Financhill
Sell
37

RYAN Quote, Financials, Valuation and Earnings

Last price:
$43.81
Seasonality move :
4.66%
Day range:
$47.18 - $48.15
52-week range:
$46.18 - $77.16
Dividend yield:
1.01%
P/E ratio:
372.71x
P/S ratio:
3.79x
P/B ratio:
9.71x
Volume:
1.2M
Avg. volume:
1.4M
1-year change:
-30.64%
Market cap:
$6.1B
Revenue:
$2.5B
EPS (TTM):
$0.13
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1B $1.4B $1.7B $2.1B $2.5B
Revenue Growth (YoY) 33.09% 40.71% 20.41% 21.75% 20.95%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$168.1M -$326.3M -$378M -$494.3M -$611.1M
Operating Income $168.1M $326.3M $378M $494.3M $611.1M
 
Net Interest Expenses $47.2M $79.4M $104.8M $142.4M $183.2M
EBT. Incl. Unusual Items $79.5M $61.6M $179.2M $237.9M $272.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9M $4.9M $15.9M $43.4M $42.6M
Net Income to Company $70.5M $56.6M $163.3M $194.5M $229.9M
 
Minority Interest in Earnings $2.4M -$9.2M $102.2M $133.4M $135.2M
Net Income to Common Excl Extra Items $70.5M $56.6M $163.3M $194.5M $229.9M
 
Basic EPS (Cont. Ops) $0.64 $0.62 $0.56 $0.53 $0.78
Diluted EPS (Cont. Ops) $0.64 $0.62 $0.52 $0.52 $0.71
Weighted Average Basic Share $106.5M $105.7M $108.6M $114.4M $120.8M
Weighted Average Diluted Share $106.5M $105.7M $265.8M $125.7M $132.9M
 
EBITDA $235.6M $439M $487.3M $610.2M $778.7M
EBIT $168.1M $326.3M $378M $494.3M $611.1M
 
Revenue (Reported) $1B $1.4B $1.7B $2.1B $2.5B
Operating Income (Reported) $168.1M $326.3M $378M $494.3M $611.1M
Operating Income (Adjusted) $168.1M $326.3M $378M $494.3M $611.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $352.8M $412M $501.9M $611.4M $758.6M
Revenue Growth (YoY) 48.97% 16.79% 21.83% 21.81% 24.08%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$71.7M -$82.6M -$105.4M -$119.1M -$155.6M
Operating Income $71.7M $82.6M $105.4M $119.1M $155.6M
 
Net Interest Expenses $21.2M $28.9M $31.5M $56.1M $58.7M
EBT. Incl. Unusual Items -$38M $32.7M $40.5M $19.7M $59.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$5.4M $3.4M $24.8M -$9M -$2.8M
Net Income to Company -$32.6M $29.3M $15.7M $28.6M $62.6M
 
Minority Interest in Earnings -$31.3M $17.5M $20.8M $11.1M $31.5M
Net Income to Common Excl Extra Items -$32.6M $29.3M $15.7M $29M $62.6M
 
Basic EPS (Cont. Ops) -$0.01 $0.11 -$0.04 $0.15 $0.24
Diluted EPS (Cont. Ops) -$0.01 $0.09 -$0.04 $0.09 $0.20
Weighted Average Basic Share $105.3M $109.4M $115.9M $121.9M $127.9M
Weighted Average Diluted Share $105.3M $266.4M $115.9M $272.7M $273.5M
 
EBITDA $99.9M $109.8M $137.1M $160.8M $229.4M
EBIT $71.7M $82.6M $105.4M $119.1M $155.6M
 
Revenue (Reported) $352.8M $412M $501.9M $611.4M $758.6M
Operating Income (Reported) $71.7M $82.6M $105.4M $119.1M $155.6M
Operating Income (Adjusted) $71.7M $82.6M $105.4M $119.1M $155.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.4B $1.7B $2B $2.4B $3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$256.1M -$345.3M -$446M -$590.9M -$641.3M
Operating Income $256.1M $345.3M $446M $590.9M $641.3M
 
