Financhill
Buy
58

PJT Quote, Financials, Valuation and Earnings

Last price:
$179.69
Seasonality move :
-3.68%
Day range:
$177.36 - $182.58
52-week range:
$119.76 - $190.28
Dividend yield:
0.55%
P/E ratio:
27.83x
P/S ratio:
4.41x
P/B ratio:
19.24x
Volume:
283K
Avg. volume:
231.8K
1-year change:
13.36%
Market cap:
$4.4B
Revenue:
$1.5B
EPS (TTM):
$6.50
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.1B $991.9M $1B $1.2B $1.5B
Revenue Growth (YoY) 46.39% -5.74% 3.38% 12.45% 29.48%
 
Cost of Revenues $683.4M $640M $669.1M $805.4M $1B
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$26.6M -$25.9M -$29.7M -$30.8M -$32.4M
Operating Expenses -$248M -$219.4M -$201.5M -$177.6M -$270.6M
Operating Income $248M $219.4M $201.5M $177.6M $270.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $248M $219.4M $201.5M $177.6M $270.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35.5M $29.5M $36.7M $31.9M $32.1M
Net Income to Company $212.4M $190M $164.8M $145.7M $238.5M
 
Minority Interest in Earnings $94.9M $83.8M $74.2M $63.9M $104.1M
Net Income to Common Excl Extra Items $212.4M $190M $164.8M $145.7M $238.5M
 
Basic EPS (Cont. Ops) $4.80 $4.25 $3.61 $3.24 $5.28
Diluted EPS (Cont. Ops) $4.40 $3.99 $3.51 $3.12 $4.92
Weighted Average Basic Share $24.5M $25M $25.1M $25.3M $25.5M
Weighted Average Diluted Share $43.1M $42.4M $26.6M $41.9M $44.1M
 
EBITDA $284.3M $254.4M $237.7M $214.3M $299.2M
EBIT $248M $219.4M $201.5M $177.6M $270.6M
 
Revenue (Reported) $1.1B $991.9M $1B $1.2B $1.5B
Operating Income (Reported) $248M $219.4M $201.5M $177.6M $270.6M
Operating Income (Adjusted) $248M $219.4M $201.5M $177.6M $270.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $231.3M $266.1M $278.4M $326.3M $447.1M
Revenue Growth (YoY) -22.27% 15.04% 4.61% 17.23% 37.01%
 
Cost of Revenues $148.1M $179.1M $193.5M $226.8M --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$7.2M -$8M -$7M -$10.1M --
Operating Expenses -$48.3M -$47.6M -$42.6M -$49.4M -$91M
Operating Income $48.3M $47.6M $42.6M $49.4M $91M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $48.3M $47.6M $42.6M $49.4M $91M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.1M $8.6M $11.4M $8.3M $16M
Net Income to Company $39.2M $39M $31.2M $41.1M $75M
 
Minority Interest in Earnings $17.7M $18M $13.7M $18.9M $35.1M
Net Income to Common Excl Extra Items $39.2M $39M $31.2M $41.1M $75M
 
Basic EPS (Cont. Ops) $0.86 $0.84 $0.69 $0.87 $1.55
Diluted EPS (Cont. Ops) $0.82 $0.82 $0.68 $0.80 $1.47
Weighted Average Basic Share $24.9M $25M $25.2M $25.4M $25.7M
Weighted Average Diluted Share $42M $26.5M $26.6M $44.6M $28.6M
 
EBITDA $56.9M $56.3M $51.7M $56.3M $98.8M
EBIT $48.3M $47.6M $42.6M $49.4M $91M
 
Revenue (Reported) $231.3M $266.1M $278.4M $326.3M $447.1M
Operating Income (Reported) $48.3M $47.6M $42.6M $49.4M $91M
Operating Income (Adjusted) $48.3M $47.6M $42.6M $49.4M $91M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1B $1.1B $1.1B $1.3B $1.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $632.6M $694.1M $753.4M $938.3M --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$24.7M -$29M -$29.7M -$28.5M --
Operating Expenses -$239.3M -$216.3M -$185.9M -$219.4M -$322.5M
Operating Income $239.3M $216.3M $185.9M $219.4M $322.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $239.2M $216.3M $185.9M $219.4M $322.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $32M $33.5M $39.6M $26.4M $21.3M
Net Income to Company $207.2M $182.8M $146.3M $193M $301.6M
 
Minority Interest in Earnings $89.8M $82M $64.8M $85M $123.5M
Net Income to Common Excl Extra Items $207.2M $182.8M $146.3M $193M $301.6M
 
Basic EPS (Cont. Ops) $4.73 $4.04 $3.23 $4.24 $6.96
Diluted EPS (Cont. Ops) $4.61 $3.83 $3.11 $4.06 $6.50
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $273.9M $252.8M $222.8M $244.3M $353M
EBIT $239.3M $216.3M $185.9M $219.4M $322.5M
 
Revenue (Reported) $1B $1.1B $1.1B $1.3B $1.7B
Operating Income (Reported) $239.3M $216.3M $185.9M $219.4M $322.5M
Operating Income (Adjusted) $239.3M $216.3M $185.9M $219.4M $322.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $678.7M $745.6M $824.6M $1B $1.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $434.9M $488.9M $573.1M $706M $498M
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -$19.3M -$22.4M -$21.8M -$19.5M -$11.2M
Operating Expenses -$144.6M -$141.5M -$125.9M -$167.7M -$220M
Operating Income $144.6M $141.5M $125.9M $167.7M $220M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $144.6M $141.5M $125.9M $167.7M $220M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18.8M $22.8M $25.7M $20.2M $9.5M
Net Income to Company $125.8M $118.7M $100.2M $147.5M $210.6M
 
Minority Interest in Earnings $54.6M $52.7M $43.3M $64.4M $83.8M
Net Income to Common Excl Extra Items $125.8M $118.7M $100.2M $147.5M $210.6M
 
Basic EPS (Cont. Ops) $2.85 $2.64 $2.26 $3.26 $4.94
Diluted EPS (Cont. Ops) $2.73 $2.56 $2.20 $3.08 $4.67
Weighted Average Basic Share $74.9M $75.1M $75.7M $76.4M $77.1M
Weighted Average Diluted Share $127M $79.5M $79.9M $115.9M $116.5M
 
EBITDA $170.5M $168.9M $154M $189.1M $243.2M
EBIT $144.6M $141.5M $125.9M $167.7M $220M
 
Revenue (Reported) $678.7M $745.6M $824.6M $1B $1.2B
Operating Income (Reported) $144.6M $141.5M $125.9M $167.7M $220M
Operating Income (Adjusted) $144.6M $141.5M $125.9M $167.7M $220M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $437.4M $200.5M $223.5M $436.9M $546.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $233.2M $289.3M $317.8M $263.5M $320.8M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $587.1M $385.1M $407.9M $616.1M $779M
 
Property Plant And Equipment $189.6M $175.1M $149.7M $325.1M $335M
Long-Term Investments -- -- -- -- --
Goodwill $172.7M $172.7M $172.7M $172.7M $191.6M
Other Intangibles $32M $24.4M $17.9M $13M $13M
Other Long-Term Assets $53.3M $61.9M $99.9M $151.3M $142.9M
Total Assets $1.2B $1B $1.1B $1.5B $1.7B
 
Accounts Payable $25.9M $23.8M $24.8M $22.3M $33.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $340.2M $222.7M $187.6M $272.4M $408.1M
 
Long-Term Debt $143.6M $127.3M $103.5M $301.5M $325.6M
Capital Leases -- -- -- -- --
Total Liabilities $510.9M $378.8M $315.9M $627.8M $792.3M
 
Common Stock $267K $292K $310K $324K $340K
Other Common Equity Adj $1.4M $631K -$2.3M -$467K -$1.7M
Common Equity $154.3M $120.2M $185.1M $244.7M $187M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $533.6M $517.3M $574.5M $616.5M $714.6M
Total Equity $687.8M $637.6M $759.6M $861.2M $901.6M
 
Total Liabilities and Equity $1.2B $1B $1.1B $1.5B $1.7B
Cash and Short Terms $437.4M $200.5M $223.5M $436.9M $546.8M
Total Debt $143.6M $127.3M $103.5M $301.5M $325.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $333.8M $289.7M $355.1M $477M $521.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $250.4M $286.4M $324.1M $343.6M --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $486.7M $435.2M $561.6M $732.1M $805.4M
 
