Financhill
Buy
55

SHG Quote, Financials, Valuation and Earnings

Last price:
$54.09
Seasonality move :
2.92%
Day range:
$53.32 - $54.26
52-week range:
$28.76 - $56.13
Dividend yield:
2.93%
P/E ratio:
8.01x
P/S ratio:
0.96x
P/B ratio:
0.69x
Volume:
75.1K
Avg. volume:
178.3K
1-year change:
58.03%
Market cap:
$26B
Revenue:
$28.4B
EPS (TTM):
$6.76
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $23B $23.3B $22.2B $27.9B $28.4B
Revenue Growth (YoY) -3.84% 1.23% -4.46% 25.21% 1.89%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $419.2M $950M -$567.7M $1.4B $615.2M
Operating Expenses -$4.2B -$5B -$4.6B -$4.7B -$4.9B
Operating Income $4.2B $5B $4.6B $4.7B $4.9B
 
Net Interest Expenses $1.7B $1.5B $2.2B $3.5B $3.9B
EBT. Incl. Unusual Items $3.9B $4.5B $4.8B $4.5B $4.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1B $1B $1.2B $1.1B $767.2M
Net Income to Company $4B $3.6B $3.7B $3.4B $3.3B
 
Minority Interest in Earnings $70.8M $81.5M $69.6M $84.2M $79.2M
Net Income to Common Excl Extra Items $2.9B $3.5B $3.6B $3.3B $3.2B
 
Basic EPS (Cont. Ops) $5.64 $6.38 $6.58 $6.16 $6.19
Diluted EPS (Cont. Ops) $5.64 $6.38 $6.58 $6.16 $6.19
Weighted Average Basic Share $500.3M $534M $530.6M $519.2M $506.2M
Weighted Average Diluted Share $500.3M $534M $530.6M $519.2M $506.2M
 
EBITDA -- -- -- -- --
EBIT $8B $7.9B $12.2B $17.3B $17.2B
 
Revenue (Reported) $23B $23.3B $22.2B $27.9B $28.4B
Operating Income (Reported) $4.2B $5B $4.6B $4.7B $4.9B
Operating Income (Adjusted) $8B $7.9B $12.2B $17.3B $17.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $5.6B $5.2B $7B $7.2B $7.1B
Revenue Growth (YoY) -2.43% -7.91% 35% 2.49% -1.9%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $148.4M -$210.5M $65.2M $316M --
Operating Expenses -$1.4B -$1.1B -$1.4B -$1.4B -$1.4B
Operating Income $1.4B $1.1B $1.4B $1.4B $1.4B
 
Net Interest Expenses $368.2M $917.9M $1.2B $996.2M $859.8M
EBT. Incl. Unusual Items $1.3B $1.4B $1.2B $1.3B $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $347.3M $240.7M $329.3M $296.9M $293.2M
Net Income to Company $1.2B $335.9M $929.2M $1B --
 
Minority Interest in Earnings $22.6M $17.3M $20.4M $20.9M $20.7M
Net Income to Common Excl Extra Items $953.2M $1.2B $889.4M $948.3M $1B
 
Basic EPS (Cont. Ops) $1.74 $2.22 $1.68 $1.84 $2.06
Diluted EPS (Cont. Ops) $1.74 $2.22 $1.68 $1.84 $2.06
Weighted Average Basic Share $534.1M $530.4M $516.8M $504M $484.2M
Weighted Average Diluted Share $534.1M $530.4M $516.8M $504M $484.2M
 
EBITDA -- -- -- -- --
EBIT $2.1B $3.3B $4.5B $4.6B $4.2B
 
Revenue (Reported) $5.6B $5.2B $7B $7.2B $7.1B
Operating Income (Reported) $1.4B $1.1B $1.4B $1.4B $1.4B
Operating Income (Adjusted) $2.1B $3.3B $4.5B $4.6B $4.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $23.5B $21.2B $26.8B $29B $27.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $651.4M -$414.1M $956.6M $1.3B --
Operating Expenses -$5.2B -$4.5B -$4.7B -$4.9B -$4.6B
Operating Income $5.2B $4.5B $4.7B $4.9B $4.6B
 
Net Interest Expenses $1.5B $2.2B $3.6B $3.9B $3.5B
EBT. Incl. Unusual Items $4.8B $4.5B $4.4B $4.4B $4.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3B $491.9M $730M $955M $992.7M
Net Income to Company $4.8B $2.6B $3.4B $3.5B --
 
Minority Interest in Earnings $91.5M $62.3M $84.1M $79.2M $80.5M
Net Income to Common Excl Extra Items $3.6B $3.7B $3.1B $3.4B $3.4B
 
Basic EPS (Cont. Ops) $6.53 $6.91 $5.89 $6.45 $6.76
Diluted EPS (Cont. Ops) $6.53 $6.91 $5.89 $6.45 $6.76
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $8.3B $10.2B $16.4B $17.7B $16.3B
 
