Financhill
Sell
25

UNICY Quote, Financials, Valuation and Earnings

Last price:
$4.35
Seasonality move :
3.28%
Day range:
$4.31 - $4.73
52-week range:
$3.48 - $8.10
Dividend yield:
1.25%
P/E ratio:
25.76x
P/S ratio:
2.35x
P/B ratio:
3.00x
Volume:
296.2K
Avg. volume:
622.7K
1-year change:
-17.54%
Market cap:
$15.3B
Revenue:
$6.5B
EPS (TTM):
$0.16
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.8B $7.1B $6.9B $6.7B $6.5B
Revenue Growth (YoY) 4% 4.67% -3.46% -2.53% -2.62%
 
Cost of Revenues $4.1B $4.3B $4.4B $4.2B $4B
Gross Profit $2.7B $2.9B $2.5B $2.5B $2.6B
Gross Profit Margin 40.22% 40.07% 36.59% 37.33% 39.43%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.7B $1.6B $1.6B $1.7B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.8B $1.8B $1.6B $1.6B $1.7B
Operating Income $895.6M $1.1B $883.6M $931.6M $890.7M
 
Net Interest Expenses -- -- -- -- $1.5M
EBT. Incl. Unusual Items $898M $1.1B $887.3M $943M $889.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $311.7M $349.7M $286.3M $244.7M $259.8M
Net Income to Company $898M $1.1B $887.3M $943M $889.2M
 
Minority Interest in Earnings -$95.9M -$99M -$82.6M -$85M -$88.5M
Net Income to Common Excl Extra Items $490.4M $663M $518.5M $613.3M $540.9M
 
Basic EPS (Cont. Ops) $0.14 $0.18 $0.15 $0.17 $0.15
Diluted EPS (Cont. Ops) $0.14 $0.18 $0.15 $0.17 $0.15
Weighted Average Basic Share $3.6B $3.6B $3.6B $3.6B $3.5B
Weighted Average Diluted Share $3.6B $3.6B $3.6B $3.6B $3.6B
 
EBITDA $1.3B $1.5B $1.2B $1.3B $1.3B
EBIT $934.5M $1.1B $919.1M $978.7M $955M
 
Revenue (Reported) $6.8B $7.1B $6.9B $6.7B $6.5B
Operating Income (Reported) $895.6M $1.1B $883.6M $931.6M $890.7M
Operating Income (Adjusted) $934.5M $1.1B $919.1M $978.7M $955M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.8B $1.9B $1.7B $1.7B --
Revenue Growth (YoY) 6.04% 0.37% -6.89% -0.25% --
 
Cost of Revenues $1.1B $1.2B $1.1B $1.1B --
Gross Profit $733.4M $697.7M $601.5M $665.5M --
Gross Profit Margin 39.69% 37.62% 34.83% 38.63% --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $488.4M $477.2M $403.5M $426.9M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $522.2M $524.5M $418.3M $446.2M --
Operating Income $211.2M $173.2M $183.1M $219.3M --
 
Net Interest Expenses -- -- $10.8M $7.6M --
EBT. Incl. Unusual Items $221.9M $178.8M $172.3M $211.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $82.5M $71.7M $52.1M $22.7M --
Net Income to Company $213.3M $188.2M $225.6M $243.5M $210.7M
 
Minority Interest in Earnings -$21.9M -$12.1M -$12.9M -$19.4M --
Net Income to Common Excl Extra Items $117.5M $95M $107.3M $169.7M --
 
Basic EPS (Cont. Ops) $0.03 $0.03 $0.03 $0.05 --
Diluted EPS (Cont. Ops) $0.03 $0.03 $0.03 $0.05 --
Weighted Average Basic Share $3.6B $3.6B $3.6B $3.5B --
Weighted Average Diluted Share $3.6B $3.6B $3.6B $3.5B --
 
EBITDA $312.1M $266.8M $267M $301.9M --
EBIT $225.4M $182.6M $187.1M $224M --
 
Revenue (Reported) $1.8B $1.9B $1.7B $1.7B --
Operating Income (Reported) $211.2M $173.2M $183.1M $219.3M --
Operating Income (Adjusted) $225.4M $182.6M $187.1M $224M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.8B $7.1B $7B $6.7B $6.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.1B $4.2B $4.4B $4.3B $4B
Gross Profit $2.6B $2.9B $2.6B $2.4B $2.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.8B $1.7B $1.6B $1.6B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $2B $1.8B $1.7B $1.5B $1.6B
Operating Income $646.2M $1.1B $873.1M $893.4M $903.1M
 
