Financhill
Buy
80

WS Quote, Financials, Valuation and Earnings

Last price:
$36.35
Seasonality move :
-0.23%
Day range:
$36.06 - $36.81
52-week range:
$21.30 - $38.59
Dividend yield:
1.75%
P/E ratio:
14.78x
P/S ratio:
0.56x
P/B ratio:
1.63x
Volume:
272K
Avg. volume:
242.7K
1-year change:
10.93%
Market cap:
$1.8B
Revenue:
$3.1B
EPS (TTM):
$2.47
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue $2.1B $4.1B $3.6B $3.4B $3.1B
Revenue Growth (YoY) -- 91.26% -11.34% -4.91% -9.83%
 
Cost of Revenues $1.8B $3.7B $3.2B $3B $2.7B
Gross Profit $370.8M $395.5M $362.8M $431.9M $399.3M
Gross Profit Margin 17.43% 9.72% 10.06% 12.59% 12.91%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $147.4M -- $200.8M $224.4M $231.6M
Other Inc / (Exp) $13.7M $42.1M -$4M $6.8M -$1.8M
Operating Expenses $147.4M $180.3M $200.8M $224.4M $231.6M
Operating Income $223.4M $215.2M $162M $207.5M $167.7M
 
Net Interest Expenses -- $3M $3M $6M $7.1M
EBT. Incl. Unusual Items $237.2M $254.3M $128.7M $216.2M $148.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $48.5M $54M $29M $46.1M $28.8M
Net Income to Company $188.7M $200.3M $99.7M $170.1M $119.3M
 
Minority Interest in Earnings -$17.7M $19.9M $12.6M $15.4M $8.6M
Net Income to Common Excl Extra Items $171M $200.3M $99.7M $170.1M $119.3M
 
Basic EPS (Cont. Ops) $3.42 $3.66 $1.77 $3.14 $2.24
Diluted EPS (Cont. Ops) $3.42 $3.66 $1.77 $3.14 $2.19
Weighted Average Basic Share $50M $49.3M $49.3M $49.3M $49.5M
Weighted Average Diluted Share $50M $49.3M $49.3M $49.3M $50.5M
 
EBITDA $268.4M $274.7M $231.6M $272.8M $233.7M
EBIT $223.4M $215.2M $162M $207.5M $167.7M
 
Revenue (Reported) $2.1B $4.1B $3.6B $3.4B $3.1B
Operating Income (Reported) $223.4M $215.2M $162M $207.5M $167.7M
Operating Income (Adjusted) $223.4M $215.2M $162M $207.5M $167.7M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Revenue -- $868.4M $808M $739M $871.9M
Revenue Growth (YoY) -- -- -6.96% -8.54% 17.98%
 
Cost of Revenues -- $825.4M $747.3M $656M $778.7M
Gross Profit -- $43M $60.7M $83M $93.2M
Gross Profit Margin -- 4.95% 7.51% 11.23% 10.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $50.7M $54.1M $61.1M $70.9M
Other Inc / (Exp) -- -$900K -$10.5M $2.9M --
Operating Expenses -- $50.7M $54.1M $61.1M $70.9M
Operating Income -- -$7.7M $6.6M $21.9M $22.3M
 
Net Interest Expenses -- $900K $200K $2.1M $2.7M
EBT. Incl. Unusual Items -- -$18M -$4.6M $19.7M $25.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$5.5M -$2.5M $3.6M $4.2M
Net Income to Company -- -$12.5M -$2.1M $16.1M $21.5M
 
Minority Interest in Earnings -- $3.3M $3.9M $3.3M $2.7M
Net Income to Common Excl Extra Items -- -$12.5M -$2.1M $16.1M $21.5M
 
Basic EPS (Cont. Ops) -- -$0.32 -$0.12 $0.26 $0.38
Diluted EPS (Cont. Ops) -- -$0.32 -$0.12 $0.26 $0.37
Weighted Average Basic Share -- $49.3M $49.3M $49.5M $49.8M
Weighted Average Diluted Share -- $49.3M $49.3M $49.5M $50.7M
 