Revenue (Reported) $23.5B $21.2B $26.8B $29B $27.6B
Operating Income (Reported) $5.2B $4.5B $4.7B $4.9B $4.6B
Operating Income (Adjusted) $8.3B $10.2B $16.4B $17.7B $16.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $17.7B $15.4B $21.1B $21.7B $21B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) $765.1M -$587.8M $933.4M $911.7M $280M
Operating Expenses -$4.4B -$3.7B -$4.3B -$4.2B -$4.1B
Operating Income $4.4B $3.7B $4.3B $4.2B $4.1B
 
Net Interest Expenses $1.1B $1.8B $2.9B $2.9B $2.6B
EBT. Incl. Unusual Items $4.3B $4.1B $4.1B $3.9B $4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1B $379.2M $667.9M $793.6M $899.5M
Net Income to Company $4.2B $3.3B $3B $3B $1B
 
Minority Interest in Earnings $69.2M $49.6M $64.2M $59.3M $60.6M
Net Income to Common Excl Extra Items $3.1B $3.3B $2.9B $3B $3.1B
 
Basic EPS (Cont. Ops) $5.75 $6.20 $5.42 $5.70 $6.25
Diluted EPS (Cont. Ops) $5.75 $6.20 $5.42 $5.70 $6.25
Weighted Average Basic Share $1.6B $1.6B $1.6B $1.5B $1.5B
Weighted Average Diluted Share $1.6B $1.6B $1.6B $1.5B $1.5B
 
EBITDA -- -- -- -- --
EBIT $6.8B $8.9B $13.6B $13.7B $12.7B
 
Revenue (Reported) $17.7B $15.4B $21.1B $21.7B $21B
Operating Income (Reported) $4.4B $3.7B $4.3B $4.2B $4.1B
Operating Income (Adjusted) $6.8B $8.9B $13.6B $13.7B $12.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $21.9B $15.2B $12.8B $17B $18.3B
Short Term Investments $53.5B $76.4B $67.7B $70.1B $63.7B
Accounts Receivable, Net $11.5B -- $9.1B $13.2B $9.2B
Inventory -- -- -- -- --
Prepaid Expenses $371.6M -- $849.9M $553.3M $588M
Other Current Assets -- -- -- -- --
Total Current Assets $53.7B $46.2B $46.3B $51.4B $50.1B
 
Property Plant And Equipment $3.7B $4.6B $4.7B $4.7B $4.3B
Long-Term Investments $2.9B $2.6B $2.5B $2.3B $2.3B
Goodwill $4.3B $3.9B $3.7B $3.6B $3.2B
Other Intangibles $725.2M $818.7M $890.2M $1.2B $987.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $557.2B $545.2B $525.5B $537.1B $502.5B
 
Accounts Payable $5.4B $5.1B $7.6B $12.9B $10.3B
Accrued Expenses $2.8B -- $3.5B $4.6B $4.8B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $166.2B $163.4B $195.9B $200.1B $189.2B
 
Long-Term Debt $98B $96.6B $50.1B $50.1B $50.6B
Capital Leases -- -- -- -- --
Total Liabilities $516.5B $506.4B $486.5B $496.5B $465.7B
 
Common Stock $2.7B $2.5B $2.3B $2.3B $2B
Other Common Equity Adj -$370.6M -$760.4M -$1.5B -$833.8M -$1.2B
Common Equity $38.6B $37B $36.8B $38.6B $35B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.1B $1.9B $2.1B $2B $1.9B
Total Equity $40.7B $38.9B $38.9B $40.6B $36.8B
 
Total Liabilities and Equity $557.2B $545.2B $525.5B $537.1B $502.5B
Cash and Short Terms $85.2B $100.8B $92.3B $97.8B $92B
Total Debt $98.2B $96.7B $95.4B $96.1B $92.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $26.5B $26.5B $26.6B $34B $33.7B
Short Term Investments $52.6B $45.6B $64B $69.7B --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $30.4B $34B $31B $37.6B $37.5B
 
Property Plant And Equipment $3.3B $2.8B $2.9B $3.1B $2.8B
Long-Term Investments $2.4B $2.4B $2.5B $2.4B $2.3B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $539.4B $486.6B $511.3B $570B $558B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $156.4B $133.4B $129.2B $137.2B $186.5B
 
Long-Term Debt $93.8B $90.4B $89B $100.3B $43.1B
Capital Leases -- -- -- -- --
Total Liabilities $500.5B $454B $472.5B $528.6B $518.2B
 
Common Stock $2.5B $2.1B $2.2B $2.3B $2.1B
Other Common Equity Adj -$688.7M -$2.5B -$773.2M -$1.6B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.9B $1.6B $2.1B $2.1B $1.9B
Total Equity $38.9B $32.6B $38.8B $41.4B $39.8B
 
Total Liabilities and Equity $539.4B $486.6B $511.3B $570B $558B
Cash and Short Terms $78.9B $72.1B $90.6B $103.6B --
Total Debt $93.8B $90.4B $89B $100.3B $95.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4B $3.6B $3.7B $3.4B $3.3B
Depreciation & Amoritzation $651.3M $788.3M $759.7M $895.3M $938.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $6B -$3.7B $5.4B $10.8B $1.4B
 