Net Interest Expenses -- -- -- -- $24.9M
EBT. Incl. Unusual Items $647.5M $1.2B $894.9M $902M $878.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $203.7M $361.4M $308.3M $276.5M $228.6M
Net Income to Company $692.6M $1.1B $849.9M $925.1M $922M
 
Minority Interest in Earnings -$70.8M -$109.3M -$81.6M -$78.7M -$85.8M
Net Income to Common Excl Extra Items $373.1M $688.5M $505M $546.9M $563.8M
 
Basic EPS (Cont. Ops) $0.10 $0.19 $0.14 $0.15 $0.16
Diluted EPS (Cont. Ops) $0.10 $0.19 $0.14 $0.15 $0.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1B $1.5B $1.3B $1.3B $1.3B
EBIT $694.2M $1.2B $949.9M $952.8M $979.9M
 
Revenue (Reported) $6.8B $7.1B $7B $6.7B $6.5B
Operating Income (Reported) $646.2M $1.1B $873.1M $893.4M $903.1M
Operating Income (Adjusted) $694.2M $1.2B $949.9M $952.8M $979.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $7.1B $6.8B $6.7B $4.8B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4.3B $4.3B $4.2B $2.9B --
Gross Profit $2.9B $2.5B $2.5B $1.9B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.6B $1.6B $1.2B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $1.8B $1.6B $1.6B $1.2B --
Operating Income $1.1B $883.1M $929.6M $683.8M --
 
Net Interest Expenses -- $11.1M $8.6M $37.7M --
EBT. Incl. Unusual Items $1.1B $888.4M $941.5M $666.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $350.6M $288.7M $247.1M $205.9M --
Net Income to Company $1.1B $887.3M $943M $889.2M --
 
Minority Interest in Earnings -$99.5M -$82.3M -$85.1M -$66.4M --
Net Income to Common Excl Extra Items $666M $517.4M $609.3M $394.1M --
 
Basic EPS (Cont. Ops) $0.19 $0.14 $0.17 $0.11 --
Diluted EPS (Cont. Ops) $0.19 $0.14 $0.17 $0.11 --
Weighted Average Basic Share $14.3B $14.3B $14.2B $10.6B --
Weighted Average Diluted Share $14.3B $14.3B $14.2B $10.6B --
 
EBITDA $1.5B $1.3B $1.3B $984.7M --
EBIT $1.1B $954.4M $989.6M $755.9M --
 
Revenue (Reported) $7.1B $6.8B $6.7B $4.8B --
Operating Income (Reported) $1.1B $883.1M $929.6M $683.8M --
Operating Income (Adjusted) $1.1B $954.4M $989.6M $755.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.9B $1.6B $1.7B $1.8B $1.7B
Short Term Investments $946.2M $1B $689.9M $760.1M $685.8M
Accounts Receivable, Net $1.1B $1.1B $1.2B $1.1B $1.1B
Inventory $597.4M $780.5M $896.9M $730.1M $771.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets $189.4M $184.8M $195.2M $166M $79.8M
Total Current Assets $4.8B $4.8B $4.6B $4.5B $4.3B
 
Property Plant And Equipment $2.5B $2.4B $2.1B $2B $1.9B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $872.7M $742.2M $690.4M $678.8M $643.7M
Other Long-Term Assets $18.6M $18.1M $15.8M $62.9M $140.9M
Total Assets $8.7B $8.6B $8B $8B $7.9B
 
Accounts Payable $1.4B $1.5B $1.3B $1.5B $1.5B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $552.4M $471.3M $408.8M $157.2M $158M
Total Current Liabilities $2.3B $2.4B $2B $1.9B $1.9B
 
Long-Term Debt $234.7M $38.5M $123.8M $96.4M $37.3M
Capital Leases -- -- -- -- --
Total Liabilities $3.2B $3.1B $2.6B $2.4B $2.3B
 
Common Stock $155.1M $139M $122M $113.4M $101.8M
Other Common Equity Adj -- -- -- -- --
Common Equity $4.8B $4.8B $4.7B $4.9B $4.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $675.3M $676.1M $684.4M $656.1M $640.9M
Total Equity $5.5B $5.5B $5.4B $5.6B $5.6B
 
Total Liabilities and Equity $8.7B $8.6B $8B $8B $7.9B
Cash and Short Terms $2.9B $2.7B $2.3B $2.6B $2.3B
Total Debt $321.7M $332.9M $206.1M $202.6M $171M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.7B $1.7B $1.5B $1.3B $1.6B
Short Term Investments $765.5M $1B $868.8M $910.7M $848.4M
Accounts Receivable, Net $951.3M $1B $956M $946.5M $977.7M
Inventory $628.3M $722.6M $885.2M $777.3M $848.9M
Prepaid Expenses -- -- -- -- --
Other Current Assets $175.8M $184.7M $199.7M $175.9M $114.8M
Total Current Assets $4.3B $4.6B $4.5B $4.1B $4.4B
 
Property Plant And Equipment $2.4B $2.4B $2B $2B $2B
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles $846M $790.4M $661.3M $666.5M $688.4M
Other Long-Term Assets $19.2M $18.1M $18.2M $41.5M $148.9M
Total Assets $8B $8.4B $7.7B $7.5B $8.2B
 
Accounts Payable $1.3B $1.4B $1.3B $1.1B $1.4B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $432.1M $457.3M $395.5M $398.8M $269.1M
Total Current Liabilities $2B $2.1B $2.1B $1.7B $2B
 
Long-Term Debt $239.1M $217.7M $122.7M $122M $9.6M
Capital Leases -- -- -- -- --
Total Liabilities $2.9B $3B $2.7B $2.3B $2.4B
 
Common Stock $151.3M $142.9M $110.7M $107.1M $112M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $630M $662.5M $654.2M $622.9M $647.6M
Total Equity $5.1B $5.4B $5B $5.2B $5.7B
 
Total Liabilities and Equity $8B $8.4B $7.7B $7.5B $8.2B
Cash and Short Terms $2.5B $2.7B $2.4B $2.2B $2.4B
Total Debt $338.2M $338.5M $380.1M $203.8M $151.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $898M $1.1B $887.3M $943M $889.2M
Depreciation & Amoritzation $338.8M $345.7M $318.1M $308.3M $307.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $50.5M -$43M -$175.7M $58.9M -$62M
Change in Inventories -$3.9M -$211M -$172.3M $147.5M -$80.2M
Cash From Operations $1.4B $959.3M $707.2M $1.2B $906.2M
 
Capital Expenditures $332.7M $316M $252.7M $273.8M $259.9M
Cash Acquisitions -$993.1K -$957K -- -$79.2M --
Cash From Investing -$390.7M -$727.6M -$54.8M -$481.3M -$488M
 
Dividends Paid (Ex Special Dividend) -$167.7M -$185M -$169.1M -$164.6M -$163.3M
Special Dividend Paid
Long-Term Debt Issued $6.8M -- $30.9M -- $19.2M
Long-Term Debt Repaid -$12.6M -$27.3M -$157.3M -- -$8M
Repurchase of Common Stock -$67.4M -$145.8M -$130.4M -$121.2M -$125.6M
Other Financing Activities -$1.1M $9.1K $22M -$85.6M --
Cash From Financing -$330.1M -$411.8M -$472.8M -$477.6M -$441.5M
 
Beginning Cash (CF) $1.2B $1.8B $1.4B $1.5B $1.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $686.9M -$180.1M $179.6M $198.7M -$23.4M
Ending Cash (CF) $1.9B $1.7B $1.7B $1.8B $1.7B
 
Levered Free Cash Flow $1.1B $643.3M $454.5M $883.8M $646.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $213.3M $188.2M $225.6M $243.5M $210.7M
Depreciation & Amoritzation $83.4M $88.1M $99.4M $88.5M $75.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$105.4M -$75.4M -$192.7M -$95.1M -$151.7M
Change in Inventories $48.6M -$61.5M $1.5M $74.6M $43.9M
Cash From Operations $406.6M $229.1M $217.4M $366.1M $184.8M
 
