Financhill
Buy
68

PUODY Quote, Financials, Valuation and Earnings

Last price:
$304.38
Seasonality move :
-3.12%
Day range:
$304.38 - $304.38
52-week range:
$165.85 - $304.38
Dividend yield:
2.64%
P/E ratio:
6.63x
P/S ratio:
5.73x
P/B ratio:
1.73x
Volume:
--
Avg. volume:
21
1-year change:
74.98%
Market cap:
$5.7B
Revenue:
$1B
EPS (TTM):
$45.94
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $465.8M $612.1M $712.6M $875.5M $1B
Revenue Growth (YoY) -25.56% 32.5% 16.42% 22.86% 15.93%
 
Cost of Revenues $224.6M $275.5M $294.5M $316.9M $415.7M
Gross Profit $241.2M $336.6M $418.1M $558.6M $599.3M
Gross Profit Margin 51.79% 54.99% 58.67% 63.81% 59.05%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.4M $9.8M $12.3M $20.2M $23.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.2M $9.3M $11.8M $19.5M $22.4M
Operating Income $239.1M $327.3M $406.3M $539.1M $576.8M
 
Net Interest Expenses -- $125.3M $150M $144M $152.7M
EBT. Incl. Unusual Items $196.1M $338.4M $365.7M $518.5M $748.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $35.9M $20.9M $60.1M $112.1M $167.8M
Net Income to Company $196.1M $341.5M $371.6M $524.3M $755.9M
 
Minority Interest in Earnings -$35.4M $44.3M $49.3M $71.8M $86.8M
Net Income to Common Excl Extra Items $124.8M $320.6M $311.5M $412.1M $588.1M
 
Basic EPS (Cont. Ops) $5.81 $13.50 $13.92 $18.11 $26.73
Diluted EPS (Cont. Ops) $5.81 $13.50 $13.92 $18.11 $26.73
Weighted Average Basic Share $21.5M $20.5M $18.8M $18.8M $18.8M
Weighted Average Diluted Share $21.5M $20.5M $18.8M $18.8M $18.8M
 
EBITDA $298M $389.4M $466.9M $597.5M $635.7M
EBIT $262.6M $327.3M $406.3M $539.1M $576.8M
 
Revenue (Reported) $465.8M $612.1M $712.6M $875.5M $1B
Operating Income (Reported) $239.1M $327.3M $406.3M $539.1M $576.8M
Operating Income (Adjusted) $262.6M $327.3M $406.3M $539.1M $576.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $159.2M $175.3M $229.8M $233.8M $268M
Revenue Growth (YoY) 45.16% 10.07% 31.13% 1.72% 14.65%
 
Cost of Revenues $66.6M $64.7M $74.3M $83.5M $133.2M
Gross Profit $92.6M $110.6M $155.5M $150.2M $134.8M
Gross Profit Margin 58.14% 63.08% 67.68% 64.26% 50.29%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.5M $3.1M $5.3M $5M $4.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.3M $3M $5.1M $4.8M $4.7M
Operating Income $90.3M $107.6M $150.4M $145.4M $130.1M
 
Net Interest Expenses $23.1M $25.7M $38.3M $43.9M $20.8M
EBT. Incl. Unusual Items $109.9M $117.6M $173.6M $201.1M $760.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $22.5M $17.3M $39.6M $59.9M $226.5M
Net Income to Company $92.5M $98.8M $136.2M $146.4M $519.7M
 
Minority Interest in Earnings $11M $12.4M $23.5M $23.5M $19.6M
Net Income to Common Excl Extra Items $91.7M $99.5M $139.2M $142.5M $535.2M
 
Basic EPS (Cont. Ops) $3.88 $4.49 $6.15 $6.34 $27.51
Diluted EPS (Cont. Ops) -- $4.49 $6.15 $6.34 $27.51
Weighted Average Basic Share $20.8M $19.4M $18.8M $18.8M $18.7M
Weighted Average Diluted Share $20.8M $19.4M $18.8M $18.8M $18.7M
 
EBITDA $102.9M $121.6M $161.6M $160M $146.1M
EBIT $90.3M $107.6M $150.4M $145.4M $130.1M
 
Revenue (Reported) $159.2M $175.3M $229.8M $233.8M $268M
Operating Income (Reported) $90.3M $107.6M $150.4M $145.4M $130.1M
Operating Income (Adjusted) $90.3M $107.6M $150.4M $145.4M $130.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $596.9M $693.3M $824.7M $1B $995.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $262.3M $286.3M $309.6M $395.1M $425.1M
Gross Profit $334.6M $407M $515.1M $614.2M $570.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $8.5M $11.2M $17.8M $23.9M $22.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $8.1M $10.6M $17.1M $23.6M $21.4M
Operating Income $326.5M $396.3M $498M $590.6M $549.4M
 
Net Interest Expenses $82.4M $129.5M $132.2M $148.8M $143.1M
EBT. Incl. Unusual Items $286.6M $377M $445.7M $729.4M $1.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $47.7M $43.8M $104.6M $190.8M $283.8M
Net Income to Company $279.1M $336.3M $344.4M $551.3M $927.8M
 
Minority Interest in Earnings $38.8M $48M $63.1M $89M $80.6M
Net Income to Common Excl Extra Items $243.6M $336.3M $347.1M $545.1M $942M
 
Basic EPS (Cont. Ops) $9.78 $14.76 $15.08 $24.28 $45.94
Diluted EPS (Cont. Ops) -- $14.76 $15.08 $24.28 $45.94
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $379.6M $454.9M $559.2M $650M $605M
EBIT $326.5M $396.3M $498M $590.6M $549.4M
 
Revenue (Reported) $596.9M $693.3M $824.7M $1B $995.9M
Operating Income (Reported) $326.5M $396.3M $498M $590.6M $549.4M
Operating Income (Adjusted) $326.5M $396.3M $498M $590.6M $549.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $444.7M $525.6M $637.4M $769.2M $746.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $185.9M $214.6M $229.7M $307.9M $315.6M
Gross Profit $258.9M $311M $407.7M $461.4M $430.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5M $7.8M $13.2M $17.2M $16.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.6M $7.4M $12.7M $16.5M $15.5M
Operating Income $257.3M $303.5M $394.9M $444.8M $415.3M
 
Net Interest Expenses $23.8M $102.4M $100.1M $115.2M $113.9M
EBT. Incl. Unusual Items $270.3M $281M $359.9M $566.6M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $56.3M $44.9M $88.7M $166.5M $276M
Net Income to Company $220.2M $240.1M $273.2M $410.7M $747.7M
 
Minority Interest in Earnings -$4.8M $36.4M $50.1M $66.8M $61M
Net Income to Common Excl Extra Items $202.6M $240.1M $275.3M $404.9M $765.8M
 
Basic EPS (Cont. Ops) $9.77 $10.28 $11.96 $18.00 $37.59
Diluted EPS (Cont. Ops) $5.89 $10.28 $11.96 $18.00 $37.59
Weighted Average Basic Share $58.2M $59.7M $56.5M $56.4M $56.3M
Weighted Average Diluted Share $58.2M $59.7M $56.5M $56.4M $56.3M
 
EBITDA $319M $347.5M $439.8M $489.6M $455.6M
EBIT $282.4M $303.5M $394.9M $444.8M $415.3M
 
Revenue (Reported) $444.7M $525.6M $637.4M $769.2M $746.4M
Operating Income (Reported) $257.3M $303.5M $394.9M $444.8M $415.3M
Operating Income (Adjusted) $282.4M $303.5M $394.9M $444.8M $415.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $56.9M $1.2B $1.1B $1.4B $1.3B
Short Term Investments $1.2B $1.1B $1.1B $1.1B $1B
Accounts Receivable, Net $31.9M $76.1M $74.1M $34.9M $15M
Inventory $6.9M $17.6M $16.7M $24.2M $13.7M
Prepaid Expenses $11.8M $4.7M $5.3M $8.2M $7.9M
Other Current Assets -- -- -- -- $27.7M
Total Current Assets $1.3B $1.4B $1.2B $1.5B $1.5B
 
Property Plant And Equipment $81.9M $138.2M $174.4M $113.9M $83.5M
Long-Term Investments -- $154.3M $181.6M $310.9M $275.2M
Goodwill -- -- -- -- --
Other Intangibles $2B $1.9B $2B $2.4B $2B
Other Long-Term Assets $13M $13.8M $39M $30.6M $29.4M
Total Assets $3.7B $3.8B $3.8B $4.5B $4B
 
Accounts Payable $20.2M $18.4M $20.6M $21.6M $29.8M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $1.3M $761.6K $614.4K
Other Current Liabilities -- $20M $21.3M $25.4M $115.6M
Total Current Liabilities $179.7M $200.5M $251.6M $315.5M $302.8M
 
Long-Term Debt $397.3M $751.1M $760.6M $788.5M $528.8M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1B $1.1B $1.2B $872.8M
 
Common Stock $40.3M $39.2M $41.2M $47.4M $38.6M
Other Common Equity Adj -- -- -- -- --
Common Equity $2.3B $2.1B $2.1B $2.6B $2.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $368.4M $376.7M $388.5M $457.2M $402.7M
Total Equity $2.7B $2.7B $2.8B $3.4B $3.1B
 
Total Liabilities and Equity $3.7B $3.8B $3.8B $4.5B $4B
Cash and Short Terms $1.3B $1.2B $1.1B $1.4B $1.3B
Total Debt $417.5M $788.9M $805.6M $858.6M $589.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $1.4B $1.3B $1.5B $1.5B $2.2B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $29.8M $28M $27.9M $29M $16.7M
Inventory $14.7M $15.6M $21M $23.8M $18M
Prepaid Expenses $3M $3.9M $8.6M $7.8M $11.8M
Other Current Assets $14.5M $92.2M $75.6M $30M --
Total Current Assets $1.5B $1.5B $1.6B $1.6B $2.3B
 
Property Plant And Equipment $69.3M $135M $178.9M $161.4M $149.1M
Long-Term Investments $120.2M $69.8M $74.8M $105.2M $107.1M
Goodwill -- -- -- -- --
Other Intangibles $2B $2B $2.3B $2.1B --
Other Long-Term Assets $29.8M $37M $45.2M $30.4M --
Total Assets $3.8B $3.8B $4.4B $4.2B $5.1B
 
Accounts Payable $27.1M $32.5M $35M $26.2M $47.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- $827.7K $743.2K --
Other Current Liabilities $105.9M $170.4M $56.4M $71.5M --
Total Current Liabilities $248.9M $337.9M $302.5M $282.3M $319.9M
 
Long-Term Debt $751.7M $756.6M $804.3M $588.7M $548.7M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.2B $1.2B $917.2M $906.1M
 
Common Stock $39.1M $39.9M $46.2M $40.9M $43.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $360.6M $381.4M $444.8M $415.8M $471.6M
Total Equity $2.6B $2.7B $3.2B $3.3B $4.2B
 
Total Liabilities and Equity $3.8B $3.8B $4.4B $4.2B $5.1B
Cash and Short Terms $1.4B $1.3B $1.5B $1.5B $2.2B
Total Debt $789M $793.3M $863.3M $652.4M $623.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $196.1M $341.5M $371.6M $524.3M $755.9M
Depreciation & Amoritzation $35.4M $62.1M $60.6M $58.4M $58.9M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $15.2M -$12M $8.9K $25.3M -$8.2M
Change in Inventories -$1.9M -$1.9M -$7.2M -$2.3M -$1.3M
Cash From Operations $192.7M $385.5M $391.2M $459.3M $674M
 
Capital Expenditures $3.1M $142.2M $109.9M $76.6M $242.1M
Cash Acquisitions -- -- $11.1M $11.6M $54.5M
Cash From Investing $151M -$40.5M -$99.6M -$191.5M -$250.1M
 
Dividends Paid (Ex Special Dividend) -$93.8M $98.6M $149.1M $112.7M $54.6M
Special Dividend Paid
Long-Term Debt Issued $144.4M $12M $14.4M $4.7M --
Long-Term Debt Repaid -$192.9M -- -- -$48.4M -$99.1M
Repurchase of Common Stock -$13.5M $76.7M $235.1M $16.6M $8.2M
Other Financing Activities -$5M -$48.6M -$69.1M -$33.3M -$5.9M
Cash From Financing -$251.3M -$242.2M -$476.5M -$256.2M -$202.2M
 
Beginning Cash (CF) $22.8M $129.9M $43.9M $265.2M $247.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $92.3M $121.2M -$232.2M -$85.2M $221.7M
Ending Cash (CF) $53.1M $269.4M -$235.7M $83.1M $469.3M
 
