Debt Issued $48.5M $60.1M $1.7B $639.3M --
Long-Term Debt Repaid -$238.8M -$23.4M -$883.8M -$666.6M --
Repurchase of Common Stock $55.5M $80.6M $134.4M $136.6M --
Other Financing Activities -- -- -$3.6M -- --
Cash From Financing -$242.2M -$43.7M $801.8M -$648.9M --
 
Beginning Cash (CF) $1.1B $1.7B $1.4B $641.3M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $6.6M $215.9M -$4.1M $91.7M --
Ending Cash (CF) $1.2B $1.9B $1.4B $733M --
 
Levered Free Cash Flow $257.9M $403.9M -$889.9M $723.9M --

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

Buy
58
Is AAPL Stock a Buy?

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

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 up 29.7% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is up 26.39% over the past day.

Buy
73
AEHR alert for Feb 12

Aehr Test Systems [AEHR] is up 26.09% over the past day.

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

Show me the best stock