Financhill
Sell
48

PEP Quote, Financials, Valuation and Earnings

Last price:
$146.91
Seasonality move :
2.04%
Day range:
$147.91 - $150.70
52-week range:
$127.60 - $161.50
Dividend yield:
3.75%
P/E ratio:
28.17x
P/S ratio:
2.20x
P/B ratio:
10.44x
Volume:
5.1M
Avg. volume:
6.8M
1-year change:
-8.44%
Market cap:
$202.4B
Revenue:
$91.9B
EPS (TTM):
$5.26
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $70.4B $79.5B $86.4B $91.5B $91.9B
Revenue Growth (YoY) 4.78% 12.93% 8.73% 5.86% 0.42%
 
Cost of Revenues $31.8B $36.9B $40.3B $41.6B $41.5B
Gross Profit $38.6B $42.5B $46.1B $49.8B $50.4B
Gross Profit Margin 54.87% 53.53% 53.38% 54.48% 54.83%
 
R&D Expenses $719M $752M $771M $804M $813M
Selling, General & Admin $28.5B $31.2B $34.5B $36.7B $37.2B
Other Inc / (Exp) $75M $522M $287M -$677M -$55M
Operating Expenses $28.2B $31.1B $34.3B $35.7B $36.1B
Operating Income $10.4B $11.4B $11.9B $14.1B $14.3B
 
Net Interest Expenses $1.3B $1.7B $780M $850M $919M
EBT. Incl. Unusual Items $9.1B $9.8B $10.7B $11.4B $11.9B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9B $2.1B $1.7B $2.3B $2.3B
Net Income to Company $7.2B $7.7B $9B $9.2B $9.6B
 
Minority Interest in Earnings $55M $61M $68M $81M $48M
Net Income to Common Excl Extra Items $7.2B $7.7B $9B $9.2B $9.6B
 
Basic EPS (Cont. Ops) $5.14 $5.51 $6.46 $6.59 $6.98
Diluted EPS (Cont. Ops) $5.11 $5.48 $6.42 $6.56 $6.95
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $13B $14.2B $14.6B $17B $18.1B
EBIT $10.4B $11.4B $11.9B $14.1B $14.3B
 
Revenue (Reported) $70.4B $79.5B $86.4B $91.5B $91.9B
Operating Income (Reported) $10.4B $11.4B $11.9B $14.1B $14.3B
Operating Income (Adjusted) $10.4B $11.4B $11.9B $14.1B $14.3B
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $20.2B $22B $23.5B $23.3B $23.9B
Revenue Growth (YoY) 11.59% 8.86% 6.72% -0.58% 2.66%
 
Cost of Revenues $9.3B $10.3B $10.6B $10.3B $11.1B
Gross Profit $10.8B $11.7B $12.8B $13B $12.9B
Gross Profit Margin 53.71% 53.33% 54.67% 55.7% 53.72%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $7.6B $8.3B $8.8B $9.1B $9.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $7.6B $8.3B $8.7B $8.8B $9B
Operating Income $3.2B $3.4B $4.1B $4.2B $3.9B
 
Net Interest Expenses $231M $190M $201M $219M $297M
EBT. Incl. Unusual Items $3B $3.2B $3.9B $3.7B $3.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $802M $475M $760M $749M $713M
Net Income to Company $2.2B $2.7B $3.1B $2.9B $2.6B
 
Minority Interest in Earnings $19M $22M $24M $15M $15M
Net Income to Common Excl Extra Items $2.2B $2.7B $3.1B $2.9B $2.6B
 
Basic EPS (Cont. Ops) $1.61 $1.96 $2.25 $2.13 $1.90
Diluted EPS (Cont. Ops) $1.60 $1.95 $2.24 $2.13 $1.90
Weighted Average Basic Share $1.4B $1.4B $1.4B $1.4B $1.4B
Weighted Average Diluted Share $1.4B $1.4B $1.4B $1.4B $1.4B
 
EBITDA $3.8B $4B $5B $5.1B $4.9B
EBIT $3.2B $3.4B $4.1B $4.2B $3.9B
 
Revenue (Reported) $20.2B $22B $23.5B $23.3B $23.9B
Operating Income (Reported) $3.2B $3.4B $4.1B $4.2B $3.9B
Operating Income (Adjusted) $3.2B $3.4B $4.1B $4.2B $3.9B
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $76.7B $83.7B $91.6B $91.9B $92.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $35.3B $39B $42B $41.4B $42.3B
Gross Profit $41.4B $44.7B $49.6B $50.5B $50.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $29.9B $33.1B $36.7B $37B $37.6B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $30B $33B $36B $36.2B $36.5B
Operating Income $11.4B $11.6B $13.6B $14.3B $13.5B
 
Net Interest Expenses $1.1B $1.7B $875M $872M $1.1B
EBT. Incl. Unusual Items $10.6B $11.8B $10.4B $11.7B $9.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.4B $2B $2B $2.3B $1.8B
Net Income to Company $8.2B $9.8B $8.4B $9.4B $7.3B
 
Minority Interest in Earnings $56M $70M $76M $59M $51M
Net Income to Common Excl Extra Items $8.2B $9.8B $8.4B $9.4B $7.3B
 
Basic EPS (Cont. Ops) $5.89 $7.03 $6.02 $6.81 $5.27
Diluted EPS (Cont. Ops) $5.87 $6.99 $5.99 $6.78 $5.26
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $14.1B $14.3B $17.6B $18B $17.6B
EBIT $11.4B $11.6B $13.6B $14.3B $13.5B
 
Revenue (Reported) $76.7B $83.7B $91.6B $91.9B $92.4B
Operating Income (Reported) $11.4B $11.6B $13.6B $14.3B $13.5B
Operating Income (Adjusted) $11.4B $11.6B $13.6B $14.3B $13.5B
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Revenue $54.2B $58.4B $63.6B $64.1B $64.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $24.9B $26.9B $28.7B $28.4B $29.2B
Gross Profit $29.3B $31.5B $34.9B $35.6B $35.3B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $20.7B $22.5B $24.5B $24.9B $25.3B
Other Inc / (Exp) $246M $1.9B $121M $114M -$1.8B
Operating Expenses $20.6B $22.5B $24B $24.5B $24.9B
Operating Income $8.7B $8.9B $10.9B $11.2B $10.5B
 
Net Interest Expenses $733M $646M $602M $655M $864M
EBT. Incl. Unusual Items $8.2B $10.2B $9.9B $10.1B $7.2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.9B $1.8B $2.1B $2B $1.5B
Net Income to Company $6.3B $8.4B $7.8B $8.1B $5.7B
 
Minority Interest in Earnings $42M $51M $59M $37M $40M
Net Income to Common Excl Extra Items $6.3B $8.4B $7.8B $8.1B $5.7B
 
Basic EPS (Cont. Ops) $4.56 $6.07 $5.64 $5.86 $4.16
Diluted EPS (Cont. Ops) $4.54 $6.04 $5.62 $5.84 $4.15
Weighted Average Basic Share $4.1B $4.1B $4.1B $4.1B $4.1B
Weighted Average Diluted Share $4.2B $4.2B $4.2B $4.1B $4.1B
 
EBITDA $10.6B $10.8B $13.9B $13.7B $13.3B
EBIT $8.7B $8.9B $10.9B $11.2B $10.5B
 
Revenue (Reported) $54.2B $58.4B $63.6B $64.1B $64.6B
Operating Income (Reported) $8.7B $8.9B $10.9B $11.2B $10.5B
Operating Income (Adjusted) $8.7B $8.9B $10.9B $11.2B $10.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $9.6B $6B $5.3B $10B $9.3B
Short Term Investments $1.4B $392M $394M $292M $761M
Accounts Receivable, Net $6.7B $7B $8B $8.5B $8.1B
Inventory $4.2B $4.3B $5.2B $5.3B $5.3B
Prepaid Expenses -- -- -- -- --
Other Current Assets $874M $980M $806M $798M $921M
Total Current Assets $23B $21.7B $21.5B $26.9B $25.8B
 
Property Plant And Equipment $23B $24.4B $26.7B $29.9B $31.4B
Long-Term Investments $2.9B $2.7B $4.1B $4.5B $3.4B
Goodwill $18.8B $18.4B $18.2B $17.7B $17.5B
Other Intangibles $19.3B $18.7B $15.6B $14.9B $14.8B
Other Long-Term Assets $493M $694M $833M $780M $821M
Total Assets $92.9B $92.4B $92.2B $100.5B $99.5B
 
Accounts Payable $8.9B $9.8B $10.7B $11.6B $11B
Accrued Expenses $2.9B $3.1B $3.6B $3.5B $3.5B
Current Portion Of Long-Term Debt $3.4B $3.9B $3.4B $4.2B $4.3B
Current Portion Of Capital Lease Obligations $460M $446M $483M $556M $642M
Other Current Liabilities $3.9B $4.7B $4.4B $5B $5.2B
Total Current Liabilities $23.4B $26.2B $26.8B $31.6B $31.5B
 
Long-Term Debt $41.6B $37.6B $37.6B $40B $40B
Capital Leases -- -- -- -- --
Total Liabilities $79.4B $76.2B $74.9B $81.9B $81.3B
 
Common Stock $23M $23M $23M $23M $23M
Other Common Equity Adj -$15.5B -$14.9B -$15.3B -$15.5B -$17.6B
Common Equity $13.5B $16B $17.1B $18.5B $18B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $98M $108M $124M $134M $130M
Total Equity $13.6B $16.2B $17.3B $18.6B $18.2B
 
Total Liabilities and Equity $92.9B $92.4B $92.2B $100.5B $99.5B
Cash and Short Terms $9.6B $6B $5.3B $10B $9.3B
Total Debt $45.8B $41.5B $40.7B $43.9B $44B
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Cash and Equivalents $6.9B $6.7B $10.3B $8.1B $8.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $9.5B $10.7B $11.8B $12.1B $12.6B
Inventory $4.4B $5B $5.6B $5.6B $6.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $23.7B $23.5B $28.6B $26.9B $28.7B
 
Property Plant And Equipment $21.3B $22.8B $24.9B $27.2B $29.1B
Long-Term Investments $2.8B $3.2B $3B $3.7B $2.4B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $93.3B $94.5B $100B $100.5B $106.6B
 
Accounts Payable $20.1B $22.5B $23.7B $23.8B $24.8B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $25.1B $25.7B $32.7B $30.3B $31.5B
 
Long-Term Debt $37B $36.1B $35.8B $38.5B $44.1B
Capital Leases -- -- -- -- --
Total Liabilities $77.3B $75.3B $81B $80.9B $87B
 
Common Stock $23M $23M $23M $23M $23M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $118M $158M $164M $152M $155M
Total Equity $16B $19.1B $19B $19.6B $19.5B
 
Total Liabilities and Equity $93.3B $94.5B $100B $100.5B $106.6B
Cash and Short Terms $6.9B $6.7B $10.3B $8.1B $8.7B
Total Debt $41.3B $36.1B $35.8B $38.5B $44.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $7.2B $7.7B $9B $9.2B $9.6B
Depreciation & Amoritzation $2.5B $2.7B $2.8B $2.9B $3.8B
Stock-Based Compensation $264M $301M $343M $380M $362M
Change in Accounts Receivable -$420M -$651M -$1.8B -$793M -$138M
Change in Inventories -$516M -$582M -$1.1B -$261M -$314M
Cash From Operations $10.6B $11.6B $10.8B $13.4B $12.5B
 
Capital Expenditures $4.2B $4.6B $5.2B $5.5B $5.3B
Cash Acquisitions -- $61M $873M $314M $256M
Cash From Investing -$11.6B -$3.3B -$2.4B -$5.5B -$5.5B
 
Dividends Paid (Ex Special Dividend) $5.5B $5.8B $6.2B $6.7B $7.2B
Special Dividend Paid
Long-Term Debt Issued $17.9B $4.6B $5.3B $10.9B $10.2B
Long-Term Debt Repaid -$6.6B -$8.7B -$6.2B -$6.1B -$9.5B
Repurchase of Common Stock $2B $106M $1.5B $1B $1B
Other Financing Activities -$144M -$912M -$179M -$213M -$188M
Cash From Financing $3.8B -$10.8B -$8.5B -$3B -$7.6B
 
Beginning Cash (CF) $8.2B $5.6B $5B $9.7B $8.5B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $2.7B -$2.5B -$607M $4.7B -$1.2B
Ending Cash (CF) $10.7B $2.9B $3.9B $14.1B $6.6B
 
Levered Free Cash Flow $6.4B $7B $5.6B $7.9B $7.2B
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders $2.2B $2.7B $3.1B $2.9B $2.6B
Depreciation & Amoritzation $650M $436M $841M $899M $998M
Stock-Based Compensation $71M $77M $88M $77M $76M
Change in Accounts Receivable -$202M -$505M -$369M -$383M -$165M
Change in Inventories $231M $153M $378M $204M $351M
Cash From Operations $4.3B $4.4B $5.6B $4.9B $4.5B
 
Capital Expenditures $971M $1.1B $1B $1.1B $992M
Cash Acquisitions $6M $775M $49M $1M $46M
Cash From Investing -$914M -$1.9B -$956M -$1.5B -$1.1B
 
Dividends Paid (Ex Special Dividend) $1.5B $1.6B $1.7B $1.9B $1.9B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- $457M $298M $299M $258M
Other Financing Activities -- -- -- -- --
Cash From Financing -$2.3B -$1.5B -$656M -$2.4B -$2.9B
 
Beginning Cash (CF) $6.5B $6.4B $10B $7.3B $8.1B
Foreign Exchange Rate Adjustment -$42M -$114M -$110M -$87M -$27M
Additions / Reductions $1.1B $973M $3.9B $925M $459M
Ending Cash (CF) $7.5B $7.3B $13.8B $8.1B $8.6B
 
Levered Free Cash Flow $3.3B $3.4B $4.6B $3.8B $3.5B
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders $8.2B $9.8B $8.4B $9.4B $7.3B
Depreciation & Amoritzation $2.7B $2.7B $3.3B $3.1B $4.1B
Stock-Based Compensation $293M $319M $377M $373M $309M
Change in Accounts Receivable -$406M -$1.5B -$1.2B -$615M -$364M
Change in Inventories -$546M -$840M -$778M -$280M -$271M
Cash From Operations $11.1B $11.3B $12.1B $12B $11.8B
 
Capital Expenditures $4.4B $4.9B $5.2B $5.8B $5B
Cash Acquisitions $28M $837M $201M $213M $3.4B
Cash From Investing -$3.9B -$1.9B -$5.1B -$6.1B -$7.7B
 
Dividends Paid (Ex Special Dividend) $5.7B $6.1B $6.5B $7.1B $7.6B
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $563M $1.2B $1.1B $1B $992M
Other Financing Activities -- -- -- -- --
Cash From Financing -$9.8B -$9.2B -$2.9B -$8.3B -$3.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.6B -$89M $3.6B -$2.8B $828M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $6.7B $6.4B $6.9B $6.2B $6.8B
Period Ending 2021-08-31 2022-08-31 2023-08-31 2024-08-31 2025-08-31
Net Income to Stockholders $6.3B $8.4B $7.8B $8.1B $5.7B
Depreciation & Amoritzation $1.9B $1.9B $2.4B $2.6B $2.8B
Stock-Based Compensation $215M $233M $267M $260M $207M
Change in Accounts Receivable -$1.4B -$2.3B -$1.7B -$1.5B -$1.7B
Change in Inventories -$579M -$837M -$473M -$492M -$449M
Cash From Operations $6.6B $6.3B $7.6B $6.2B $5.5B
 
Capital Expenditures $2.3B $2.6B $2.5B $2.9B $2.5B
Cash Acquisitions $28M $804M $132M $31M $3.2B
Cash From Investing -$1B $309M -$2.4B -$3B -$5.2B
 
Dividends Paid (Ex Special Dividend) $4.3B $4.6B $4.9B $5.4B $5.7B
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $89M $2.8B $6.7B $6.1B $11.2B
Long-Term Debt Repaid -$2.1B -$3.2B -$2.3B -$5B -$5B
Repurchase of Common Stock $106M $1.2B $751M $760M $752M
Other Financing Activities -$92M -$102M -$135M -$151M -$128M
Cash From Financing -$7.2B -$5.6B $34M -$5.3B -$1B
 
Beginning Cash (CF) $17.6B $18.4B $20.9B $21.7B $24B
Foreign Exchange Rate Adjustment -$30M -$197M -$254M -$391M $395M
Additions / Reductions -$1.6B $811M $5B -$2.4B -$382M
Ending Cash (CF) $15.9B $19B $25.7B $18.9B $24B
 
Levered Free Cash Flow $4.4B $3.8B $5.1B $3.4B $3B

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

GET BETTER TRADE IDEAS

Popular

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

How High Could NVIDIA Stock Go?
How High Could NVIDIA Stock Go?

NVIDIA (NASDAQ:NVDA) has been one of the best stocks to…

Stock Ideas

Buy
51
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 61x

Buy
65
Is AAPL Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 38x

Buy
69
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Sell
47
PSTG alert for Dec 4

Pure Storage, Inc. [PSTG] is up 5.05% over the past day.

Sell
41
SMX alert for Dec 4

SMX (Security Matters) Plc [SMX] is up 154.74% over the past day.

Sell
43
HY alert for Dec 4

Hyster-Yale, Inc. [HY] is up 1.92% over the past day.

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

Show me the best stock