Levered Free Cash Flow $189.6M $243.2M $281.4M $382.7M $431.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $92.5M $98.8M $136.2M $146.4M $519.7M
Depreciation & Amoritzation $12.8M $13.9M $11.4M $14.9M $16.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$20.2M $5.6M -$19.2M $53.1M -$360.5K
Change in Inventories -$1.1M -$920K -$278.8K $54.1K $727.9K
Cash From Operations $91.6M $119.7M $154.2M $134.7M $567.3M
 
Capital Expenditures $23.6M $24.2M $16.5M $31.1M $8.6M
Cash Acquisitions -- -- -- -$2M $729.4M
Cash From Investing $17.1M $4.9M -$110.1M -$28.6M -$550.9M
 
Dividends Paid (Ex Special Dividend) $49.7M $49.4M $957.5K -- $1.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$6.5M -$848.1K -$7.7M -$9.2M --
Repurchase of Common Stock $36.9M $61.4M $1.4M $1.3M $286.2K
Other Financing Activities $12.5M -$27K $9.8M $3.9M --
Cash From Financing -$80.7M -$111.5M $602.1K -$11.9M -$17.3M
 
Beginning Cash (CF) $1.4B $1.3B $1.5B $1.5B $2.2B
Foreign Exchange Rate Adjustment -$23.1M -$22M $88.9M $19.2M $620.7M
Additions / Reductions $4.9M -$8.9M $133.5M $113.3M $619.8M
Ending Cash (CF) $1.3B $1.3B $1.7B $1.6B $3.4B
 
Levered Free Cash Flow $67.9M $95.5M $137.7M $103.6M $558.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $279.1M $336.3M $344.4M $551.3M $927.8M
Depreciation & Amoritzation $47.7M $58.5M $61.3M $59.3M $55.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1.7M $21M $4.1M $9.9M -$10.5M
Change in Inventories -$2.2M -$7.1M -$2.3M $12.1M $2.9M
Cash From Operations $202.6M $322.8M $451.2M $501.3M $848.8M
 
Capital Expenditures $100.5M $115.2M $64.7M $183.7M $194.1M
Cash Acquisitions $8.5M -- $11.1M $61.1M $796M
Cash From Investing $126.1M -$177.2M $8.1M -$309.7M -$722.9M
 
Dividends Paid (Ex Special Dividend) $52.7M $98.1M $155.8M $56.5M $161.4M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$211.1M $7.9M -$22.4M -$102.7M --
Repurchase of Common Stock $47.9M $200.1M $80.4M $9.4M $5.3M
Other Financing Activities -$7.1M -$42.6M -$110.4M -$4.6M --
Cash From Financing -$205.9M -$294.3M -$301.1M -$179.8M -$251.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$12.5M -$88.6M $3.5M $148.1M $539M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $102M $207.6M $386.5M $317.6M $654.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $220.2M $240.1M $273.2M $410.7M $747.7M
Depreciation & Amoritzation $36.9M $43.9M $45.2M $45.3M $40.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$3.8M -$2M -$3.4M $22.6M -$33.2M
Change in Inventories -$1.7M -$6.9M -$2M -$2.8M -$1.1M
Cash From Operations $228.8M $265.2M $421.1M $407.1M $725M
 
Capital Expenditures $86.7M $96.1M $48M $145.6M $94.7M
Cash Acquisitions -- -- -- $49.5M $798.3M
Cash From Investing $14.8M -$139.4M -$132.3M -$334.8M -$778.7M
 
Dividends Paid (Ex Special Dividend) $49.7M $49.4M $56.3M -- $51.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$18.1M -$10.2M -$32.6M -$86.9M -$20.8M
Repurchase of Common Stock $31M $166.1M $11.9M $4.6M $1.6M
Other Financing Activities $17.4M $23.5M -$17.8M $10.9M -$27.4M
Cash From Financing -$122.4M -$202.2M -$116.7M -$86.8M -$115.1M
 
Beginning Cash (CF) $4B $4B $4.2B $4.5B $5B
Foreign Exchange Rate Adjustment -$55.4M $8M -$32.2M $221M $743.9M
Additions / Reductions $98.1M -$68.3M $139.8M $206.6M $575.2M
Ending Cash (CF) $4.1B $3.9B $4.3B $5B $6.4B
 
Levered Free Cash Flow $142.1M $169.1M $373.1M $261.5M $630.3M

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