Financhill
Sell
47

SHPMF Quote, Financials, Valuation and Earnings

Last price:
$1.53
Seasonality move :
0.94%
Day range:
$1.53 - $1.53
52-week range:
$1.18 - $1.69
Dividend yield:
3.37%
P/E ratio:
7.27x
P/S ratio:
0.15x
P/B ratio:
0.53x
Volume:
--
Avg. volume:
2
1-year change:
20.46%
Market cap:
$5.7B
Revenue:
$38.2B
EPS (TTM):
$0.21
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $27.7B $33.4B $34.3B $36.6B $38.2B
Revenue Growth (YoY) 2.96% 20.36% 2.95% 6.67% 4.21%
 
Cost of Revenues $24.1B $29.2B $30.2B $32.5B $34.2B
Gross Profit $3.7B $4.1B $4.2B $4.1B $4B
Gross Profit Margin 13.21% 12.39% 12.2% 11.19% 10.35%
 
R&D Expenses $223.1M $283.4M $288.1M $282.1M $300.4M
Selling, General & Admin $2.5B $2.9B $2.9B $2.8B $2.6B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.6B $3B $3B $2.9B $2.7B
Operating Income $1B $1.1B $1.2B $1.2B $1.2B
 
Net Interest Expenses $215.4M $247.1M $263.3M $276.5M $275.6M
EBT. Incl. Unusual Items $893.3M $1.1B $1.2B $977.4M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $227.5M $289.8M $269.7M $266.4M $298.7M
Net Income to Company $812.1M $972.9M $1B $729.2M $815.6M
 
Minority Interest in Earnings $160.7M $183.1M $204.2M $197.4M $183.1M
Net Income to Common Excl Extra Items $812.1M $972.9M $1B $729.2M $815.6M
 
Basic EPS (Cont. Ops) $0.23 $0.28 $0.24 $0.14 $0.17
Diluted EPS (Cont. Ops) $0.23 $0.28 $0.24 $0.14 $0.17
Weighted Average Basic Share $2.8B $2.8B $3.5B $3.7B $3.7B
Weighted Average Diluted Share $2.8B $2.8B $3.5B $3.7B $3.7B
 
EBITDA $1.4B $1.5B $1.5B $1.5B $1.6B
EBIT $1B $1.1B $1.2B $1.2B $1.2B
 
Revenue (Reported) $27.7B $33.4B $34.3B $36.6B $38.2B
Operating Income (Reported) $1B $1.1B $1.2B $1.2B $1.2B
Operating Income (Adjusted) $1B $1.1B $1.2B $1.2B $1.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $8.6B $9.2B $8.9B $9.8B $10.3B
Revenue Growth (YoY) 12.15% 6.56% -2.41% 9.34% 5.09%
 
Cost of Revenues $7.5B $8.1B $8.1B $8.8B $9.2B
Gross Profit $1.1B $1B $874M $950.6M $1B
Gross Profit Margin 12.45% 11.31% 9.78% 9.73% 10.19%
 
R&D Expenses $68.5M $77.8M $53.6M $71.3M $77.8M
Selling, General & Admin $731M $726.3M $575.1M $584.2M $651M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $785.5M $760.9M $579.9M $678.8M $840.6M
Operating Income $284M $274.1M $294M $271.8M $205.4M
 
Net Interest Expenses $62.4M $57.1M $68.8M $65.4M $54.9M
EBT. Incl. Unusual Items $219.5M $241.8M $252.5M $242.8M $192.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $58.7M $56.9M $61.9M $55.3M $67.9M
Net Income to Company -$644.6M -$690.5M -$487.5M -$500.1M --
 
Minority Interest in Earnings $43.7M $44M $48.3M $43.8M $42.4M
Net Income to Common Excl Extra Items $185.4M $207.2M $212.1M $198.9M $138.5M
 
Basic EPS (Cont. Ops) $0.05 $0.04 $0.04 $0.04 $0.03
Diluted EPS (Cont. Ops) $0.05 $0.04 $0.04 $0.04 $0.03
Weighted Average Basic Share $2.8B $3.7B $3.7B $3.7B $3.7B
Weighted Average Diluted Share $2.8B $3.7B $3.7B $3.7B $3.7B
 
