Financhill
Sell
37

STBGY Quote, Financials, Valuation and Earnings

Last price:
$7.03
Seasonality move :
9.85%
Day range:
$7.03 - $7.03
52-week range:
$6.30 - $11.00
Dividend yield:
9.16%
P/E ratio:
10.27x
P/S ratio:
0.82x
P/B ratio:
0.84x
Volume:
--
Avg. volume:
287
1-year change:
-1.85%
Market cap:
$1.1B
Revenue:
$1.3B
EPS (TTM):
$0.68
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.2B $1.3B $1.2B $1.3B $1.3B
Revenue Growth (YoY) 21.55% 6.88% -5.4% 2.34% 5.34%
 
Cost of Revenues $852.1M $848.3M $807.8M $851.6M $927.9M
Gross Profit $372.2M $460.2M $430M $415.2M $406.6M
Gross Profit Margin 30.4% 35.17% 34.74% 32.77% 30.47%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $154.1M $167.3M $159.1M $165.8M $172.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $154.1M $167.3M $159.1M $165.8M $172.7M
Operating Income $218M $292.8M $270.9M $249.4M $233.9M
 
Net Interest Expenses $15.9M $15.4M $18.3M $26.7M $34.3M
EBT. Incl. Unusual Items $142.6M $276.1M $256.6M $212M $173.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $41.8M $60.1M $53.7M $44.7M $40.5M
Net Income to Company $103.7M $221M $208.6M $171.6M $136.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $103.7M $221M $208.6M $171.6M $136.3M
 
Basic EPS (Cont. Ops) $0.52 $1.16 $1.15 $0.99 $0.83
Diluted EPS (Cont. Ops) $0.52 $1.15 $1.15 $0.99 $0.83
Weighted Average Basic Share $198.7M $190.6M $181.1M $173.2M $164.1M
Weighted Average Diluted Share $199.3M $191.4M $181.7M $173.3M $164.3M
 
EBITDA $279.2M $349.9M $320.7M $303.8M $294.5M
EBIT $218M $292.8M $270.9M $249.4M $233.9M
 
Revenue (Reported) $1.2B $1.3B $1.2B $1.3B $1.3B
Operating Income (Reported) $218M $292.8M $270.9M $249.4M $233.9M
Operating Income (Adjusted) $218M $292.8M $270.9M $249.4M $233.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $345.8M $319.6M $331.1M $357.9M $369.1M
Revenue Growth (YoY) -1.28% -7.58% 3.6% 8.08% 3.13%
 
Cost of Revenues $221.5M $203M $217.1M $249.6M $258.5M
Gross Profit $124.4M $116.6M $114M $108.3M $110.5M
Gross Profit Margin 35.96% 36.48% 34.44% 30.25% 29.95%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $44.3M $43.4M $40.5M $43.3M $49.7M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $44.3M $43.4M $40.5M $43.3M $49.7M
Operating Income $80.1M $73.2M $73.5M $65M $60.8M
 
Net Interest Expenses $6.7M $12M $15.4M $11.5M $13.5M
EBT. Incl. Unusual Items $76.2M $65.2M $64.9M $55.3M $45.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $16.8M $15M $14.9M $12.6M $10.6M
Net Income to Company $61M $52M $51.6M $43.3M $35.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $60.7M $51.6M $51.2M $43.7M $35.6M
 
Basic EPS (Cont. Ops) $0.32 $0.28 $0.30 $0.28 $0.23
Diluted EPS (Cont. Ops) $0.32 $0.28 $0.29 $0.27 $0.23
Weighted Average Basic Share $191.6M $181.7M $173.2M $153.7M $157.5M
Weighted Average Diluted Share $191.6M $181.7M $175.5M $165.1M $157.5M
 