Capital Expenditures $94.6M $86.3M $83.1M $80.4M --
Cash Acquisitions -$371.2K -$3K -- -$2.3M --
Cash From Investing -$233.4M -$245M $82.1M $143.1M -$6.2M
 
Dividends Paid (Ex Special Dividend) $1M -$484.8K -$9.4M -$4.6M $3.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$86K -- $2.1M -- $9.4M
Long-Term Debt Repaid -$10.1M -$86.4K -$151.9M -- $175.8K
Repurchase of Common Stock $376.2K -$460.9K -$7.3M -$3.5M $2.3M
Other Financing Activities $6.1K $27.3K $1.2M -$2.4M --
Cash From Financing -$38.4M -$9.5M -$271.4M -$31.2M $15.9M
 
Beginning Cash (CF) $1.7B $1.7B $1.6B $1.3B $1.5B
Foreign Exchange Rate Adjustment $16.9M $31.1M -$57.4M -$19.3M $60.1M
Additions / Reductions $134.8M -$25.4M $28.1M $478M $194.5M
Ending Cash (CF) $1.9B $1.7B $1.7B $1.8B $1.7B
 
Levered Free Cash Flow $312M $142.8M $134.2M $285.8M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $692.6M $1.1B $849.9M $925.1M $922M
Depreciation & Amoritzation $340M $340.9M $306.9M $319.1M $321M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$79.4M -$73M -$58.3M -$38.7M -$5.4M
Change in Inventories -$8.3M -$100.9M -$235.4M $74.4M -$49.5M
Cash From Operations $1.2B $1.1B $718.9M $1B $1.1B
 
Capital Expenditures $305.3M $324.3M $255.9M $276.5M $283.4M
Cash Acquisitions -$621.9K -$1.3M -$3K -$77M -$2.3M
Cash From Investing -$399.8M -$716.1M -$381.9M -$542.4M -$338.7M
 
Dividends Paid (Ex Special Dividend) -$166.4M -$183.5M -$160.2M -$169.4M -$171M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$6.7M -- -- -- --
Repurchase of Common Stock -$65.5M -$145M -$123.5M -$125M -$131.4M
Other Financing Activities $80.6M -- -- -$81.9M --
Cash From Financing -$75.7M -$440.7M -$210.9M -$717.7M -$488.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $767.3M -$19.9M $126.1M -$251.2M $260.2M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $937.4M $812.6M $463M $732.3M $804.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.1B $887.3M $943M $889.2M --
Depreciation & Amoritzation $345.7M $318.1M $308.3M $307.6M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$43M -$175.7M $58.9M -$62M --
Change in Inventories -$211M -$172.3M $147.5M -$80.2M --
Cash From Operations $959.3M $707.2M $1.2B $906.2M --
 
Capital Expenditures $316M $252.7M $273.8M $203M --
Cash Acquisitions -$957K -- -$79.2M -- --
Cash From Investing -$727.6M -$54.8M -$481.3M -$488M --
 
Dividends Paid (Ex Special Dividend) -$185M -$169.1M -$164.6M -$163.3M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $30.9M -- $19.2M --
Long-Term Debt Repaid -$27.3M -$157.3M -- -$8M --
Repurchase of Common Stock -$145.8M -$130.4M -$121.2M -$125.6M --
Other Financing Activities $9.1K $22M -$85.6M -- --
Cash From Financing -$411.8M -$472.8M -$477.6M -$441.5M --
 
Beginning Cash (CF) $7.5B $7B $6.4B $6B --
Foreign Exchange Rate Adjustment $71M $47.4M $62.3M $71.5M --
Additions / Reductions -$180.1M $179.6M $198.7M -$23.4M --
Ending Cash (CF) $7.4B $7.1B $6.6B $6.1B --
 
Levered Free Cash Flow $643.3M $454.5M $883.8M $518.3M --

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

GET BETTER TRADE IDEAS

Popular

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Is Spotify a Millionaire-Maker Stock?
Is Spotify a Millionaire-Maker Stock?

Spotify (NYSE:SPOT) may seem like an expensive proposition trading closer…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock