Financhill
Buy
63

PRG Quote, Financials, Valuation and Earnings

Last price:
$30.54
Seasonality move :
5.87%
Day range:
$29.99 - $30.56
52-week range:
$23.50 - $44.43
Dividend yield:
1.7%
P/E ratio:
7.74x
P/S ratio:
0.50x
P/B ratio:
1.71x
Volume:
197.6K
Avg. volume:
569.2K
1-year change:
-28.23%
Market cap:
$1.2B
Revenue:
$2.5B
EPS (TTM):
$3.94
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.5B $2.7B $2.6B $2.4B $2.5B
Revenue Growth (YoY) 14.86% 7.78% -2.99% -7.3% 2.29%
 
Cost of Revenues $1.8B $1.9B $1.8B $1.6B $1.6B
Gross Profit $699.9M $824.7M $806.2M $799.9M $815.4M
Gross Profit Margin 28.17% 30.8% 31.04% 33.22% 33.1%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $373.5M $397.4M $450.4M $439.8M $469.2M
Other Inc / (Exp) -$167.8M -$149.4M -$213.1M -$167.8M -$201M
Operating Expenses $411M $491.1M $572.6M $522.3M $568.7M
Operating Income $288.9M $333.5M $233.6M $277.6M $246.8M
 
Net Interest Expenses $187K $5.3M $37.4M $50.7M $38.8M
EBT. Incl. Unusual Items $271.6M $328.2M $148.2M $196.2M $163.6M
Earnings of Discontinued Ops. -$295.1M -- -- -- --
Income Tax Expense $37.9M $84.6M $49.5M $57.4M -$33.6M
Net Income to Company -$61.5M $243.6M $98.7M $138.8M $197.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $233.6M $243.6M $98.7M $138.8M $197.2M
 
Basic EPS (Cont. Ops) -$0.91 $3.69 $1.90 $3.02 $4.63
Diluted EPS (Cont. Ops) -$0.91 $3.69 $1.90 $2.98 $4.53
Weighted Average Basic Share $67.3M $66M $51.9M $46M $42.6M
Weighted Average Diluted Share $67.3M $66M $51.9M $46.6M $43.5M
 
EBITDA $2.1B $2.2B $2B $1.9B $1.9B
EBIT $288.9M $333.5M $233.6M $277.6M $246.8M
 
Revenue (Reported) $2.5B $2.7B $2.6B $2.4B $2.5B
Operating Income (Reported) $288.9M $333.5M $233.6M $277.6M $246.8M
Operating Income (Adjusted) $288.9M $333.5M $233.6M $277.6M $246.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $650.4M $625.8M $582.9M $606.1M $595.1M
Revenue Growth (YoY) 6.39% -3.78% -6.86% 3.99% -1.82%
 
Cost of Revenues $443.6M $431M $389.8M $407.3M $384.6M
Gross Profit $206.8M $194.8M $193.1M $198.8M $210.5M
Gross Profit Margin 31.8% 31.13% 33.12% 32.8% 35.37%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $102.1M $112.7M $106.4M $111.1M $114.7M
Other Inc / (Exp) -$34.2M -$58.4M -$37.2M -$44.7M --
Operating Expenses $128.5M $135.5M $128.5M $142.5M $149.6M
Operating Income $78.3M $59.4M $64.5M $56.3M $60.8M
 
Net Interest Expenses $444K $9.5M $12.6M $10M $17.1M
EBT. Incl. Unusual Items $77.9M $27.3M $48.1M $41.8M $45.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $20.5M $11.3M $13.1M -$42.1M $12.5M
Net Income to Company $57.4M $16M $35M $84M $33.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $57.4M $16M $35M $84M $33.1M
 
Basic EPS (Cont. Ops) $0.87 $0.32 $0.77 $1.99 $0.83
Diluted EPS (Cont. Ops) $0.86 $0.32 $0.76 $1.95 $0.82
Weighted Average Basic Share $66.1M $50.5M $45.5M $42.3M $39.7M
Weighted Average Diluted Share $66.4M $50.5M $46.1M $43.2M $40.5M
 
EBITDA $521.9M $490.4M $454.4M $463.6M $445.5M
EBIT $78.3M $59.4M $64.5M $56.3M $60.8M
 
Revenue (Reported) $650.4M $625.8M $582.9M $606.1M $595.1M
Operating Income (Reported) $78.3M $59.4M $64.5M $56.3M $60.8M
Operating Income (Adjusted) $78.3M $59.4M $64.5M $56.3M $60.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.6B $2.6B $2.4B $2.4B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $1.8B $1.6B $1.6B $1.7B
Gross Profit $814.3M $797.4M $809.5M $797.1M $855M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $385.7M $424.8M $429M $469.5M $443.8M
Other Inc / (Exp) -$145M -$240.1M -$156.5M -$204.1M --
Operating Expenses $455.6M $583M $521.5M $550.4M $603.6M
Operating Income $358.8M $214.4M $288M $246.7M $251.4M
 
Net Interest Expenses $1.6M $32.6M $42.2M $45.2M $51.5M
EBT. Incl. Unusual Items $341.7M $147.4M $221.4M $150.3M $187.3M
Earnings of Discontinued Ops. -$1.5M -- -- -- --
Income Tax Expense $93.6M $46.9M $65.1M -$8M $23.4M
Net Income to Company $246.6M $100.4M $156.3M $158.3M $163.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $248M $100.4M $156.3M $158.3M $163.9M
 
Basic EPS (Cont. Ops) $3.67 $1.77 $3.31 $3.69 $4.03
Diluted EPS (Cont. Ops) $3.65 $1.76 $3.28 $3.62 $3.94
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $2.2B $2B $1.9B $1.9B $1.9B
EBIT $358.8M $214.4M $288M $246.7M $251.4M
 
Revenue (Reported) $2.6B $2.6B $2.4B $2.4B $2.5B
Operating Income (Reported) $358.8M $214.4M $288M $246.7M $251.4M
Operating Income (Adjusted) $358.8M $214.4M $288M $246.7M $251.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2B $2B $1.8B $1.8B $1.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.4B $1.2B $1.2B $1.2B
Gross Profit $628.9M $601.6M $604.8M $602M $641.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $290M $317.4M $316.7M $343.4M $321M
Other Inc / (Exp) -$84.1M -$174.8M -$118.3M -$152.6M -$90.7M
Operating Expenses $352.1M $444M $386.5M $411.7M $449.6M
Operating Income $276.7M $157.6M $218.3M $190.3M $192M
 
Net Interest Expenses $1.4M $28.7M $33.5M $32.6M $42.7M
EBT. Incl. Unusual Items $275.3M $94.5M $167.7M $121.8M $145.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $69.6M $31.9M $47.4M -$17.9M $39.1M
Net Income to Company $205.7M $62.6M $120.3M $139.7M $106.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $205.7M $62.6M $120.3M $139.7M $106.3M
 
Basic EPS (Cont. Ops) $3.07 $1.18 $2.57 $3.28 $2.64
Diluted EPS (Cont. Ops) $3.05 $1.17 $2.55 $3.21 $2.60
Weighted Average Basic Share $200.8M $158.7M $139.8M $128.9M $120.7M
Weighted Average Diluted Share $202M $159.2M $141.2M $131.4M $122.9M
 
EBITDA $1.7B $1.5B $1.4B $1.4B $1.4B
EBIT $276.7M $157.6M $218.3M $190.3M $192M
 
Revenue (Reported) $2B $2B $1.8B $1.8B $1.9B
Operating Income (Reported) $276.7M $157.6M $218.3M $190.3M $192M
Operating Income (Adjusted) $276.7M $157.6M $218.3M $190.3M $192M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $36.6M $170.2M $131.9M $155.4M $95.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $61.3M $66.3M $64.5M $67.9M $80.2M
Inventory $610.3M $714.1M $648M $633.4M $680.2M
Prepaid Expenses $26.7M $35.4M $36M $36.3M $61.1M
Other Current Assets -- -- -- -- --
Total Current Assets $787.3M $1.1B $975.4M $983.5M $1B
 
Property Plant And Equipment $47.3M $43.1M $35.7M $33.4M $25.5M
Long-Term Investments -- $14.4M $18.9M $32.9M $10.6M
Goodwill $288.8M $306.2M $296.1M $296.1M $296.1M
Other Intangibles $154.4M $137.3M $114.4M $91.7M $73.8M
Other Long-Term Assets $7.9M $7.4M $6.5M $7.2M $9.3M
Total Assets $1.3B $1.6B $1.5B $1.5B $1.5B
 
Accounts Payable $8.6M $13.7M $14.4M $20.2M $13.1M
Accrued Expenses $35.8M $56.1M $54.7M $63.2M $64.6M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $78.2M $136M $135M $151.3M $93.2M
 
Long-Term Debt $79.5M $615.1M $612.1M $608.1M $655.1M
Capital Leases -- -- -- -- --
Total Liabilities $331.3M $942.4M $921.4M $899.9M $863.5M
 
Common Stock $45.4M $41M $41M $41M $41M
Other Common Equity Adj -- -- -- -- --
Common Equity $986.1M $679.4M $570.5M $591.3M $650.3M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $986.1M $679.4M $570.5M $591.3M $650.3M
 
Total Liabilities and Equity $1.3B $1.6B $1.5B $1.5B $1.5B
Cash and Short Terms $36.6M $170.2M $131.9M $155.4M $95.7M
Total Debt $79.5M $615.1M $612.1M $608.1M $655.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $128.8M $221.9M $294.8M $221.7M $292.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $67.4M $56.5M $55.8M $67.2M $63.7M
Inventory $588.7M $566.1M $521.2M $554.4M $501.2M
Prepaid Expenses $31.9M $37.3M $34.3M $56.2M --
Other Current Assets -- -- -- -- --
Total Current Assets $897.8M $974.7M $991.7M $964.9M $1B
 
Property Plant And Equipment $43.7M $37.3M $33.9M $25.2M $25.5M
Long-Term Investments $18.9M $11M $20.8M $10.9M $48.7M
Goodwill $306.6M $296.1M $296.1M $296.1M --
Other Intangibles $143M $120.1M $97.3M $77.8M --
Other Long-Term Assets $7.7M $6.4M $6.9M $6.9M --
Total Assets $1.5B $1.5B $1.5B $1.4B $1.5B
 
Accounts Payable $8.2M $9.4M $16.5M $11.8M $13M
Accrued Expenses $46.2M $59.4M $60.5M $64.1M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $116.8M $137.6M $146.5M $95.1M $101.3M
 
Long-Term Debt $76.1M $613M $609.1M $605.5M $602.7M
Capital Leases -- -- -- -- --
Total Liabilities $377.8M $925M $891M $815.5M $843M
 
Common Stock $45.4M $41M $41M $41M $41M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.1B $566.5M $598.1M $630.8M $703.6M
 
Total Liabilities and Equity $1.5B $1.5B $1.5B $1.4B $1.5B
Cash and Short Terms $128.8M $221.9M $294.8M $221.7M $292.6M
Total Debt $76.1M $613M $609.1M $605.5M $602.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$61.5M $243.6M $98.7M $138.8M $197.2M
Depreciation & Amoritzation $2.3B $1.9B $1.8B $1.6B $1.6B
Stock-Based Compensation $41.2M $21.3M $17.5M $24.9M $29.2M
Change in Accounts Receivable -$233.1M -$259.5M -$380.5M -$322.2M -$318.2M
Change in Inventories -$2B -$1.9B -$1.7B -$1.6B -$1.7B
Cash From Operations $456M $246M $242.5M $204.2M $138.5M
 
Capital Expenditures $64.3M $9.6M $9.7M $9.6M $8.3M
Cash Acquisitions $14.8M $22.8M -$6K -$365K --
Cash From Investing -$114.5M -$82.2M -$53.5M -$38.8M -$79.2M
 
Dividends Paid (Ex Special Dividend) $13.8M -- -- -- $20.4M
Special Dividend Paid
Long-Term Debt Issued $55.6M $591.8M -- -- $50M
Long-Term Debt Repaid -$347.6M -$50M -- -- --
Repurchase of Common Stock -- $570.9M $223.9M $139.6M $138.7M
Other Financing Activities -$69.1M -$5.7M -$4.5M -$3.7M -$12.4M
Cash From Financing -$362.6M -$30.3M -$227.2M -$141.8M -$119.1M
 
Beginning Cash (CF) $36.6M $170.2M $131.9M $155.4M $95.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$21.1M $133.5M -$38.3M $23.5M -$59.8M
Ending Cash (CF) $15.6M $303.7M $93.6M $179M $35.9M
 
Levered Free Cash Flow $391.6M $236.4M $232.8M $194.6M $130.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $57.4M $16M $35M $84M $33.1M
Depreciation & Amoritzation $443.6M $431M $389.8M $407.3M $384.6M
Stock-Based Compensation $6.7M $4.9M $6.8M $7.9M $7.1M
Change in Accounts Receivable -$90.4M -$87.2M -$84M -$95.1M -$131.7M
Change in Inventories -$436.9M -$373.5M -$354.2M -$391.9M -$353.3M
Cash From Operations $56M $124.3M $87.2M $31.9M $110M
 
Capital Expenditures $2M $2M $2.6M $2M $3.6M
Cash Acquisitions $193K -- -- -- --
Cash From Investing -$13.8M -$18M -$8.1M -$17.8M -$34.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- $5.1M $5.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $51M $11.2M $36.4M $37M --
Other Financing Activities -$202K -$3.5M -$727K -$437K --
Cash From Financing -$51M -$11.7M -$37.1M -$42.5M -$5.2M
 
Beginning Cash (CF) $128.8M $221.9M $294.8M $221.7M $292.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.8M $94.5M $41.9M -$28.4M $70.6M
Ending Cash (CF) $120M $316.4M $336.7M $193.3M $363.2M
 
Levered Free Cash Flow $54M $122.3M $84.6M $29.8M $106.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $246.6M $100.4M $156.3M $158.3M $163.9M
Depreciation & Amoritzation $1.9B $1.8B $1.6B $1.6B $1.7B
Stock-Based Compensation $34.6M $20.5M $22.7M $27.4M $29.2M
Change in Accounts Receivable -$221M -$373.6M -$320.3M -$319.8M -$381.2M
Change in Inventories -$2B -$1.8B -$1.6B -$1.6B -$1.6B
Cash From Operations $199M $232.6M $253.4M $134.7M $305.4M
 
Capital Expenditures $20.3M $10.2M $9.1M $8.7M $9.7M
Cash Acquisitions $34.9M -$176K -$6K -$365K --
Cash From Investing -$114.5M -$49.6M -$32.4M -$55.7M -$112.6M
 
Dividends Paid (Ex Special Dividend) $5.7M -- -- $15.4M $20.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $128.2M $630.3M $144.5M $129.5M $92.2M
Other Financing Activities -$61.5M -$5.1M -$3.3M -$8.7M --
Cash From Financing -$426M -$89.9M -$148.2M -$152.1M -$121.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$341.4M $93.1M $72.9M -$73.1M $70.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $178.7M $222.4M $244.3M $126M $295.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $205.7M $62.6M $120.3M $139.7M $106.3M
Depreciation & Amoritzation $1.4B $1.4B $1.2B $1.2B $1.2B
Stock-Based Compensation $14.8M $13.9M $19.1M $21.6M $21.6M
Change in Accounts Receivable -$162.5M -$276.7M -$216.5M -$214.2M -$277.2M
Change in Inventories -$1.4B -$1.2B -$1.1B -$1.1B -$1B
Cash From Operations $294.9M $281.6M $292.5M $223M $389.9M
 
Capital Expenditures $6.8M $7.5M $7M $6M $7.4M
Cash Acquisitions $22.9M -- -- -- --
Cash From Investing -$72.5M -$39.9M -$18.8M -$35.6M -$69M
 
Dividends Paid (Ex Special Dividend) -- -- -- $15.4M $15.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$50M
Repurchase of Common Stock $128.2M $187.6M $108.3M $98.2M $51.8M
Other Financing Activities -$5.1M -$4.5M -$3.3M -$8.3M -$7.5M
Cash From Financing -$130.2M -$189.9M -$110.8M -$121.1M -$123.9M
 
Beginning Cash (CF) $417.5M $533.2M $797.5M $724.7M $727.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $92.1M $51.7M $162.9M $66.3M $197M
Ending Cash (CF) $509.6M $585M $960.4M $791M $924.9M
 
Levered Free Cash Flow $288.1M $274.1M $285.6M $217M $382.4M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

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

Show me the best stock