Financhill
Sell
42

THYCF Quote, Financials, Valuation and Earnings

Last price:
$23.85
Seasonality move :
72.6%
Day range:
$23.85 - $23.85
52-week range:
$22.55 - $26.00
Dividend yield:
2.51%
P/E ratio:
7.78x
P/S ratio:
0.45x
P/B ratio:
0.61x
Volume:
2K
Avg. volume:
83
1-year change:
-8.27%
Market cap:
$2.7B
Revenue:
$5.9B
EPS (TTM):
$3.07
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $8.1B $6.3B $6B $6.1B $5.9B
Revenue Growth (YoY) 0.15% -22.63% -5.21% 2.6% -4.08%
 
Cost of Revenues $6.3B $4.7B $4.9B $4.8B $4.5B
Gross Profit $1.8B $1.6B $1B $1.3B $1.4B
Gross Profit Margin 22.13% 24.76% 17.44% 21.69% 24.22%
 
R&D Expenses $43.4M $47M $43.6M $39.1M $34.2M
Selling, General & Admin $1.2B $1.1B $1B $938.7M $914M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.2B $1.1B $1B $938.7M $914M
Operating Income $599.8M $415.6M $32.9M $390.5M $510M
 
Net Interest Expenses $33M $19.5M $20.3M $24.8M $28.2M
EBT. Incl. Unusual Items $613.9M $381.1M -$120.8M $401.3M $489.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $145.7M $104.7M $131.9M $99.3M $103.7M
Net Income to Company $613.9M $381.1M -$120.8M $401.3M $489.5M
 
Minority Interest in Earnings $26.9M $18.5M -$7.6M $2.8M $9.1M
Net Income to Common Excl Extra Items $468.1M $276.3M -$252.7M $302M $385.8M
 
Basic EPS (Cont. Ops) $3.66 $2.19 -$2.09 $2.57 $3.30
Diluted EPS (Cont. Ops) $3.66 $2.19 -$2.09 $2.57 $3.30
Weighted Average Basic Share $120.7M $117.9M $117.1M $116.6M $114.3M
Weighted Average Diluted Share $120.7M $117.9M $117.1M $116.6M $114.3M
 
EBITDA $1.1B $914.5M $508.6M $849.3M $909.6M
EBIT $599.8M $415.6M $32.9M $390.5M $510M
 
Revenue (Reported) $8.1B $6.3B $6B $6.1B $5.9B
Operating Income (Reported) $599.8M $415.6M $32.9M $390.5M $510M
Operating Income (Adjusted) $599.8M $415.6M $32.9M $390.5M $510M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.6B $1.4B $1.6B $1.6B $1.5B
Revenue Growth (YoY) -21.06% -11.9% 7.95% 1.09% -2.2%
 
Cost of Revenues $1.2B $1.2B $1.2B $1.2B $1.1B
Gross Profit $425.8M $234.5M $341.8M $403.4M $398.2M
Gross Profit Margin 26.01% 16.26% 21.96% 25.64% 25.88%
 
R&D Expenses $10.4M $10.3M $9.8M -- --
Selling, General & Admin $281.5M $245.6M $231.9M $233.6M $243.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $281.4M $245.5M $231.8M $233.6M $243.6M
Operating Income $144.4M -$11M $109.9M $169.8M $154.6M
 
Net Interest Expenses $6.2M $4.8M $6.2M $6.9M $9.4M
EBT. Incl. Unusual Items $169.5M -$23.2M $120.5M $148.6M $152M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $45.7M $92.1M $29.4M $33.7M $30.7M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $6.5M $2.1M -$525.7K $3.2M $1.6M
Net Income to Common Excl Extra Items $123.8M -$115.3M $91.1M $114.8M $121.3M
 
Basic EPS (Cont. Ops) $1.00 -$1.00 $0.78 $0.97 $1.07
Diluted EPS (Cont. Ops) $1.00 -$1.00 $0.78 $0.97 $1.07
Weighted Average Basic Share $117.8M $117.1M $117.2M $115.6M $111.5M
Weighted Average Diluted Share $117.8M $117.1M $117.2M $115.6M $111.5M
 
EBITDA $270.1M $100.2M $220.2M $270.5M $271.2M
EBIT $144.4M -$11M $109.9M $169.8M $154.6M
 
Revenue (Reported) $1.6B $1.4B $1.6B $1.6B $1.5B
Operating Income (Reported) $144.4M -$11M $109.9M $169.8M $154.6M
Operating Income (Adjusted) $144.4M -$11M $109.9M $169.8M $154.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $7.3B $6B $6.1B $6.1B $6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.5B $4.7B $5B $4.7B $4.5B
Gross Profit $1.8B $1.3B $1.1B $1.4B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $44.1M $47.6M $41.6M -- --
Selling, General & Admin $1.2B $1.1B $980.8M $917M $955.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.2B $1.1B $980.5M $916.9M $955.9M
Operating Income $591.6M $180.6M $157.7M $502.1M $495.6M
 
Net Interest Expenses $28.4M $16.2M $23.9M $25.5M $34.2M
EBT. Incl. Unusual Items $633.2M $110.7M $22.6M $521M $446.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $161.4M $134.6M $65.6M $116M $91.9M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $24.5M $11.6M -$11.3M $6.4M $8.8M
Net Income to Common Excl Extra Items $471.7M -$23.9M -$43M $405M $354.6M
 
Basic EPS (Cont. Ops) $3.74 -$0.30 -$0.27 $3.43 $3.07
Diluted EPS (Cont. Ops) $3.74 -$0.30 -$0.27 $3.43 $3.07
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.1B $660M $636.2M $927.9M $934.2M
EBIT $591.6M $180.6M $157.7M $502.1M $495.6M
 
Revenue (Reported) $7.3B $6B $6.1B $6.1B $6B
Operating Income (Reported) $591.6M $180.6M $157.7M $502.1M $495.6M
Operating Income (Adjusted) $591.6M $180.6M $157.7M $502.1M $495.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.1B $2.8B $3B $2.9B $3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B $2.3B $2.4B $2.2B $2.3B
Gross Profit $796.8M $503.3M $599.4M $694.5M $719.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $20.2M $21M $18.9M -- --
Selling, General & Admin $562M $505.2M $476.1M $453.8M $495.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $561.8M $505M $475.9M $453.8M $495.6M
Operating Income $235.1M -$1.7M $123.5M $240.7M $224.2M
 
Net Interest Expenses $12.4M $8.9M $12.6M $13.3M $19.2M
EBT. Incl. Unusual Items $265.7M -$9.1M $137M $262.2M $218.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $77.1M $105.7M $41.8M $59.2M $47.2M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings $11.1M $4.2M $870.3K $4.5M $4.2M
Net Income to Common Excl Extra Items $188.5M -$114.8M $95.2M $203M $171.2M
 
Basic EPS (Cont. Ops) $1.50 -$1.02 $0.80 $1.71 $1.50
Diluted EPS (Cont. Ops) $1.50 -$1.02 $0.80 $1.71 $1.50
Weighted Average Basic Share $237.7M $234.1M $234.3M $233.1M $222.9M
Weighted Average Diluted Share $237.7M $234.1M $234.3M $233.1M $222.9M
 
EBITDA $477.8M $221.9M $349.4M $433.7M $456.1M
EBIT $235.1M -$1.7M $123.5M $240.7M $224.2M
 
Revenue (Reported) $3.1B $2.8B $3B $2.9B $3B
Operating Income (Reported) $235.1M -$1.7M $123.5M $240.7M $224.2M
Operating Income (Adjusted) $235.1M -$1.7M $123.5M $240.7M $224.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $661.3M $496.6M $599.9M $529.3M $501.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.5B $1.4B $1.4B $1.4B $1.2B
Inventory $682.1M $776M $1B $813.9M $854.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $306.5M $335.8M $394.8M $382M $349.2M
Total Current Assets $3B $2.8B $3.2B $2.8B $2.7B
 
Property Plant And Equipment $4.9B $4.6B $4.7B $4.3B $4.9B
Long-Term Investments $845.8M $986.6M $893.4M $881.9M $914M
Goodwill $1.4M $655.4K $758K $687.1K $427.7K
Other Intangibles $254.1M $225.2M $297.7M $257.5M $313.8M
Other Long-Term Assets $200.9M $192.9M $199.1M $215.8M $231.1M
Total Assets $9.5B $9.1B $9.5B $8.8B $9.5B
 
Accounts Payable $736.1M $728.6M $719.6M $743M $601.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $964.9M $781.9M $773.1M $778.8M $826.4M
Total Current Liabilities $2.8B $2.6B $2.9B $2.4B $2.6B
 
Long-Term Debt $1.3B $1.3B $1.8B $1.7B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $4.9B $4.6B $5.6B $4.9B $5B
 
Common Stock $779.9M $710M $647.5M $569.4M $576.3M
Other Common Equity Adj -- -- -- -- --
Common Equity $4.3B $4.2B $3.7B $3.7B $4.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $324.9M $281.6M $254.7M $219.2M $230.4M
Total Equity $4.6B $4.5B $4B $3.9B $4.5B
 
Total Liabilities and Equity $9.4B $9.1B $9.5B $8.8B $9.5B
Cash and Short Terms $661.3M $496.6M $599.9M $529.3M $501.5M
Total Debt $2.5B $1.7B $2.4B $2.1B $2.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $656.6M $558.6M $550.5M $565M $524.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $1.5B $1.3B $1.5B $1.4B $1.3B
Inventory $751.9M $916.9M $870M $941.5M $875.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $335.8M $368.4M $426.3M $402.4M --
Total Current Assets $3B $2.9B $3B $3.1B $2.8B
 
Property Plant And Equipment $4.9B $4.3B $4.4B $4.9B $5B
Long-Term Investments $1.1B $844.3M $826.8M $915.9M $1B
Goodwill $955.8K $477.6K $582.4K $581.2K --
Other Intangibles $248.9M $279.6M $271.2M $282.2M --
Other Long-Term Assets $304.3M $242M $276.3M $320.6M --
Total Assets $9.7B $8.8B $8.9B $9.7B $9.7B
 
Accounts Payable $773.7M $693.4M $771.9M $711.1M $604.7M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $868.7M $704M $818.5M $771M --
Total Current Liabilities $2.8B $2.7B $2.6B $2.6B $2.9B
 
Long-Term Debt $1.3B $1.3B $1.5B $1.5B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $5B $4.9B $5.1B $5.1B $5.2B
 
Common Stock $772.3M $595.4M $577.5M $602.4M $583.5M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $329.3M $258.5M $232.7M $245.5M $202M
Total Equity $4.8B $3.9B $3.8B $4.6B $4.5B
 
Total Liabilities and Equity $9.7B $8.8B $8.9B $9.7B $9.7B
Cash and Short Terms $656.6M $558.6M $550.5M $565M $524.7M
Total Debt $2.4B $1.3B $1.6B $1.5B $1.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $613.9M $381.1M -$120.8M $401.3M $489.5M
Depreciation & Amoritzation $497.2M $498.9M $475.7M $458.8M $399.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $79.4M -$16.9M -$134.4M -$145.4M $194.9M
Change in Inventories -$1.2M -$139.8M -$274.2M $125.2M $826.5K
Cash From Operations $1B $633.5M -$2M $971.9M $773.2M
 
Capital Expenditures $554.6M $603M $472.2M $604.2M $554.7M
Cash Acquisitions -- -- $228.2M -- $174.3M
Cash From Investing -$450.8M -$746.8M -$688.8M -$568M -$698.8M
 
Dividends Paid (Ex Special Dividend) $68.8M $68.1M $60.5M $56.8M $56.9M
Special Dividend Paid
Long-Term Debt Issued $482.8M $452M $1.1B $497.8M $410.1M
Long-Term Debt Repaid -$345M -$392.2M -$309.7M -$490.6M -$385.8M
Repurchase of Common Stock $94.9M $44.8M $88.5K $34.7M $99.6M
Other Financing Activities -$82.4M -$101.8M -$77.3M -$86.3M -$93.8M
Cash From Financing -$414.4M -$33.3M $827.1M -$411.3M -$135.2M
 
Beginning Cash (CF) $577.6M $413.7M $532.2M $470.1M $436.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $170.4M -$121.1M $151.4M $1.9M -$38.1M
Ending Cash (CF) $742.6M $318.1M $698.7M $481.4M $421.5M
 
Levered Free Cash Flow $486.3M $30.5M -$474.2M $367.8M $218.5M
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 -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) $557.8M $489.3M $487.7M $494.5M $467.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2007-12-31 2008-12-31 2009-12-31 2010-12-31 2011-12-31
Net Income to Stockholders -- -- -- -$429.9M --
Depreciation & Amoritzation -- -- $596.1M $536.8M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -$87.8M --
Change in Inventories -- -- -- $94.4M --
Cash From Operations -- -- $718.4M $275.3M --
 
Capital Expenditures -- $136.3M $487M $287.7M $90.6M
Cash Acquisitions -- -- -- $19.1M --
Cash From Investing -- -- -$382.8M -$4.2M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $760.9M --
Long-Term Debt Repaid -- -- -- -$1.3B --
Repurchase of Common Stock -- -- -- $162.9K --
Other Financing Activities -- -- -- -$280M --
Cash From Financing -- -- -$453.1M -$249.8M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$140.9M $2.5M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $231.4M -$12.4M --
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 -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) $1.3B $1.3B $1B $1B $980.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --

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

GET BETTER TRADE IDEAS

Popular

Why Did Netflix Buy Warner Bros?
Why Did Netflix Buy Warner Bros?

Following a bidding war, Netflix (NASDAQ:NFLX) has announced its intention…

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…

Stock Ideas

Buy
54
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
56
Is AAPL Stock a Buy?

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

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
67
GPCR alert for Dec 9

Structure Therapeutics, Inc. [GPCR] is up 102.52% over the past day.

Buy
62
SMX alert for Dec 9

SMX (Security Matters) Plc [SMX] is down 59.64% over the past day.

Buy
90
KYMR alert for Dec 9

Kymera Therapeutics, Inc. [KYMR] is up 41.67% over the past day.

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

Show me the best stock