Property Plant And Equipment $180.3M $149.5M $131.1M $337.1M $386.8M
Long-Term Investments -- -- -- -- --
Goodwill $172.7M $172.7M $172.7M $172.7M --
Other Intangibles $26.3M $19.1M $14.2M $9.3M --
Other Long-Term Assets $48.2M $77.8M $126.3M $145.9M --
Total Assets $1.1B $1.1B $1.2B $1.6B $1.7B
 
Accounts Payable $27M $24.8M $26.5M $32.6M --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $328.3M $228.3M $273.1M $333.5M $384.5M
 
Long-Term Debt $155.1M $127.8M $110.1M $345.5M $404.2M
Capital Leases -- -- -- -- --
Total Liabilities $483.3M $356.1M $383.2M $679M $788.7M
 
Common Stock $270K $308K $323K $338K $359K
Other Common Equity Adj $625K -$3.8M -$2.5M $1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $516.8M $562.2M $618.8M $721.4M $701.9M
Total Equity $594.7M $710.5M $811.7M $880.5M $930.4M
 
Total Liabilities and Equity $1.1B $1.1B $1.2B $1.6B $1.7B
Cash and Short Terms $333.8M $289.7M $355.1M $477M $521.2M
Total Debt $155.1M $127.8M $110.1M $345.5M $404.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $212.4M $190M $164.8M $145.7M $238.5M
Depreciation & Amoritzation $36.4M $34.9M $36.2M $36.7M $28.7M
Stock-Based Compensation $120.9M $108.9M $165.5M $178.5M $209.2M
Change in Accounts Receivable -$4.9M -$61M -$32.5M $51.9M -$55.9M
Change in Inventories -- -- -- -- --
Cash From Operations $469.6M $124.2M $242.7M $441.5M $531M
 
Capital Expenditures $8.9M $6.5M $3.4M $3.9M $3.3M
Cash Acquisitions -- -- -- -- $10.7M
Cash From Investing -$145.8M $131.3M -$53.2M -$34.3M $8.1M
 
Dividends Paid (Ex Special Dividend) $4.8M $78M $24.6M $24.4M $24.1M
Special Dividend Paid
Long-Term Debt Issued $16M $15M $42M $15M --
Long-Term Debt Repaid -$37.5M -$15M -$42M -$15M --
Repurchase of Common Stock $48.7M $103.3M $109.5M $116.7M $235.1M
Other Financing Activities -$169.3M -$172.1M -$75.9M -$86.9M -$149.4M
Cash From Financing -$244.4M -$353.4M -$210M -$228.1M -$408.7M
 
Beginning Cash (CF) $299.5M $200.5M $173.2M $355.5M $483.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $83.6M -$99M -$27.2M $182.3M $128.3M
Ending Cash (CF) $387.2M $100.3M $139.3M $541M $610.2M
 
Levered Free Cash Flow $460.7M $117.7M $239.3M $437.6M $527.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $64.1M $46.1M $45.5M $91M --
Depreciation & Amoritzation $9M $8.8M $8.6M $7.2M --
Stock-Based Compensation $25.6M $33.5M $42.1M $38.9M --
Change in Accounts Receivable -$40.7M -$25.7M $61.8M $27.2M --
Change in Inventories -- -- -- -- --
Cash From Operations -$9.5M -$35.5M $123.8M $195.7M --
 
Capital Expenditures $1.7M $926K $504K $425K --
Cash Acquisitions -- -- -- $10.7M --
Cash From Investing $70.9M $48.9M $156.6M $252.5M --
 
Dividends Paid (Ex Special Dividend) $59.4M $6.1M $6.1M $6M --
Special Dividend Paid $3M -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $8.7M $9.3M $10.8M $49.5M --
Other Financing Activities -$39.5M -$19.5M -$27.3M -$51M --
Cash From Financing -$122.5M -$35M -$44.2M -$106.5M --
 
Beginning Cash (CF) $200.5M $173.2M $355.5M $483.9M --
Foreign Exchange Rate Adjustment $416K $4.9M $3.3M -$6.6M --
Additions / Reductions -$60.6M -$16.6M $239.5M $335M --
Ending Cash (CF) $140.3M $161.5M $598.3M $812.3M --
 