Net Interest Expenses $81.2M $94.6M $119.2M $182.2M $229.5M
EBT. Incl. Unusual Items $25.6M $162.9M $230.4M $262.7M $317.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.1M $15.8M $48.6M $16.8M $92.1M
Net Income to Company $23.5M $147.1M $181.8M $245.9M $225.5M
 
Minority Interest in Earnings -$27.9M $93.9M $125.7M $142.1M $156.3M
Net Income to Common Excl Extra Items $23.5M $147.1M $181.8M $243.4M $226.8M
 
Basic EPS (Cont. Ops) $0.47 $0.49 $0.50 $0.85 $0.55
Diluted EPS (Cont. Ops) $0.47 $0.46 $0.47 $0.77 $0.13
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $371.8M $454.7M $558.5M $725.6M $918.4M
EBIT $256.1M $345.3M $446M $590.9M $641.3M
 
Revenue (Reported) $1.4B $1.7B $2B $2.4B $3B
Operating Income (Reported) $256.1M $345.3M $446M $590.9M $641.3M
Operating Income (Adjusted) $256.1M $345.3M $446M $590.9M $641.3M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $1.3B $1.5B $1.9B $2.3B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -$284.6M -$352.6M -$449.2M -$497.1M --
Operating Income $284.6M $352.6M $449.2M $497.1M --
 
Net Interest Expenses $75.5M $89.8M $129.7M $175.9M --
EBT. Incl. Unusual Items $127.6M $178.7M $203.5M $248.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.1M $42.8M $16.2M $65.7M --
Net Income to Company $117.5M $136M $187.4M $182.9M --
 
Minority Interest in Earnings $74.3M $97.8M $106.4M $127.5M --
Net Income to Common Excl Extra Items $117.5M $136M $185.6M $182.9M --
 
Basic EPS (Cont. Ops) $0.40 $0.34 $0.67 $0.43 --
Diluted EPS (Cont. Ops) $0.37 $0.33 $0.59 $0.36 --
Weighted Average Basic Share $324.1M $339.8M $358.1M $379.8M --
Weighted Average Diluted Share $650.7M $506.7M $813.8M $673M --
 
EBITDA $367.1M $438.3M $553.7M $711.1M --
EBIT $284.6M $352.6M $449.2M $497.1M --
 
Revenue (Reported) $1.3B $1.5B $1.9B $2.3B --
Operating Income (Reported) $284.6M $352.6M $449.2M $497.1M --
Operating Income (Adjusted) $284.6M $352.6M $449.2M $497.1M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $312.7M $387M $992.7M $838.8M $540.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2B $2.4B $20.6M $20.6M $20.2M
Inventory -- -- -- -- --
Prepaid Expenses $45M $46.5M $50.4M $49.6M $78.4M
Other Current Assets -- -- -- -- --
Total Current Assets $2.5B $3B $3.9B $4.3B $4.8B
 
Property Plant And Equipment $111.4M $100.2M $175.1M $170.1M $183.5M
Long-Term Investments $47.2M $45.4M $38.5M $75.8M $70.9M
Goodwill $1.2B $1.3B $1.3B $1.6B $2.6B
Other Intangibles $604.8M $573.9M $486.4M $610.7M $1.5B
Other Long-Term Assets -- -- -- -- --
Total Assets $4.5B $5.5B $6.4B $7.2B $9.6B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $19.2M $23.5M $30.6M $35.4M $51.7M
Current Portion Of Capital Lease Obligations $19.9M $18.8M $22.7M $21.4M $22.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.5B $2.9B $3.1B $3.7B $4.5B
 
Long-Term Debt $1.6B $1.6B $2.1B $2.1B $3.4B
Capital Leases -- -- -- -- --
Total Liabilities $4.2B $4.9B $5.6B $6.3B $8.6B
 
Common Stock $236.9M $259K $259K $261K $261K
Other Common Equity Adj $2.7M $1.7M $6M $3.1M -$1.8M
Common Equity -$4.5M $343.8M $478.4M $559.8M $627.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.3M $251M $339.4M $419.9M $470.6M
Total Equity $310.7M $594.8M $817.8M $979.6M $1.1B
 