EBITDA -- $10.1M $23M $38.2M $44M
EBIT -- -$7.7M $6.6M $21.9M $22.3M
 
Revenue (Reported) -- $868.4M $808M $739M $871.9M
Operating Income (Reported) -- -$7.7M $6.6M $21.9M $22.3M
Operating Income (Adjusted) -- -$7.7M $6.6M $21.9M $22.3M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Revenue -- -- $3.4B $3.3B $3.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $3B $2.8B $2.8B
Gross Profit -- $43M $409.4M $440M $416M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $50.7M $210.7M $234.6M $252.3M
Other Inc / (Exp) -- $704K -$10.3M $10.7M --
Operating Expenses -- -- $210.7M $234.6M $252.4M
Operating Income -- -- $198.7M $205.4M $163.6M
 
Net Interest Expenses -- $900K $1.6M $10M $8M
EBT. Incl. Unusual Items -- -$18M $179.6M $197.6M $169.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $38.7M $39.2M $38.8M
Net Income to Company -- -- $140.9M $158.4M $131.1M
 
Minority Interest in Earnings -- $3.3M $15.7M $15M $6.5M
Net Income to Common Excl Extra Items -- -- $140.9M $158.4M $131.1M
 
Basic EPS (Cont. Ops) -- -- $2.54 $2.91 $2.51
Diluted EPS (Cont. Ops) -- -$0.32 $2.54 $2.91 $2.47
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- $266.2M $269.9M $239.1M
EBIT -- -- $198.7M $205.4M $163.6M
 
Revenue (Reported) -- -- $3.4B $3.3B $3.3B
Operating Income (Reported) -- -- $198.7M $205.4M $163.6M
Operating Income (Adjusted) -- -- $198.7M $205.4M $163.6M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Revenue -- $1.9B $1.7B $1.6B $1.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $1.8B $1.5B $1.4B $1.5B
Gross Profit -- $131.6M $180.7M $188.8M $205.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $98M $107.9M $118.1M $138.8M
Other Inc / (Exp) -- $704K -$5.6M -$1.7M --
Operating Expenses -- $98M $107.9M $118.1M $138.9M
Operating Income -- $33.6M $72.8M $70.7M $66.6M
 
Net Interest Expenses -- $2.2M $700K $4.7M $5.6M
EBT. Incl. Unusual Items -- $23.5M $74.5M $55.9M $77.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $4.8M $14.5M $7.6M $17.6M
Net Income to Company -- $18.8M $60M $48.3M $60.1M
 
Minority Interest in Earnings -- $2.1M $7.5M $7.1M $5M
Net Income to Common Excl Extra Items -- $17.6M $60M $48.3M $60.1M
 
Basic EPS (Cont. Ops) -- $0.28 $1.07 $0.83 $1.11
Diluted EPS (Cont. Ops) -- $0.28 $1.07 $0.83 $1.09
Weighted Average Basic Share -- $99.3M $98.6M $98.9M $99.4M
Weighted Average Diluted Share -- $99.3M $98.6M $98.9M $101.3M
 
EBITDA -- $69.1M $106.1M $103.2M $108.6M
EBIT -- $33.6M $72.8M $70.7M $66.6M
 
Revenue (Reported) -- $1.9B $1.7B $1.6B $1.7B
Operating Income (Reported) -- $33.6M $72.8M $70.7M $66.6M
Operating Income (Adjusted) -- $33.6M $72.8M $70.7M $66.6M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Cash and Equivalents $17.5M $20.1M $32.7M $40.2M $92.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $405M $600.4M $465.8M $469M $433.1M
Inventory $442.9M $569.5M $414.8M $405.3M $422M
Prepaid Expenses -- -- -- -- --
Other Current Assets $41.1M $60.9M $57.7M $76.6M $83.3M
Total Current Assets $940.1M $1.3B $980.9M $1B $1B
 