Levered Free Cash Flow -$11.2M -$36.4M $123.3M $195.3M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $207.2M $182.8M $146.3M $193M $301.6M
Depreciation & Amoritzation $34.5M $36.5M $36.9M $30M $30.4M
Stock-Based Compensation $108.5M $157.6M $169.9M $212.4M $224.8M
Change in Accounts Receivable $25.3M -$47.5M -$35.6M -$21.3M -$17.9M
Change in Inventories -- -- -- -- --
Cash From Operations $303.2M $268.7M $282.3M $459M $566.3M
 
Capital Expenditures $4.9M $4.2M $4.3M $3.4M $29.1M
Cash Acquisitions -- -- -- -- $10.7M
Cash From Investing $150.1M -$31.2M -$142M -$87.8M $166.9M
 
Dividends Paid (Ex Special Dividend) $19.8M $77.9M $24.5M $24.2M $24.4M
Special Dividend Paid
Long-Term Debt Issued $15M $42M $15M -- --
Long-Term Debt Repaid -$14.9M -$42M -$15M -- --
Repurchase of Common Stock $101.7M $108.9M $115.2M $196.4M $240M
Other Financing Activities -$228.7M -$95.9M -$79.1M -$125.7M --
Cash From Financing -$335.3M -$297.5M -$218.9M -$346.3M -$485.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $122.6M -$71.3M -$73.8M $32.8M $251.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $298.3M $264.5M $278M $455.6M $537.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $190M $164.8M $145.7M $238.5M $210.6M
Depreciation & Amoritzation $34.9M $36.2M $36.7M $28.7M $23.2M
Stock-Based Compensation $108.9M $165.5M $178.5M $209.2M $185.8M
Change in Accounts Receivable -$61M -$32.5M $51.9M -$55.9M -$45.1M
Change in Inventories -- -- -- -- --
Cash From Operations $124.2M $242.7M $441.5M $531M $370.6M
 
Capital Expenditures $6.5M $3.4M $3.9M $3.3M $28.7M
Cash Acquisitions -- -- -- $10.7M --
Cash From Investing $131.3M -$53.2M -$34.3M $8.1M -$85.5M
 
Dividends Paid (Ex Special Dividend) $78M $24.6M $24.4M $24.1M $18.4M
Special Dividend Paid $3M -- -- -- --
Long-Term Debt Issued $15M $42M $15M -- --
Long-Term Debt Repaid -$15M -$42M -$15M -- --
Repurchase of Common Stock $103.3M $109.5M $116.7M $235.1M $190.5M
Other Financing Activities -$172.1M -$75.9M -$86.9M -$149.4M -$136.4M
Cash From Financing -$353.4M -$210M -$228.1M -$408.7M -$378.6M
 
Beginning Cash (CF) $700.3M $586.2M $716.6M $1B $809.3M
Foreign Exchange Rate Adjustment -$1.2M -$6.7M $3.2M -$2M $10.1M
Additions / Reductions -$99M -$27.2M $182.3M $128.3M -$83.4M
Ending Cash (CF) $600.1M $552.2M $902.1M $1.1B $736.1M
 
Levered Free Cash Flow $117.7M $239.3M $437.6M $527.7M $341.9M

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

GET BETTER TRADE IDEAS

Popular

Will The Magnificent 7 Stocks Go Up This Year?
Will The Magnificent 7 Stocks Go Up This Year?

2025 was another banner year for the Magnificent Seven stocks,…

Why Did Planet Labs Stock Rally So Much?
Why Did Planet Labs Stock Rally So Much?

Satellite imaging startup Planet Labs (NYSE:PL), after years of disappointing…

Why Did Stan Druckenmiller Sell Broadcom Stock?
Why Did Stan Druckenmiller Sell Broadcom Stock?

In Q3, legendary macro investor Stan Druckenmiller sold his entire…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
65
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 41x

Buy
51
Is GOOGL Stock a Buy?

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

Alerts

Buy
100
ATGL alert for Jan 10

Alpha Technology Group Ltd. [ATGL] is up 47.05% over the past day.

Buy
65
RGC alert for Jan 10

Regencell Bioscience Holdings Ltd. [RGC] is up 10.55% over the past day.

Sell
50
NAIL alert for Jan 10

Direxion Daily Homebuilders & Supplies Bull 3X Shs [NAIL] is up 18.52% over the past day.

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

Show me the best stock