EBITDA $94.4M $85.4M $87.9M $82.4M $78.2M
EBIT $80.1M $73.2M $73.5M $65M $60.8M
 
Revenue (Reported) $345.8M $319.6M $331.1M $357.9M $369.1M
Operating Income (Reported) $80.1M $73.2M $73.5M $65M $60.8M
Operating Income (Adjusted) $80.1M $73.2M $73.5M $65M $60.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.3B $1.2B $1.2B $1.3B $1.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $861.1M $810.9M $825.9M $915.2M $967.8M
Gross Profit $447.1M $435.9M $412.8M $395.7M $390.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $163.7M $171.9M $156.7M $170.5M $176.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $163.7M $171.9M $156.7M $170.5M $176.9M
Operating Income $283.4M $264M $256.1M $225.1M $213.3M
 
Net Interest Expenses $20.5M $39.3M $53.5M $46.3M $53.4M
EBT. Incl. Unusual Items $245.2M $241.2M $241M $176.1M $138.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $67.9M $54.1M $50.2M $36.5M $33.3M
Net Income to Company $184.1M $192.7M $194.7M $141.3M $109M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $181.9M $192.6M $195.7M $143.4M $109M
 
Basic EPS (Cont. Ops) $0.94 $1.05 $1.12 $0.88 $0.69
Diluted EPS (Cont. Ops) $0.94 $1.04 $1.12 $0.85 $0.68
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $341.6M $316.1M $308.4M $284.8M $278.5M
EBIT $283.4M $264M $256.1M $225.1M $213.3M
 
Revenue (Reported) $1.3B $1.2B $1.2B $1.3B $1.4B
Operating Income (Reported) $283.4M $264M $256.1M $225.1M $213.3M
Operating Income (Adjusted) $283.4M $264M $256.1M $225.1M $213.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1B $937.6M $939.1M $982.9M $1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $645M $606.4M $625.1M $688.5M $728M
Gross Profit $355.3M $331.3M $314M $294.4M $278.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $121M $125.8M $123.3M $128M $132.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $121M $125.8M $123.3M $128M $132.2M
Operating Income $234.3M $205.5M $190.8M $166.4M $146.3M
 
Net Interest Expenses $15.8M $31M $37.7M $31.5M $39.1M
EBT. Incl. Unusual Items $218.6M $183.2M $168.1M $132.1M $97.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $48.3M $42.2M $38.6M $30.4M $23.1M
Net Income to Company $174.4M $145.9M $133.6M $104.4M $76.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $174.2M $145.4M $133M $104.7M $77.4M
 
Basic EPS (Cont. Ops) $0.90 $0.80 $0.77 $0.66 $0.49
Diluted EPS (Cont. Ops) $0.90 $0.79 $0.76 $0.62 $0.49
Weighted Average Basic Share $579.7M $548.4M $519.7M $484.7M $472.4M
Weighted Average Diluted Share $579.7M $549.2M $522M $505.4M $472.9M
 
EBITDA $278M $243.4M $231.2M $212.1M $196.2M
EBIT $234.3M $205.5M $190.8M $166.4M $146.3M
 
Revenue (Reported) $1B $937.6M $939.1M $982.9M $1B
Operating Income (Reported) $234.3M $205.5M $190.8M $166.4M $146.3M
Operating Income (Adjusted) $234.3M $205.5M $190.8M $166.4M $146.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $19.2M $26.5M $3.2M $14.8M $22.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $136.5M $130.3M $127M $142.8M $168.5M
Inventory $462.9M $448.9M $466.3M $484.5M $483M
Prepaid Expenses $8M $12.9M $14.5M $19.7M $24.2M
Other Current Assets -- -- -- -- --
Total Current Assets $662.4M $661M $626.3M $688M $740.3M
 
Property Plant And Equipment $231M $221.4M $249.7M $260.8M $287M
Long-Term Investments $25M $28.7M $32.1M $34.7M $36.4M
Goodwill $809.1M $782.9M $767.4M $777.3M $754.8M
Other Intangibles $559.4M $510.3M $483.4M $577.2M $544.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $2.3B $2.2B $2.2B $2.3B $2.4B
 