EBITDA $372.9M $354.7M $376.2M $366.5M --
EBIT $284M $274.1M $294M $271.8M $205.4M
 
Revenue (Reported) $8.6B $9.2B $8.9B $9.8B $10.3B
Operating Income (Reported) $284M $274.1M $294M $271.8M $205.4M
Operating Income (Adjusted) $284M $274.1M $294M $271.8M $205.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $32.6B $34.9B $36B $37.7B $38.9B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $28.4B $30.7B $31.9B $33.7B $34.9B
Gross Profit $4.1B $4.2B $4.2B $4B $4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $280.8M $281M $282.7M $302.3M $300.5M
Selling, General & Admin $2.9B $2.9B $2.8B $2.6B $2.5B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.9B $3B $3B $2.9B $3B
Operating Income $1.2B $1.2B $1.2B $1.1B $964.5M
 
Net Interest Expenses $214.7M $249.5M $272.4M $251.3M $242.6M
EBT. Incl. Unusual Items $1.2B $1.3B $1.1B $929M $1.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $289.8M $308.6M $255.7M $269.6M $393.5M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $189.3M $224.3M $193.6M $168M $164.7M
Net Income to Common Excl Extra Items $1B $1B $847.7M $727M $945.5M
 
Basic EPS (Cont. Ops) $0.29 $0.25 $0.18 $0.15 $0.21
Diluted EPS (Cont. Ops) $0.29 $0.25 $0.18 $0.15 $0.21
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.5B $1.5B $1.5B $1.4B --
EBIT $1.2B $1.2B $1.2B $1.1B $964.5M
 
Revenue (Reported) $32.6B $34.9B $36B $37.7B $38.9B
Operating Income (Reported) $1.2B $1.2B $1.2B $1.1B $964.5M
Operating Income (Adjusted) $1.2B $1.2B $1.2B $1.1B $964.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $24.8B $26.3B $28B $29B $29.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $21.7B $23.2B $24.8B $26B $26.7B
Gross Profit $3.1B $3.2B $3.2B $3B $3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $193.3M $190.7M $187.5M $207.8M $200.1M
Selling, General & Admin $2.1B $2.1B $2.1B $1.9B $1.9B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2.2B $2.2B $2.2B $2.1B $2.3B
Operating Income $898.5M $975.8M $999.6M $950.8M $742.3M
 
Net Interest Expenses $172.3M $186.3M $207.8M $192.6M $177.3M
EBT. Incl. Unusual Items $931.6M $1.1B $916.1M $860.4M $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $221.4M $240.3M $223M $225M $319.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $136M $177.1M $164.9M $134.6M $116.2M
Net Income to Common Excl Extra Items $829.1M $907.1M $706M $697.6M $827.7M
 
Basic EPS (Cont. Ops) $0.24 $0.21 $0.15 $0.15 $0.19
Diluted EPS (Cont. Ops) $0.24 $0.21 $0.15 $0.15 $0.19
Weighted Average Basic Share $8.5B $10.2B $11.1B $11.1B $11.1B
Weighted Average Diluted Share $8.5B $10.2B $11.1B $11.1B $11.1B
 
EBITDA $1.2B $1.2B $1.3B $1.2B $737.5M
EBIT $898.5M $975.8M $999.6M $950.8M $742.3M
 
Revenue (Reported) $24.8B $26.3B $28B $29B $29.8B
Operating Income (Reported) $898.5M $975.8M $999.6M $950.8M $742.3M
Operating Income (Adjusted) $898.5M $975.8M $999.6M $950.8M $742.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $3.4B $3.5B $5.3B $5.7B $6.1B
Short Term Investments -- -- $1.4B $1.4B $1.2B
Accounts Receivable, Net $8.5B $9.6B $10.1B $10.9B $11.3B
Inventory $3.7B $4.3B $5.5B $5.2B $5.3B
Prepaid Expenses $365.4M $385.6M -- $449.8M $266.8M
Other Current Assets $192.4M $174.8M $203.4M $198.1M $166.4M
Total Current Assets $16.4B $18.3B $21.5B $22.9B $23.5B
 
Property Plant And Equipment $2.3B $2.5B $2.4B $2.6B $2.6B
Long-Term Investments $1.2B $1.7B $1.7B $1.6B $1.5B
Goodwill $1.7B $1.8B $1.6B $1.6B $1.5B
Other Intangibles $829.5M $989.7M $954.7M $897.4M $799M
Other Long-Term Assets $60.1M $134.4M $64.3M $62.2M $66.2M
Total Assets $22.8B $25.6B $28.5B $29.9B $30.4B
 
Accounts Payable $5B $5.8B $6.6B $6.8B $6.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $768.2M $1.4B $925.4M $887.6M $853.1M
Total Current Liabilities $13.5B $14.4B $15.9B $17.3B $17.3B
 
Long-Term Debt $410.6M $1.4B $1.1B $1B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $14.4B $16.3B $17.2B $18.5B $18.9B
 
Common Stock $434.6M $445.9M $531.9M $522.2M $508M
Other Common Equity Adj -- -- -- -- --
Common Equity $6.9B $7.7B $9.6B $9.7B $9.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.4B $1.5B $1.6B $1.7B $1.7B
Total Equity $8.4B $9.3B $11.2B $11.3B $11.5B
 
Total Liabilities and Equity $22.8B $25.6B $28.4B $29.8B $30.3B
Cash and Short Terms $3.4B $3.5B $5.3B $5.7B $6.1B
Total Debt $1.8B $1.5B $1.6B $1.5B $1.5B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $3.6B $5.4B $5.6B $6B $6.3B
Short Term Investments -- $1.8B $1.6B $1.2B --
Accounts Receivable, Net $9.8B $10.6B $10.9B $12.3B $12.9B
Inventory $4.3B $4.4B $4.8B $5.4B $5.9B
Prepaid Expenses -- -- $787M $444.6M $294.9M
Other Current Assets $148.2M $121.8M $144.9M $208.6M --
Total Current Assets $18.3B $20.8B $22.5B $24.8B $25.8B
 
Property Plant And Equipment $2.3B $2.3B $2.3B $2.7B $2.7B
Long-Term Investments $1.8B $1.6B $1.5B $1.6B $1.3B
Goodwill $1.7B $1.6B $1.6B $1.6B --
Other Intangibles $813.9M $863.7M $872.5M $852M --
Other Long-Term Assets $66.2M $61.2M $51.6M $43.8M --
Total Assets $25.3B $27.4B $29.2B $31.9B $33.3B
 
Accounts Payable $6.1B $6.3B $7.2B $7.8B $8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $931.2M $1.3B $845.5M $885.5M --
Total Current Liabilities $14.4B $15.1B $16.8B $18.5B $19.5B
 
Long-Term Debt $1.3B $1.2B $1.2B $1.3B $747.5M
Capital Leases -- -- -- -- --
Total Liabilities $16.3B $16.6B $18.2B $20B $20.7B
 
Common Stock $439.8M $521.3M $507M $528M $521M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.5B $1.5B $1.6B $1.8B $1.9B
Total Equity $9B $10.8B $11B $11.9B $12.6B
 
Total Liabilities and Equity $25.3B $27.4B $29.2B $31.9B $33.3B
Cash and Short Terms $3.6B $5.4B $5.6B $6B $6.3B
Total Debt $1.9B $1.4B $1.6B $1.6B $1.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $812.1M $972.9M $1B $729.2M $815.6M
Depreciation & Amoritzation $331.4M $360.8M $359M $333.8M $360.4M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$590M -$954.4M -$1.5B -$907.9M -$561.5M
Change in Inventories $135.1M -$496.3M -$1.1B -$325.2M -$319.3M
Cash From Operations $1.1B $901.4M $835.1M $877.1M $996.9M
 
Capital Expenditures $436.1M $638.6M $398.7M $419.3M $333.6M
Cash Acquisitions $358.7M $421.9M $43.1M $60.5M $29.6M
Cash From Investing -$364.7M -$1B -$2B -$465.5M -$147.1M
 
Dividends Paid (Ex Special Dividend) $181.2M $211.5M $230.6M $318.8M $252.2M
Special Dividend Paid
Long-Term Debt Issued $7.1B $8.8B $9.5B $11.2B $10.3B
Long-Term Debt Repaid -$6.9B -$8.1B -$8.9B -$10.2B -$9.8B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $82.1M $86.2M $1.8B -$241.4M -$192M
Cash From Financing -$156.9M $216.5M $1.8B $7.8M -$241.3M
 