Capital Expenditures $544.2M $970M $914.8M $548.1M $571.1M
Cash Acquisitions $61.9M -- $21.5M -- --
Cash From Investing -$40B -$29.5B -$22B -$12.7B -$26.3B
 
Dividends Paid (Ex Special Dividend) $821.1M $1.1B $1.2B $1.1B $929.2M
Special Dividend Paid
Long-Term Debt Issued $24.4B $25.7B $35.5B $42.7B $40.1B
Long-Term Debt Repaid -$18.8B -$21.3B -$32.7B -$33.7B -$39.3B
Repurchase of Common Stock $127.3M $69K $232.2M $372M $513.4M
Other Financing Activities $1.8B $1B $1.2B -$37.5M $520.7M
Cash From Financing $34.3B $36.7B $16.5B $6.6B $28.3B
 
Beginning Cash (CF) $19.5B $23.5B $19.1B $18.7B $22.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $325.3M $3.6B -$132.9M $4.6B $3.5B
Ending Cash (CF) $22.7B $21.1B $19B $23.3B $25.8B
 
Levered Free Cash Flow $5.5B -$4.6B $4.5B $10.2B $803.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.2B $335.9M $929.2M $1B --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $7.6B $3.6B $3.2B $3.7B $5.7B
 
Capital Expenditures $256M $233.4M $37.5M $119.9M $93.9M
Cash Acquisitions -- -$225.2K -- -- $565.8M
Cash From Investing -$6.9B -$3.6B -$9.1B -$7.9B -$10.8B
 
Dividends Paid (Ex Special Dividend) $171.5M $185.3M $239.8M $219.4M $239.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.8B $10.5B $13.7B $9.3B --
Long-Term Debt Repaid -$5.1B -$7.8B -$7.7B -$7.7B --
Repurchase of Common Stock -$200 -$2.7M $74M $105.7M $198.9M
Other Financing Activities $92.8M $483.7M -$430.9M $607.9M --
Cash From Financing $1.2B $5B $4.7B $10.7B $10.6B
 
Beginning Cash (CF) $9.6B $20.1B $24.5B $22.3B --
Foreign Exchange Rate Adjustment $52.4M $74.1M -$4.8M -$58.8M $27.2M
Additions / Reductions $1.9B $5.1B -$1.2B $6.5B $5.6B
Ending Cash (CF) $11.1B $23.7B $23.4B $29.2B --
 
Levered Free Cash Flow $7.3B $3.4B $3.1B $3.6B $5.6B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.8B $2.6B $3.4B $3.5B --
Depreciation & Amoritzation $735.1M $769.8M $897.6M $940.3M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $5.7B $1.7B $3.7B $6B $7.4B
 
Capital Expenditures $671.8M $963.7M $659M $561.9M $480.5M
Cash Acquisitions $2.5M $22.1M -- -- $606.1M
Cash From Investing -$35.1B -$30.3B -$8B -$29.5B -$15.4B
 
Dividends Paid (Ex Special Dividend) $956.4M $1.2B $1B $917.1M $939.4M
Special Dividend Paid
Long-Term Debt Issued $27B $39.3B $33.5B $38.4B --
Long-Term Debt Repaid -$20.6B -$28.7B -$34.5B -$30.1B --
Repurchase of Common Stock $1.9M $119M $404.9M $400.6M $840.6M
Other Financing Activities $1.2B $853.5M $466.7M $388.3M --
Cash From Financing $32.3B $34.2B $3.5B $29.8B $10.4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.9B $5.8B -$988.1M $6.4B $2.6B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $5.1B $742.5M $3B $5.5B $6.9B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $4.2B $3.3B $3B $3B $1B
Depreciation & Amoritzation $193.6M $194.5M $220M $230.4M $228.5M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $5.1B $10.4B $8.8B $4.2B $10.2B
 
Capital Expenditures $648M $644.2M $402.2M $422.1M $326.1M
Cash Acquisitions -- $22.1M -- -- $606.1M
Cash From Investing -$21.2B -$22.1B -$8.4B -$25.3B -$14.1B
 
Dividends Paid (Ex Special Dividend) $930.4M $1B $874.7M $686M $687.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $17.3B $30.9B $28.9B $24.6B $5.5B
Long-Term Debt Repaid -$15.5B -$22.8B -$24.7B -$21B -$8B
Repurchase of Common Stock $70K $119M $295.1M $328M $650.2M
Other Financing Activities $1B $849.9M $68.6M $494.4M $125.7M
Cash From Financing $19.6B $17.2B $4.4B $27.8B $9.6B
 
Beginning Cash (CF) $25.9B $60.2B $66.7B $68.3B $24.2B
Foreign Exchange Rate Adjustment $92.9M $152.7M $35.2M $18.8M -$32.4M
Additions / Reductions $3.5B $5.7B $4.8B $6.7B $5.7B
Ending Cash (CF) $29B $63.5B $71B $74.6B $26.4B
 
Levered Free Cash Flow $4.4B $9.8B $8.4B $3.8B $9.9B

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