Accounts Payable $86.3M $77.1M $72.7M $75.3M $53.3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $9M $7.4M $8.1M $8.8M $10.2M
Other Current Liabilities $121.7M $113.6M $98.9M $125.5M $139.2M
Total Current Liabilities $273.5M $224.1M $212M $229.8M $393.6M
 
Long-Term Debt $493.7M $469M $484.5M $578.3M $562.1M
Capital Leases -- -- -- -- --
Total Liabilities $924.4M $858.7M $829.6M $951.3M $1.1B
 
Common Stock $16.4M $14.9M $13.3M $12.9M $11.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.4B $1.4B $1.3B $1.4B $1.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.4B $1.3B $1.4B $1.3B
 
Total Liabilities and Equity $2.3B $2.2B $2.2B $2.3B $2.4B
Cash and Short Terms $19.2M $26.5M $3.2M $14.8M $22.2M
Total Debt $502.7M $476.4M $492.6M $587M $572.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $19.2M $4.9M $7.7M $9.7M $15.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $146M $138.7M $158.7M $177.5M $214.1M
Inventory $454.8M $451.1M $503.1M $547.7M $547.1M
Prepaid Expenses $10.4M $17.6M $19.5M $25.1M $26.1M
Other Current Assets -- -- -- -- --
Total Current Assets $675.4M $646.2M $717.4M $803.4M $849.4M
 
Property Plant And Equipment $217.4M $233M $252.7M $297.7M $295.4M
Long-Term Investments $27.8M $31.5M $34.4M $36.3M $38.2M
Goodwill $788.2M $742.3M $759.7M $778.5M --
Other Intangibles $512.9M $458.7M $557.3M $581.6M --
Other Long-Term Assets -- -- -- -- --
Total Assets $2.2B $2.1B $2.3B $2.5B $2.6B
 
Accounts Payable $65.7M $75.5M $82.1M $72.1M $61.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $6.4M $5.6M $4.9M $10.2M --
Other Current Liabilities $132.3M $102.1M $113.7M $133.1M --
Total Current Liabilities $256M $219.2M $236.5M $416.4M $430M
 
Long-Term Debt $485.1M $502.1M $608.1M $651.6M $669.1M
Capital Leases -- -- -- -- --
Total Liabilities $888.1M $865.4M $990M $1.2B $1.3B
 
Common Stock $15.2M $12.3M $12.4M $12.9M $12.6M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.3B $1.4B $1.3B $1.3B
 
Total Liabilities and Equity $2.2B $2.1B $2.3B $2.5B $2.6B
Cash and Short Terms $19.2M $4.9M $7.7M $9.7M $15.3M
Total Debt $491.5M $507.7M $613M $661.8M $678.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $103.7M $221M $208.6M $171.6M $136.3M
Depreciation & Amoritzation $61.2M $57.1M $49.8M $54.4M $60.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $9M -$1.5M -$3.8M -$16.5M -$21.5M
Change in Inventories -$6.4M $6.6M -$32.2M -$2.4M $19.7M
Cash From Operations $243.6M $250.5M $198.9M $197.2M $172.9M
 
Capital Expenditures $30.7M $38.2M $55M $44.7M $38.3M
Cash Acquisitions $238.6M $619.8K $522.7K $84.4M $83.5M
Cash From Investing -$269M -$29.7M -$20.8M -$128.8M -$121.4M
 
Dividends Paid (Ex Special Dividend) $93M $99.6M $97.8M $103.7M $102.9M
Special Dividend Paid
Long-Term Debt Issued $1.2B -- -- -- $324M
Long-Term Debt Repaid -$1.1B -- -$567K -$609.8K -$197.2M
Repurchase of Common Stock $28.8M $96.5M $109.7M $26.2M $112.2M
Other Financing Activities $2.3M -$7.2M $19.6M $84.4M $58.8M
Cash From Financing -$92M -$212.6M -$198M -$56M -$43.3M
 
Beginning Cash (CF) $19.2M $26.5M $3.2M $14.8M $22.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$119.4M $9M -$21.4M $11.2M $8.8M
Ending Cash (CF) -$102M $36.4M -$19.7M $24.8M $31.6M
 
