Financhill
Buy
80

LUGDF Quote, Financials, Valuation and Earnings

Last price:
$77.92
Seasonality move :
186.18%
Day range:
$77.10 - $79.60
52-week range:
$20.50 - $85.44
Dividend yield:
1.75%
P/E ratio:
27.49x
P/S ratio:
11.82x
P/B ratio:
14.23x
Volume:
54.4K
Avg. volume:
72.3K
1-year change:
214.02%
Market cap:
$18.8B
Revenue:
$1.2B
EPS (TTM):
$2.83
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $358.2M $733.3M $815.7M $902.5M $1.2B
Revenue Growth (YoY) -- 104.75% 11.23% 10.65% 32.19%
 
Cost of Revenues $191.1M $386.7M $461.4M $491.1M $530.8M
Gross Profit $167.1M $346.6M $354.3M $411.5M $662.2M
Gross Profit Margin 46.65% 47.27% 43.44% 45.59% 55.51%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $17.8M $25.5M $19.4M $21M $34.5M
Other Inc / (Exp) -$137.9M -$22.8M $78.1M -$33.1M $254.8M
Operating Expenses $17.8M $25.5M $19.4M $21M $34.5M
Operating Income $149.3M $321.2M $334.9M $390.4M $627.7M
 
Net Interest Expenses $45.3M $51.3M $240.8M $85.3M $266.5M
EBT. Incl. Unusual Items -$60.4M $257.1M $177.3M $285M $634.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$13.2M $35.7M $103.7M $105.6M $208.1M
Net Income to Company -$47.2M $221.4M $73.6M $179.5M $426.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$47.2M $221.4M $73.6M $179.5M $426.1M
 
Basic EPS (Cont. Ops) -$0.21 $0.95 $0.31 $0.76 $1.78
Diluted EPS (Cont. Ops) -$0.21 $0.94 $0.31 $0.75 $1.76
Weighted Average Basic Share $227.5M $232.2M $234.8M $237M $239.3M
Weighted Average Diluted Share $227.5M $234.6M $236.7M $239.2M $241.4M
 
EBITDA $204.7M $428.7M $465.6M $527.1M $764.7M
EBIT $149.3M $321.2M $334.9M $390.4M $627.7M
 
Revenue (Reported) $358.2M $733.3M $815.7M $902.5M $1.2B
Operating Income (Reported) $149.3M $321.2M $334.9M $390.4M $627.7M
Operating Income (Adjusted) $149.3M $321.2M $334.9M $390.4M $627.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $190.8M $210.4M $211.2M $323.1M $447.1M
Revenue Growth (YoY) 60.43% 10.31% 0.36% 53% 38.39%
 
Cost of Revenues $103.8M $131.5M $117.8M $130.5M $158M
Gross Profit $87M $79M $93.4M $192.6M $289.1M
Gross Profit Margin 45.59% 37.53% 44.22% 59.61% 64.65%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.1M $5M $4.5M $4.9M $11.9M
Other Inc / (Exp) $209K $46.8M $12M -$1.3M --
Operating Expenses $3.1M $5M $4.5M $4.9M $11.9M
Operating Income $83.8M $74M $88.9M $187.7M $277.2M
 
Net Interest Expenses $11.5M $23.7M $21.9M -- --
EBT. Incl. Unusual Items $72.6M $98.6M $82.7M $190.5M $284.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16M $35.9M $28.9M $54.8M $76.4M
Net Income to Company $57.2M $62.2M $53.9M $135.2M $209.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $56.7M $62.7M $53.8M $135.7M $207.7M
 
Basic EPS (Cont. Ops) $0.24 $0.27 $0.23 $0.57 $0.86
Diluted EPS (Cont. Ops) $0.24 $0.26 $0.22 $0.56 $0.86
Weighted Average Basic Share $232.7M $235.2M $237.4M $239.7M $241.3M
Weighted Average Diluted Share $235M $236.9M $239.6M $241.9M $242.7M
 