Beginning Cash (CF) $3.2B $3.4B $3.8B $4.2B $4.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $559.3M $87M $652.9M $418.6M $608.8M
Ending Cash (CF) $3.8B $3.5B $4.4B $4.6B $5.3B
 
Levered Free Cash Flow $647.3M $262.8M $436.4M $457.8M $663.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$644.6M -$690.5M -$487.5M -$500.1M --
Depreciation & Amoritzation -$168.2M -$167.7M -$154.1M -$161.7M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $1B $1.2B $1.5B $1.1B --
Change in Inventories -$72.3M $90.3M -$208M -$185.7M --
Cash From Operations $148M $97.7M $137.4M $355.3M $219.4M
 
Capital Expenditures $97.6M $130.2M $100.6M $63.2M $69.8M
Cash Acquisitions $24.3M $8.7M -$5.4M -$9.6M -$13.7M
Cash From Investing -$196.3M -$365.3M -$84.3M -$258.7M $52M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.2B $2.2B $1.6B $1.8B --
Long-Term Debt Repaid -$3.9B -$1.7B -$1.5B -$2.1B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $14.9M -$82.5M -$22.3M $70.1M --
Cash From Financing $69.2M $35.8M -$356.5M -$512.8M -$615M
 
Beginning Cash (CF) $3.6B $3.6B $4B $4.8B $5.2B
Foreign Exchange Rate Adjustment -$14.2M $3.4M -$8.3M -$2.1M $303.7K
Additions / Reductions $6.7M -$228.4M -$311.7M -$418.3M -$343.4M
Ending Cash (CF) $3.6B $3.4B $3.7B $4.4B $4.8B
 
Levered Free Cash Flow $50.4M -$32.4M $36.7M $292.1M $149.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $854.3M $430.8M $1.2B $966.5M $853.7M
 
Capital Expenditures $407.3M $654.9M $406M $350.8M $303.2M
Cash Acquisitions $231.4M $307.3M $24.7M $50.6M $108.2M
Cash From Investing -$942.6M -$2.4B -$229.9M -$63.6M -$223.3M
 
Dividends Paid (Ex Special Dividend) $188.7M $213.4M $218.2M $312.5M $252.4M
Special Dividend Paid
Long-Term Debt Issued $8.9B $8.8B $10.1B $10.7B --
Long-Term Debt Repaid -$8.3B -$7.7B -$9.5B -$10.3B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $58.8M $1.8B -$201.5M -$135.9M --
Cash From Financing $169M $2.4B -$441.1M -$326.6M -$338M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $65.7M $402.1M $468.2M $580.8M $294.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $447M -$224M $746.5M $615.7M $550.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $530.8M $51.1M $415.7M $523.6M $379.5M
 
Capital Expenditures $275.8M $285.7M $314.9M $255.6M $225.2M
Cash Acquisitions $156.4M $37.6M $21.6M $13M $91.7M
Cash From Investing -$729M -$2.1B -$477.4M -$86.1M -$161.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $7.4B $7.5B $8.1B $7.6B $3.2B
Long-Term Debt Repaid -$6.8B -$6.3B -$7B -$7.1B -$2.6B
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $130.9M $1.8B -$161.6M -$56.1M $1.4M
Cash From Financing $338.9M $2.5B $350.2M $17.7M -$77.4M
 
Beginning Cash (CF) $10.3B $13.3B $12.2B $13.8B $15.4B
Foreign Exchange Rate Adjustment -$14.4M $3.2M -$8.4M -$3.2M -$1.6M
Additions / Reductions $126.4M $440.4M $280.1M $452.1M $138.9M
Ending Cash (CF) $10.4B $13.7B $12.4B $14.3B $15.5B
 
Levered Free Cash Flow $255M -$234.6M $100.8M $268.1M $154.3M

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

Sell
50
TGL alert for Dec 8

Treasure Global, Inc. [TGL] is up 31.68% over the past day.

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 45.78% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 8.15% over the past day.

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

Show me the best stock