Levered Free Cash Flow $212.9M $212.3M $143.9M $152.5M $134.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $61M $52M $51.6M $43.3M $35.8M
Depreciation & Amoritzation $14.4M $12.1M $14.5M $17.2M $18M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $102.1M $77.5M $101.9M $52.1M $35.8M
 
Capital Expenditures $12.1M $12.4M $11M $12.2M $8.4M
Cash Acquisitions -- -$15.2K $331K $70.6M $22.7K
Cash From Investing -$11.8M -$12.4M -$11.3M -$82.6M -$8.3M
 
Dividends Paid (Ex Special Dividend) -$591.3K -$2.8M $406.1K $309.7K $3.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $60M $130.1M $442.5M --
Long-Term Debt Repaid -- -$119.1K -$145.8K -$199.8M --
Repurchase of Common Stock $25.5M $32.5M $59K $31.7M --
Other Financing Activities $75.7K -- -- -- --
Cash From Financing -$106.9M -$70M -$98.9M $38.9M -$23.5M
 
Beginning Cash (CF) $19.2M $4.9M $7.7M $9.7M $15.3M
Foreign Exchange Rate Adjustment $110.1K -$45.3K -$61.8K -$232.2K -$99.8K
Additions / Reductions -$16.6M -$5M -$8.5M $8.1M $4M
Ending Cash (CF) $2.7M -$131.7K -$859.7K $17.6M $19.2M
 
Levered Free Cash Flow $90M $65.1M $90.9M $39.9M $27.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $184.1M $192.7M $194.7M $141.3M $109M
Depreciation & Amoritzation $58.8M $51.4M $52M $58.9M $65.7M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $251.1M $192M $173M $154.1M $179.8M
 
Capital Expenditures $36.6M $48.7M $47M $43.5M $25.5M
Cash Acquisitions $5.9M $1.2M $85.1M $81.8M $1.6M
Cash From Investing -$41.2M -$41.3M -$98M -$124.5M -$25.5M
 
Dividends Paid (Ex Special Dividend) $103.2M $97.9M $102.4M $101.7M $101.5M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid $18.7M -$419.7K -$614.7K -$200.3M --
Repurchase of Common Stock $94.9M $104.1M $43.3M $105.4M $18.3M
Other Financing Activities -$3.5M -- -- -- --
Cash From Financing -$209.1M -$162M -$70.1M -$27.8M -$149M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.3M -$11.5M $2.9M $1.5M $4.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $214.6M $143.4M $126M $110.7M $154.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $174.4M $145.9M $133.6M $104.4M $76.4M
Depreciation & Amoritzation $43.7M $37.9M $40.6M $45.5M $50.3M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $203.4M $144.6M $120.1M $78.4M $84.4M
 
Capital Expenditures $29.4M $39.9M $32.3M $31.3M $18.2M
Cash Acquisitions -- $529.5K $85.1M $83M $649.3K
Cash From Investing -$28.5M -$40M -$117.3M -$113.9M -$17.4M
 
Dividends Paid (Ex Special Dividend) $100.9M $99M $104.4M $103.1M $101.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $60M $130.1M $442.5M --
Long-Term Debt Repaid -- -$419.7K -$467.3K -$200.1M -$155.1K
Repurchase of Common Stock $73.3M $80.8M $15.2M $94.5M --
Other Financing Activities -$3.4M -- -- -- --
Cash From Financing -$174.5M -$123.7M $2.7M $30.6M -$74.9M
 
Beginning Cash (CF) $81.6M $33M $39.3M $37.5M $28M
Foreign Exchange Rate Adjustment $563.5K -$472.2K -$934.8K -$145.3K -$1.6M
Additions / Reductions $965.9K -$19.5M $4.6M -$5.1M -$9.5M
Ending Cash (CF) $83.1M $13M $43M $32.3M $16.9M
 
Levered Free Cash Flow $173.9M $104.7M $87.9M $47.1M $66.1M

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