EBITDA $112.6M $112.1M $121.1M $221.8M $311.6M
EBIT $83.8M $74M $88.9M $187.7M $277.2M
 
Revenue (Reported) $190.8M $210.4M $211.2M $323.1M $447.1M
Operating Income (Reported) $83.8M $74M $88.9M $187.7M $277.2M
Operating Income (Adjusted) $83.8M $74M $88.9M $187.7M $277.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $736.1M $791.1M $922.8M $1B $1.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $383.9M $435.4M $493.7M $511.5M $583.6M
Gross Profit $352.2M $355.7M $429.1M $530.4M $1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $13.7M $29.2M $21.4M $24.7M $54.4M
Other Inc / (Exp) -$68.1M $5M $21.3M $214.2M --
Operating Expenses $13.7M $29.2M $21.4M $24.7M $54.4M
Operating Income $338.5M $326.5M $407.7M $505.7M $960.1M
 
Net Interest Expenses $48.4M $96M $225M $287.5M --
EBT. Incl. Unusual Items $222.3M $247.6M $215.5M $452.1M $991M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $30.9M $76.9M $115.4M $144.2M $303.9M
Net Income to Company $191.7M $169.8M $105.1M $306.5M $687.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $191.4M $170.6M $100.1M $308M $687.1M
 
Basic EPS (Cont. Ops) $0.83 $0.73 $0.42 $1.29 $2.85
Diluted EPS (Cont. Ops) $0.82 $0.72 $0.41 $1.28 $2.83
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $446.9M $450.8M $546.7M $640.3M $1.1B
EBIT $338.5M $326.5M $407.7M $505.7M $960.1M
 
Revenue (Reported) $736.1M $791.1M $922.8M $1B $1.6B
Operating Income (Reported) $338.5M $326.5M $407.7M $505.7M $960.1M
Operating Income (Adjusted) $338.5M $326.5M $407.7M $505.7M $960.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $546.9M $604.7M $711.8M $851.3M $1.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $288.9M $337.6M $370M $390.4M $443.2M
Gross Profit $258M $267.1M $341.9M $460.8M $813.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.8M $14.6M $16.5M $20.2M $40.1M
Other Inc / (Exp) $24.8M $52.6M -$4.1M $243.1M -$453K
Operating Expenses $10.8M $14.6M $16.5M $20.2M $40.1M
Operating Income $247.1M $252.5M $325.3M $440.6M $773M
 
Net Interest Expenses $35.4M $80.2M $64.3M $266.5M --
EBT. Incl. Unusual Items $236.8M $227.2M $265.4M $432.6M $789.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $44.1M $85.4M $97M $135.7M $231.5M
Net Income to Company $192.6M $141.3M $168.6M $295.2M $566.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $192.6M $141.8M $168.4M $296.9M $557.9M
 
Basic EPS (Cont. Ops) $0.83 $0.60 $0.71 $1.24 $2.32
Diluted EPS (Cont. Ops) $0.82 $0.60 $0.70 $1.23 $2.30
Weighted Average Basic Share $695.5M $703.9M $710.4M $717.1M $722.7M
Weighted Average Diluted Share $703.2M $709.5M $716.9M $722.9M $727.2M
 
EBITDA $327.7M $349.8M $430.8M $544.1M $872.4M
EBIT $247.1M $252.5M $325.3M $440.6M $773M
 
Revenue (Reported) $546.9M $604.7M $711.8M $851.3M $1.3B
Operating Income (Reported) $247.1M $252.5M $325.3M $440.6M $773M
Operating Income (Adjusted) $247.1M $252.5M $325.3M $440.6M $773M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $79.6M $262.6M $363.4M $268M $349.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $93M $96.5M $86.4M $93M $155.9M
Inventory $59.9M $84.9M $89.8M $89.4M $88.2M
Prepaid Expenses $36.1M $32.4M $33.8M $60M $23.1M
Other Current Assets -- -- -- -- --
Total Current Assets $285.3M $528.2M $635.3M $533.9M $674.5M
 
Property Plant And Equipment $1.1B $1B $964.8M $878.9M $828.7M
Long-Term Investments -- -- -- $51.9M $24.3M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.5B $1.7B $1.7B $1.5B $1.5B
 