Property Plant And Equipment $283.6M $511.1M $489.7M $547.7M $620.8M
Long-Term Investments $92M $119.3M $114.7M $135M $126.6M
Goodwill $20.2M $80M $78.6M $79.6M $79.6M
Other Intangibles $17.4M $89.7M $83.4M $77M $67.9M
Other Long-Term Assets $11.6M $12.8M $10.9M $16.8M $7M
Total Assets $1.4B $2.1B $1.8B $1.9B $2B
 
Accounts Payable $452.3M $524.1M $392.5M $376M $398.8M
Accrued Expenses $9.2M $27.4M $15.6M $15.7M $15.3M
Current Portion Of Long-Term Debt -- $63M $2.8M -- $149.2M
Current Portion Of Capital Lease Obligations $2.9M $5.6M $5.9M $7.6M $7.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $506.1M $657.9M $478.4M $618.4M $631.5M
 
Long-Term Debt -- $20M $71.7M $68.3M $71M
Capital Leases -- -- -- -- --
Total Liabilities $551.8M $817.7M $609.8M $748.9M $763.9M
 
Common Stock $622.9M $1.1B -- -- --
Other Common Equity Adj $38.4M $1.8M -$2.1M -$6.1M -$4M
Common Equity $661.3M $1.1B $1B $985.3M $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $153.5M $133.2M $125.6M $132.2M $123.8M
Total Equity $814.8M $1.3B $1.2B $1.1B $1.2B
 
Total Liabilities and Equity $1.4B $2.1B $1.8B $1.9B $2B
Cash and Short Terms $17.5M $20.1M $32.7M $40.2M $92.9M
Total Debt -- -- $91.7M $68.3M $71M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Cash and Equivalents -- -- $214.4M $52M $89.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $412.7M $371.1M $440.8M
Inventory -- -- $373.8M $343M $413M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $66.4M $78.5M --
Total Current Assets -- -- $1.1B $857.4M $1.1B
 
Property Plant And Equipment -- -- $505.5M $574M $757.5M
Long-Term Investments -- -- $127.4M $130.4M $133.8M
Goodwill -- -- $79.2M $79.5M --
Other Intangibles -- -- $80.2M $73.9M --
Other Long-Term Assets -- -- $12.3M $15.6M --
Total Assets -- -- $1.9B $1.7B $2.2B
 
Accounts Payable -- -- $345.4M $281.7M $339.2M
Accrued Expenses -- -- $14.7M $15.5M --
Current Portion Of Long-Term Debt -- -- $195M -- --
Current Portion Of Capital Lease Obligations -- -- $5.8M $7.4M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $595.3M $467.7M $584.9M
 
Long-Term Debt -- -- $69M $64.6M $125.7M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $725.9M $594.2M $803.1M
 
Common Stock -- -- $1B -- --
Other Common Equity Adj -- -- $800K -$9.8M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $131.2M $134.3M $229.8M
Total Equity -- -- $1.2B $1.1B $1.3B
 
Total Liabilities and Equity -- -- $1.9B $1.7B $2.2B
Cash and Short Terms -- -- $214.4M $52M $89.8M
Total Debt -- -- $89M $64.6M $158.5M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Net Income to Stockholders $188.7M $200.3M $99.7M $170.1M $119.3M
Depreciation & Amoritzation $45M $59.5M $69.6M $65.3M $66M
Stock-Based Compensation $10.1M $8.7M $10.4M $10.3M $11M
Change in Accounts Receivable -$220.6M -$109.7M $113M -$1.4M $34.1M
Change in Inventories -$178.4M -$50.7M $154.5M $16.4M -$16.7M
Cash From Operations $152.6M $39.5M $315M $199.5M $230.3M
 
Capital Expenditures $28.8M $36.4M $45.5M $103.4M $130.4M
Cash Acquisitions $925K $418.7M $20.2M $29.8M $17M
Cash From Investing -$27.7M -$430.5M -$42.4M -$132M -$146.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- $7.9M $31.9M
Special Dividend Paid
Long-Term Debt Issued -- $50M -- $266.1M $511M
Long-Term Debt Repaid -- -$15M -$15M -$248.1M -$522.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$10.7M $281.7M -$220M -$56.4M -$17M
Cash From Financing -$116.7M $393.6M -$260M -$60M -$31.5M
 
Beginning Cash (CF) $9.3M $17.5M $32.7M $40.2M $92.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.2M $2.6M $12.6M $7.5M $52.7M
Ending Cash (CF) $17.5M $20.1M $45.3M $47.7M $145.6M
 
Levered Free Cash Flow $123.7M $3.1M $269.5M $96.1M $99.9M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Net Income to Stockholders -- -$12.5M -$2.1M $16.1M $21.5M
Depreciation & Amoritzation -- $17.8M $16.4M $16.3M $21.7M
Stock-Based Compensation -- $2.5M $3.3M $2.9M $4M
Change in Accounts Receivable -- $99M $89.4M $66.2M $50.7M
Change in Inventories -- $86.9M $91.5M $49.2M $66M
Cash From Operations -- $103.3M $139.9M $68M $99.3M
 
Capital Expenditures -- $14.5M $18.9M $34.8M $24.7M
Cash Acquisitions -- -- $21M $3.1M --
Cash From Investing -- $8.7M -$39.1M -$36.8M -$24.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- $7.9M $8.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $77.2M --
Long-Term Debt Repaid -- $22.4M $2.8M -$59.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$51M -$88.8M -$3.1M --
Cash From Financing -- -$107.7M $86.2M -$15.2M -$62.9M
 
Beginning Cash (CF) -- $26.8M $214.4M $52M $89.8M
Foreign Exchange Rate Adjustment -- -- -- -- -$200K
Additions / Reductions -- $4.3M $187M $16M $11.5M
Ending Cash (CF) -- $31.1M $401.4M $68M $101.1M
 
Levered Free Cash Flow -- $88.8M $121M $33.2M $74.6M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Net Income to Stockholders -- -- $140.9M $158.4M $131.1M
Depreciation & Amoritzation -- -- $67.4M $64.5M $75.5M
Stock-Based Compensation -- $4.8M $11.7M $9.5M $17.1M
Change in Accounts Receivable -- -- $55.5M $36.8M -$25.8M
Change in Inventories -- -- $57.7M $30.5M -$29.5M
Cash From Operations -- -- $316.7M $202.9M $200.7M
 
Capital Expenditures -- $25.6M $56.1M $123.5M $128.2M
Cash Acquisitions -- -- $31.3M $11.9M $13.6M
Cash From Investing -- -- -$86.5M -$133.9M -$140.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- $23.8M $32.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $489.9M --
Long-Term Debt Repaid -- -- -$5M -$479.9M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$222.3M -$8.1M --
Cash From Financing -- -- -$46.9M -$231.4M -$22.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $183.3M -$162.4M $37.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $260.6M $79.4M $72.5M
Period Ending 2021-11-30 2022-11-30 2023-11-30 2024-11-30 2025-11-30
Net Income to Stockholders -- $18.8M $60M $48.3M $60.1M
Depreciation & Amoritzation -- $35.5M $33.3M $32.5M $42M
Stock-Based Compensation -- $4.8M $6.1M $5.3M $11.4M
Change in Accounts Receivable -- $114M $56.5M $94.7M $34.8M
Change in Inventories -- $145.1M $48.3M $62.4M $49.6M
Cash From Operations -- $117.5M $119.2M $122.6M $93M
 
Capital Expenditures -- $25.6M $36.2M $56.3M $54.1M
Cash Acquisitions -- -- $22.9M $5M $1.6M
Cash From Investing -- -$2.4M -$58.3M -$60.2M -$54.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- $15.9M $16.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $223.8M --
Long-Term Debt Repaid -- -$10M -- -$231.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$51M -$53.3M -$5M --
Cash From Financing -- -$104.1M $120.8M -$50.6M -$41.9M
 
Beginning Cash (CF) -- $46.8M $214.4M $88M $168.1M
Foreign Exchange Rate Adjustment -- -- -- -- $100K
Additions / Reductions -- $11M $181.7M $11.8M -$3.1M
Ending Cash (CF) -- $57.9M $401.4M $99.8M $165.1M
 
Levered Free Cash Flow -- $91.9M $83M $66.3M $38.9M

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
56
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