Total Liabilities and Equity $4.5B $5.5B $6.4B $7.2B $9.6B
Cash and Short Terms $312.7M $387M $992.7M $838.8M $540.2M
Total Debt $1.7B $1.7B $2.1B $2.1B $3.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $413.7M $833.1M $754.4M $235.2M $153.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.9B $2.1B -- $20.2M --
Inventory -- -- -- -- --
Prepaid Expenses $54.8M $47.7M $51.3M $69.4M --
Other Current Assets -- -- -- -- --
Total Current Assets $2.5B $3.2B $3.6B $4B $4.4B
 
Property Plant And Equipment $95.3M $158M $164M $168.3M $204.3M
Long-Term Investments $47.1M $38.5M $45.3M $75.6M $101.8M
Goodwill $1.2B $1.3B $1.6B $2.3B --
Other Intangibles $527.8M $501.3M $591.9M $1.4B --
Other Long-Term Assets -- -- -- -- --
Total Assets $4.9B $5.7B $6.4B $8.5B $9.9B
 
Accounts Payable $78.8M -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $26.8M $29.2M $35.6M $33.3M --
Current Portion Of Capital Lease Obligations $18.8M $19.1M $19.9M $21.5M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.4B $2.5B $3B $4B $4.5B
 
Long-Term Debt $1.6B $2.1B $2.1B $2.8B $3.5B
Capital Leases -- -- -- -- --
Total Liabilities $4.3B $4.9B $5.5B $7.4B $8.6B
 
Common Stock $259K $259K $259K $262K $264K
Other Common Equity Adj $1.8M $4.4M $8.2M $7.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -$78.3M -- -- -$82K --
Minority Interest, Total $242.4M $314.8M $398.3M $468.7M $601.4M
Total Equity $555.1M $757.5M $941.2M $1.1B $1.2B
 
Total Liabilities and Equity $4.9B $5.7B $6.4B $8.5B $9.9B
Cash and Short Terms $413.7M $833.1M $754.4M $235.2M $153.5M
Total Debt $1.7B $2.1B $2.1B $2.8B $3.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $70.5M $56.6M $163.3M $194.5M $229.9M
Depreciation & Amoritzation $67.5M $112.7M $109.3M $115.8M $167.6M
Stock-Based Compensation $10.8M $67.5M $77.5M $69.7M $79M
Change in Accounts Receivable -$31.2M -$29.7M -$20.4M -$44.2M -$22M
Change in Inventories -- -- -- -- --
Cash From Operations $135.4M $273.5M $335.5M $477.2M $514.9M
 
Capital Expenditures $17.7M $352.9M $22.8M $29.8M $47M
Cash Acquisitions $814.9M $108.9M -- $446.7M $1.7B
Cash From Investing -$865.4M -$457.9M -$22.4M -$476.2M -$1.8B
 
Dividends Paid (Ex Special Dividend) $50.1M $47.1M $39.9M $71.7M $162.9M
Special Dividend Paid
Long-Term Debt Issued $2B -- $394M -- $2.5B
Long-Term Debt Repaid -$904M -$17.7M -$16.5M -$16.5M -$1.3B
Repurchase of Common Stock -- $964M -- -- --
Other Financing Activities $176.2M $45M -$39.4M $3.9M -$37.6M
Cash From Financing $989.2M $429.3M $314.8M -$12.6M $1.2B
 
Beginning Cash (CF) $312.7M $387M $992.7M $838.8M $540.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $260.6M $244M $627.7M -$11.1M -$75.5M
Ending Cash (CF) $574.7M $630M $1.6B $828.3M $463.2M
 
Levered Free Cash Flow $117.7M -$79.4M $312.8M $447.4M $467.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $29.6M $45.8M $58.5M $42.6M --
Depreciation & Amoritzation $27M $26.8M $30.1M $63.1M --
Stock-Based Compensation $20.7M $16.4M $15.6M $17.3M --
Change in Accounts Receivable -$35.7M -$44.7M -$48.1M -$43.5M --
Change in Inventories -- -- -- -- --
Cash From Operations $119.1M $184.5M $226.9M $259.6M --
 
Capital Expenditures $3.4M $10.7M $13.8M $17.3M --
Cash Acquisitions $108.9M -- $80.5M $452M --
Cash From Investing -$112.5M -$10.7M -$94.3M -$469.3M --
 
Dividends Paid (Ex Special Dividend) $57K $7.2M $19M $13.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $992.2M --
Long-Term Debt Repaid -$4.1M -$4.1M -$4.1M -$400M --
Repurchase of Common Stock -$130.5M -- -- -- --
Other Financing Activities $47.4M $56.4M $23.5M -$36.9M --
Cash From Financing $135.6M $54.4M $19.3M $541.5M --
 
Beginning Cash (CF) $387M $992.7M $838.8M $540.2M --
Foreign Exchange Rate Adjustment $691K $1.1M $1.4M -$7.2M --
Additions / Reductions $142.9M $229.4M $153.3M $324.7M --
Ending Cash (CF) $530.6M $1.2B $993.5M $857.7M --
 
Levered Free Cash Flow $115.8M $173.8M $213.1M $242.3M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $23.5M $147.1M $181.8M $245.9M $225.5M
Depreciation & Amoritzation $115.8M $109.5M $112.5M $134.7M $277.1M
Stock-Based Compensation $51.3M $81.7M $70.5M $77.3M $68.3M
Change in Accounts Receivable -$42.8M -$11.3M -$40.8M -$26.5M -$49.9M
Change in Inventories -- -- -- -- --
Cash From Operations $287.5M $270.1M $434.9M $482.1M $640.1M
 
Capital Expenditures $351.5M $15.4M $26.7M $43.5M $71M
Cash Acquisitions $6.3M $108.9M $366.1M $1.3B $1.1B
Cash From Investing -$356.8M -$124.2M -$392.7M -$1.4B -$1.2B
 
Dividends Paid (Ex Special Dividend) $51.5M $32.7M $59.8M $168.1M $106.4M
Special Dividend Paid
Long-Term Debt Issued $305.5M $394M -- $1.6B --
Long-Term Debt Repaid -$323.2M -$16.5M -$16.5M -$862.4M --
Repurchase of Common Stock $1B -$130.5M -- -- --
Other Financing Activities $125.4M -$48.4M $36.8M $22.8M --
Cash From Financing $269.2M $395.9M $22.5M $644.7M $546.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $200.9M $541.3M $65M -$246.9M $17.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$64M $254.7M $408.1M $438.6M $569.1M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $163.3M $194.5M $229.9M $182.9M --
Depreciation & Amoritzation $109.3M $115.8M $167.6M $214M --
Stock-Based Compensation $77.5M $69.7M $79M $51M --
Change in Accounts Receivable -$20.4M -$44.2M -$22M -$6.4M --
Change in Inventories -- -- -- -- --
Cash From Operations $335.5M $477.2M $514.9M $380.4M --
 
Capital Expenditures $22.8M $29.8M $47M $53.7M --
Cash Acquisitions -- $446.7M $1.7B $636.9M --
Cash From Investing -$22.4M -$476.2M -$1.8B -$707.2M --
 
Dividends Paid (Ex Special Dividend) $39.9M $71.7M $162.9M $92.5M --
Special Dividend Paid -- -- $230K -- --
Long-Term Debt Issued $394M -- $2.5B $680.5M --
Long-Term Debt Repaid -$16.5M -$16.5M -$1.3B -$501.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$39.4M $3.9M -$37.6M $85.8M --
Cash From Financing $314.8M -$12.6M $1.2B $5.3M --
 
Beginning Cash (CF) $3.4B $3.3B $2.1B $529.6M --
Foreign Exchange Rate Adjustment -$126K $584K -$1.5M $14.5M --
Additions / Reductions $627.7M -$11.1M -$75.5M -$306.9M --
Ending Cash (CF) $4B $3.3B $2B $237.2M --
 
Levered Free Cash Flow $312.8M $447.4M $467.9M $326.7M --

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: $4.5T
P/E Ratio: 63x

Buy
61
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
53
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 30x

Alerts

Sell
40
BILL alert for Feb 9

Bill Holdings, Inc. [BILL] is up 3.7% over the past day.

Buy
75
PRLB alert for Feb 9

Proto Labs, Inc. [PRLB] is down 2.16% over the past day.

Sell
30
MSTR alert for Feb 9

Strategy, Inc. [MSTR] is up 2.59% over the past day.

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

Show me the best stock