Accounts Payable $14.2M $13.6M $14.3M $16.8M $18.3M
Accrued Expenses $39.6M $54.4M $57.2M $58.1M $91.7M
Current Portion Of Long-Term Debt $55.9M $70.5M $84.6M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $4.5M $3.5M $6.4M $4.1M $8.7M
Total Current Liabilities $232.4M $311M $440.5M $187M $215.5M
 
Long-Term Debt $678.5M $551.8M $322.6M $241.9M --
Capital Leases -- -- -- -- --
Total Liabilities $918.5M $870.6M $816.8M $512.4M $311.2M
 
Common Stock $951.7M $974.7M $989.8M $1B $1B
Other Common Equity Adj -- -- $2.6M $2M -$40.7M
Common Equity $586.9M $814.5M $852.1M $955.8M $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $586.9M $814.5M $852.1M $955.8M $1.2B
 
Total Liabilities and Equity $1.5B $1.7B $1.7B $1.5B $1.5B
Cash and Short Terms $79.6M $262.6M $363.4M $268M $349.2M
Total Debt $857.1M $740M $668M $305.6M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $221.8M $303.6M $302.5M $225.7M $494.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $103.8M $94.4M $98.6M $125.8M $175.4M
Inventory $72.5M $93.2M $88.6M $81.3M $90.8M
Prepaid Expenses $27.3M $27.6M $12.2M $3.5M --
Other Current Assets -- -- $41.5M $20.3M --
Total Current Assets $454.2M $580.5M $568.1M $484.1M $835.8M
 
Property Plant And Equipment $1.1B $985M $892.5M $829.7M $782.7M
Long-Term Investments -- -- $50.7M -- $20.5M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.6B $1.6B $1.5B $1.4B $1.6B
 
Accounts Payable $54.3M $63.1M $58.9M $16.1M $11.6M
Accrued Expenses -- -- -- $52.8M --
Current Portion Of Long-Term Debt $112.9M $110.6M $66M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $4M $5.4M $3.9M -- --
Total Current Liabilities $321.8M $326.8M $254.3M $126.7M $259M
 
Long-Term Debt $517M $373.9M $236.7M -- --
Capital Leases -- -- -- -- --
Total Liabilities $846.1M $713.4M $563.9M $218.6M $317M
 
Common Stock $972M $986.9M $1B $1B $1.1B
Other Common Equity Adj -- -- -$10.9M -$29M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $784.7M $921.2M $953M $1.1B $1.3B
 
Total Liabilities and Equity $1.6B $1.6B $1.5B $1.4B $1.6B
Cash and Short Terms $221.8M $303.6M $302.5M $225.7M $494.4M
Total Debt $748.9M $589.9M $361.1M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$47.2M $221.4M $73.6M $179.5M $426.1M
Depreciation & Amoritzation $55.4M $107.6M $130.7M $136.6M $137M
Stock-Based Compensation $4.1M $3M $5M $4.5M $15.7M
Change in Accounts Receivable -$110.1M -$14.6M $2.6M $9.4M -$32.1M
Change in Inventories -$11.2M -$18.9M -$7.3M $133K $2.4M
Cash From Operations $71.4M $332.5M $398.3M $317M $401.7M
 
Capital Expenditures $58.8M $57M $54M $48.2M $82.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$79.6M -$63.1M -$60.1M -$53.5M -$93.5M
 
Dividends Paid (Ex Special Dividend) -- -- $47M $94.9M $143.8M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$35.4M -$103.7M -$131.7M -$278M -$101.1M
Repurchase of Common Stock -- -- -- -- $4M
Other Financing Activities -- -- -- -$182.6M -$261M
Cash From Financing $14.5M -$86.2M -$236.2M -$358.8M -$226.8M
 
Beginning Cash (CF) $79.6M $262.6M $283.6M $70.7M $224.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.9M $183M $100.8M -$95.4M $81.2M
Ending Cash (CF) $81.2M $445.4M $383.2M -$24.8M $305.7M
 
Levered Free Cash Flow $12.6M $275.6M $344.3M $268.7M $319.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $57.2M $62.2M $53.9M $135.2M $209.8M
Depreciation & Amoritzation $29M $37.9M $32.3M $34M $34.7M
Stock-Based Compensation $727.9K $1.1M $1.2M $1.1M $8.7M
Change in Accounts Receivable -$21.4M -$13.6M -$460.4K $9.6M -$24.5M
Change in Inventories -$1.1M $1.9M -$943.5K $565.2K -$3.6M
Cash From Operations $72.6M $84.2M $100.6M $217.4M $206.3M
 
Capital Expenditures $22.5M $17.3M $17.6M $33.9M $20.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$24.8M -$19.2M -$19.4M -$36.5M -$24.6M
 
Dividends Paid (Ex Special Dividend) -- $46.2M $23.8M $47.8M $192.7M
Special Dividend Paid -- -- -- -- $489.2K
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$19.6M -$14.4M -$32.1M -- --
Repurchase of Common Stock -- -- -- $411.6K -$11.1M
Other Financing Activities -- -- -- -$154M --
Cash From Financing -$17.1M -$61M -$53.1M -$193.1M -$181.1M
 
Beginning Cash (CF) $221.8M $303.6M $114.4M $128.1M $494.4M
Foreign Exchange Rate Adjustment -$463K -$1.1M -$378.9K $279.9K $2.8K
Additions / Reductions $30.2M $2.9M $27.7M -$11.9M $574.1K
Ending Cash (CF) $251.5M $305.4M $141.7M $116.5M $494.9M
 
Levered Free Cash Flow $50M $66.9M $82.9M $183.5M $185.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $191.7M $169.8M $105.1M $306.5M $687.7M
Depreciation & Amoritzation $109.3M $123.9M $139M $133.9M $131.9M
Stock-Based Compensation $2.4M $3.9M $5.3M $6.4M $38.6M
Change in Accounts Receivable -$57.4M -$543.6K $9.1M -$968.1K -$34.5M
Change in Inventories -$9.9M -$16.3M $2.2M $7.6M -$8.2M
Cash From Operations $327.7M $306.7M $413M $280.8M $863.1M
 
Capital Expenditures $72.7M $48M $50.1M $71.2M $81.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$87.5M -$53.2M -$55.3M -$78.6M -$94.6M
 
Dividends Paid (Ex Special Dividend) -- $46.2M $71.9M $119M $523.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$99.6M -$134.6M -$237.2M -$175.5M --
Repurchase of Common Stock -- -- -- $3.9M -$74.3K
Other Financing Activities -- -- -- -- --
Cash From Financing -$84.1M -$170M -$360.2M -$278.3M -$499.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $155.3M $82.2M -$2.1M -$76.3M $269.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $255M $258.8M $362.9M $209.6M $781.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $192.6M $141.3M $168.6M $295.2M $566.4M
Depreciation & Amoritzation $80.9M $97.1M $105.6M $102.8M $100.9M
Stock-Based Compensation $2.1M $2.9M $3.3M $5.2M $28.4M
Change in Accounts Receivable -$12.7M $1.5M $7.7M -$2.6M -$5.7M
Change in Inventories -$10.7M -$8.3M $1.4M $8.8M -$1.6M
Cash From Operations $249.7M $222.8M $241.7M $204.9M $674.7M
 
Capital Expenditures $48.9M $39.9M $36.1M $59.1M $60.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$54.4M -$44.5M -$39.8M -$64.9M -$68M
 
Dividends Paid (Ex Special Dividend) -- $46.2M $71.2M $95.3M $477.8M
Special Dividend Paid -- -- -- -- $898.6K
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$67.2M -$98.1M -$203.6M -$101.1M --
Repurchase of Common Stock -- -- -- $3.9M --
Other Financing Activities -- -- -- -$4M --
Cash From Financing -$50.9M -$135.2M -$262M -$182M -$459.4M
 
Beginning Cash (CF) $508.4M $941.6M $387.7M $424.7M $1.1B
Foreign Exchange Rate Adjustment -$306.5K -$1.4M $91.6K -$64.6K $79.2K
Additions / Reductions $144.1M $41.8M -$60M -$42M $147.4M
Ending Cash (CF) $652.1M $981.9M $327.8M $382.6M $1.3B
 
Levered Free Cash Flow $200.8M $182.9M $205.6M $145.8M $614.4M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

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

Buy
81
Is GOOG Stock a Buy?

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

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock