Financhill
Buy
62

PH Quote, Financials, Valuation and Earnings

Last price:
$928.04
Seasonality move :
6.36%
Day range:
$923.51 - $945.85
52-week range:
$488.45 - $954.30
Dividend yield:
0.76%
P/E ratio:
33.05x
P/S ratio:
6.01x
P/B ratio:
8.50x
Volume:
442.5K
Avg. volume:
570.6K
1-year change:
36.45%
Market cap:
$117.1B
Revenue:
$19.9B
EPS (TTM):
$28.08
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $14.3B $15.9B $19.1B $19.9B $19.9B
Revenue Growth (YoY) 4.76% 10.55% 20.2% 4.53% -0.4%
 
Cost of Revenues $10.4B $11.5B $12.6B $12.8B $12.5B
Gross Profit $3.9B $4.4B $6.5B $7.2B $7.3B
Gross Profit Margin 27.22% 27.65% 33.88% 35.91% 37.01%
 
R&D Expenses $259M $191M $258M $253M $240M
Selling, General & Admin $1.5B $1.6B $3.4B $3.3B $3.3B
Other Inc / (Exp) $130.3M -$937.8M $132.5M $273.6M $456M
Operating Expenses $1.5B $1.6B $3.2B $3.3B $3.2B
Operating Income $2.4B $2.8B $3.2B $3.9B $4.1B
 
Net Interest Expenses $250M $255.3M $573.9M $506.5M $409M
EBT. Incl. Unusual Items $2.2B $1.6B $2.7B $3.6B $4.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $500.1M $298M $596.1M $749.7M $575M
Net Income to Company $1.7B $1.3B $2.1B $2.8B $3.5B
 
Minority Interest in Earnings $761K $581K $600K $721K $1M
Net Income to Common Excl Extra Items $1.7B $1.3B $2.1B $2.8B $3.5B
 
Basic EPS (Cont. Ops) $13.54 $10.24 $16.23 $22.13 $27.52
Diluted EPS (Cont. Ops) $13.35 $10.09 $16.04 $21.84 $27.12
Weighted Average Basic Share $129M $128.5M $128.4M $128.5M $128.3M
Weighted Average Diluted Share $130.8M $130.4M $129.8M $130.2M $130.2M
 
EBITDA $3B $3.4B $4B $4.8B $5B
EBIT $2.4B $2.8B $3.2B $3.9B $4.1B
 
Revenue (Reported) $14.3B $15.9B $19.1B $19.9B $19.9B
Operating Income (Reported) $2.4B $2.8B $3.2B $3.9B $4.1B
Operating Income (Adjusted) $2.4B $2.8B $3.2B $3.9B $4.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.8B $4.2B $4.8B $4.9B $5.1B
Revenue Growth (YoY) 16.48% 12.49% 14.52% 1.17% 3.67%
 
Cost of Revenues $2.7B $2.8B $3.1B $3.1B $3.2B
Gross Profit $1B $1.5B $1.8B $1.8B $1.9B
Gross Profit Margin 27.57% 34.94% 36.27% 36.93% 37.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $407.8M $835.8M $873.7M $848.8M $873M
Other Inc / (Exp) -$583K $19.6M $74.8M $28M --
Operating Expenses $392.2M $809.5M $862.7M $839M $848M
Operating Income $645.4M $669.4M $895.4M $972M $1.1B
 
Net Interest Expenses $59.4M $117.8M $134.5M $113M $101M
EBT. Incl. Unusual Items $571.7M $503.3M $820.4M $875M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $120.3M $115.3M $169.4M $177M $232M
Net Income to Company $451.5M $388M $651.1M $698M $808M
 
Minority Interest in Earnings $306K $183K $245K -- --
Net Income to Common Excl Extra Items $451.5M $388M $651.1M $698M $808M
 
Basic EPS (Cont. Ops) $3.50 $3.02 $5.07 $5.42 $6.39
Diluted EPS (Cont. Ops) $3.45 $2.98 $4.99 $5.34 $6.29
Weighted Average Basic Share $128.7M $128.4M $128.5M $128.7M $126.5M
Weighted Average Diluted Share $130.8M $129.9M $130.4M $130.7M $128.4M
 
EBITDA $790.9M $823.3M $1.1B $1.2B $1.3B
EBIT $645.4M $669.4M $895.4M $972M $1.1B
 
Revenue (Reported) $3.8B $4.2B $4.8B $4.9B $5.1B
Operating Income (Reported) $645.4M $669.4M $895.4M $972M $1.1B
Operating Income (Adjusted) $645.4M $669.4M $895.4M $972M $1.1B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $14.9B $16.3B $19.7B $20B $20B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.8B $11.5B $12.9B $12.8B $12.6B
Gross Profit $4.1B $4.8B $6.8B $7.2B $7.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.6B $2.1B $3.4B $3.3B $3.3B
Other Inc / (Exp) $122.7M -$918.1M $214.3M $226.8M --
Operating Expenses $1.5B $2B $3.3B $3.2B $3.2B
Operating Income $2.6B $2.8B $3.5B $4B $4.2B
 
Net Interest Expenses $243.4M $313.7M $590.6M $485M $396.7M
EBT. Incl. Unusual Items $2.4B $1.5B $3B $3.6B $4.3B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $527.6M $293.1M $650.2M $757.3M $630.8M
Net Income to Company $1.9B $1.3B $2.3B $2.9B $3.6B
 
Minority Interest in Earnings $759K $458K $662K $476K $427K
Net Income to Common Excl Extra Items $1.9B $1.3B $2.3B $2.9B $3.6B
 
Basic EPS (Cont. Ops) $14.55 $9.75 $18.27 $22.49 $28.49
Diluted EPS (Cont. Ops) $14.31 $9.61 $18.02 $22.14 $28.08
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $3.2B $3.4B $4.4B $4.9B $5.1B
EBIT $2.6B $2.8B $3.5B $4B $4.2B
 
Revenue (Reported) $14.9B $16.3B $19.7B $20B $20B
Operating Income (Reported) $2.6B $2.8B $3.5B $4B $4.2B
Operating Income (Adjusted) $2.6B $2.8B $3.5B $4B $4.2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.8B $4.2B $4.8B $4.9B $5.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.7B $2.8B $3.1B $3.1B $3.2B
Gross Profit $1B $1.5B $1.8B $1.8B $1.9B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $407.8M $835.8M $873.7M $848.8M $873M
Other Inc / (Exp) -$583K $19.6M $74.8M $28M --
Operating Expenses $392.2M $809.5M $862.7M $839M $848M
Operating Income $645.4M $669.4M $895.4M $972M $1.1B
 
Net Interest Expenses $59.4M $117.8M $134.5M $113M $101M
EBT. Incl. Unusual Items $571.7M $503.3M $820.4M $875M $1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $120.3M $115.3M $169.4M $177M $232M
Net Income to Company $451.5M $388M $651.1M $698M $808M
 
Minority Interest in Earnings $306K $183K $245K -- --
Net Income to Common Excl Extra Items $451.5M $388M $651.1M $698M $808M
 
Basic EPS (Cont. Ops) $3.50 $3.02 $5.07 $5.42 $6.39
Diluted EPS (Cont. Ops) $3.45 $2.98 $4.99 $5.34 $6.29
Weighted Average Basic Share $128.7M $128.4M $128.5M $128.7M $126.5M
Weighted Average Diluted Share $130.8M $129.9M $130.4M $130.7M $128.4M
 
EBITDA $790.9M $823.3M $1.1B $1.2B $1.3B
EBIT $645.4M $669.4M $895.4M $972M $1.1B
 
Revenue (Reported) $3.8B $4.2B $4.8B $4.9B $5.1B
Operating Income (Reported) $645.4M $669.4M $895.4M $972M $1.1B
Operating Income (Adjusted) $645.4M $669.4M $895.4M $972M $1.1B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $772.2M $6.7B $483.6M $422M $467M
Short Term Investments $39.1M $27.9M -- -- --
Accounts Receivable, Net $2.2B $2.4B $3B $3B $3.1B
Inventory $2.1B $2.2B $2.9B $2.8B $2.8B
Prepaid Expenses -- -- -- -- $263M
Other Current Assets -- -- $314.7M $392.8M $153M
Total Current Assets $5.6B $12B $6.8B $6.8B $7B
 
Property Plant And Equipment $2.4B $2.3B $3.1B $2.9B $2.9B
Long-Term Investments $42.9M $76.8M $147.7M $173.1M $20M
Goodwill $8.1B $7.7B $10.6B $10.5B $10.7B
Other Intangibles $3.5B $3.1B $8.5B $7.8B $7.4B
Other Long-Term Assets -- -- $1.1B $1.2B $1.3B
Total Assets $20.3B $25.9B $30B $29.3B $29.5B
 
Accounts Payable $1.7B $1.7B $2.1B $2B $2.1B
Accrued Expenses $1.2B $2.2B $1.5B $1.6B $1.5B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.1B $5.9B $7.7B $7.3B $5.8B
 
Long-Term Debt $6.7B $9.9B $9B $7.3B $7.6B
Capital Leases -- -- -- -- --
Total Liabilities $11.9B $17.1B $19.6B $17.2B $15.8B
 
Common Stock $90.5M $90.5M $90.5M $90.5M $91M
Other Common Equity Adj -- -$1.5B -$1.3B -$1.4B --
Common Equity $8.4B $8.8B $10.3B $12.1B $13.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $15.4M $11.9M $11.4M $8.9M $9M
Total Equity $8.4B $8.9B $10.3B $12.1B $13.7B
 
Total Liabilities and Equity $20.3B $25.9B $30B $29.3B $29.5B
Cash and Short Terms $772.2M $6.7B $483.6M $422M $467M
Total Debt $6.7B $10.2B $11B $8.6B $7.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $733.7M $521.8M $456.9M $371.1M $473M
Short Term Investments $40.2M $19.5M $7.9M -- --
Accounts Receivable, Net $2.1B $2.7B $2.9B $2.9B $3B
Inventory $2.3B $3.1B $3B $2.9B $3.1B
Prepaid Expenses -- -- -- -- $296M
Other Current Assets -- -- $307.5M $511.2M --
Total Current Assets $5.6B $7.2B $6.8B $7B $7.2B
 
Property Plant And Equipment $2.2B $2.8B $2.8B $2.8B $3B
Long-Term Investments $2.5M $85.9M $51.1M $26.4M $21M
Goodwill $8B $10.4B $10.5B $10.6B --
Other Intangibles $3.4B $8.4B $8.2B $7.7B --
Other Long-Term Assets -- -- -- -- --
Total Assets $20.2B $30B $29.6B $29.6B $30.7B
 
Accounts Payable $1.6B $2B $2B $2B $2.2B
Accrued Expenses $1.1B $1.5B $1.5B $1.4B --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.3B $5.5B $7.7B $7.3B $6.8B
 
Long-Term Debt $6.3B $12.2B $8.6B $6.7B $7.5B
Capital Leases -- -- -- -- --
Total Liabilities $11.7B $21.2B $19B $16.7B $16.9B
 
Common Stock $90.5M $90.5M $90.5M $90.5M $91M
Other Common Equity Adj -- -- -$1.5B -$1.1B --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $15.1M $10.9M $9.6M $9.4M $9M
Total Equity $8.5B $8.8B $10.6B $12.9B $13.8B
 
Total Liabilities and Equity $20.2B $30B $29.6B $29.6B $30.7B
Cash and Short Terms $733.7M $521.8M $456.9M $371.1M $473M
Total Debt $6.3B $12.2B $8.6B $6.7B $7.5B
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $1.7B $1.3B $2.1B $2.8B $3.5B
Depreciation & Amoritzation $595.4M $571.8M $818.1M $927.1M $907M
Stock-Based Compensation $121.5M $137.1M $142.7M $155.2M $159M
Change in Accounts Receivable -$298.5M -$179.1M -$16.7M -$85.1M $6M
Change in Inventories -$85.6M -$212.1M $53.1M $101.4M -$94M
Cash From Operations $2.6B $2.4B $3B $3.4B $3.8B
 
Capital Expenditures $210M $230M $380.7M $400.1M $435M
Cash Acquisitions -- -- $7.1B $2.9M --
Cash From Investing -$13K -$418.8M -$8.2B -$301.5M $224M
 
Dividends Paid (Ex Special Dividend) $475.2M $569.9M $704.1M $782M $861M
Special Dividend Paid
Long-Term Debt Issued $1.2M $5B $2.4B $383.3M --
Long-Term Debt Repaid -$1.2B -$18.7M -$2.3B -$2.4B --
Repurchase of Common Stock $218.8M $460.1M $297.3M $332.1M $1.8B
Other Financing Activities -- -$58.6M -$13.6M -$2.9M --
Cash From Financing -$2.6B $3.9B -$971M -$3.1B -$4B
 
Beginning Cash (CF) $733.1M $6.6B $475.2M $422M $467M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $47.6M $5.9B -$6.2B -$53.2M $45M
Ending Cash (CF) $876.7M $12.5B -$5.7B $344.9M $534M
 
Levered Free Cash Flow $2.4B $2.2B $2.6B $3B $3.3B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $451.5M $388M $651.1M $698M $808M
Depreciation & Amoritzation $145.5M $154M $240.4M $229M $232M
Stock-Based Compensation $57.7M $65M $77.9M $76M $80M
Change in Accounts Receivable $74.1M -$1.2M $63.9M $138M $76M
Change in Inventories -$190.8M -$137.1M -$138M -$136M -$163M
Cash From Operations $424.4M $457.4M $650M $744M $782M
 
Capital Expenditures $48.2M $83.6M $97.7M $95M $89M
Cash Acquisitions -- $7.1B $2.9M -- $1B
Cash From Investing -$41.9M -$7.9B -$58.9M -$87M -$1.1B
 
Dividends Paid (Ex Special Dividend) $132.9M $171.2M $190.4M $210M $228M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1K $2B -- -- --
Long-Term Debt Repaid -$596K -$413.8M -$346.4M -$408.9M --
Repurchase of Common Stock $245.8M $67.2M $79.3M $94M $522M
Other Financing Activities -$42.7M -$8.8M -$2.9M -- --
Cash From Financing -$421M $1.3B -$615M -$711M $306M
 
Beginning Cash (CF) $693.6M $502.3M $448.9M $371.1M $473M
Foreign Exchange Rate Adjustment -$997K -$15.1M -$2.4M $3M -$4M
Additions / Reductions -$39.5M -$6.1B -$26.3M -$51M $6M
Ending Cash (CF) $653.1M -$5.7B $420.3M $323.1M $475M
 
Levered Free Cash Flow $376.2M $373.8M $552.2M $649M $693M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $1.9B $1.3B $2.3B $2.9B $3.6B
Depreciation & Amoritzation $592.5M $580.2M $904.5M $915.7M $910M
Stock-Based Compensation $120.7M $144.4M $155.6M $153.3M $163.2M
Change in Accounts Receivable -$240M -$254.4M $48.5M -$11M -$55.6M
Change in Inventories -$318.4M -$158.5M $52.3M $103.4M -$121.4M
Cash From Operations $2.3B $2.5B $3.2B $3.5B $3.8B
 
Capital Expenditures $216M $265.4M $394.9M $397.4M $428.7M
Cash Acquisitions -- $7.1B $2.9M -- $1B
Cash From Investing -$45.9M -$8.3B -$308.3M -$329.6M -$767.4M
 
Dividends Paid (Ex Special Dividend) $494.6M $608.1M $723.3M $801.6M $879.1M
Special Dividend Paid
Long-Term Debt Issued -$113.2M $7B -- -- --
Long-Term Debt Repaid -$540.5M -$432M -$2.3B -$2.4B --
Repurchase of Common Stock $441.9M $281.5M $309.4M $346.7M $2.2B
Other Financing Activities -- -$24.7M -$7.7M -- --
Cash From Financing -$2.4B $5.7B -$2.9B -$3.2B -$3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$48.8M -$191.3M -$53.4M -$77.9M $102M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2B $2.2B $2.8B $3.1B $3.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $451.5M $388M $651.1M $698M $808M
Depreciation & Amoritzation $145.5M $154M $240.4M $229M $232M
Stock-Based Compensation $57.7M $65M $77.9M $76M $80M
Change in Accounts Receivable $74.1M -$1.2M $63.9M $138M $76M
Change in Inventories -$190.8M -$137.1M -$138M -$136M -$163M
Cash From Operations $424.4M $457.4M $650M $744M $782M
 
Capital Expenditures $48.2M $83.6M $97.7M $95M $89M
Cash Acquisitions -- $7.1B $2.9M -- $1B
Cash From Investing -$41.9M -$7.9B -$58.9M -$87M -$1.1B
 
Dividends Paid (Ex Special Dividend) $132.9M $171.2M $190.4M $210M $228M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1K $2B -- -- --
Long-Term Debt Repaid -$596K -$413.8M -$346.4M -$408.9M --
Repurchase of Common Stock $245.8M $67.2M $79.3M $94M $522M
Other Financing Activities -$42.7M -$8.8M -$2.9M -- --
Cash From Financing -$421M $1.3B -$615M -$711M $306M
 
Beginning Cash (CF) $693.6M $502.3M $448.9M $371.1M $473M
Foreign Exchange Rate Adjustment -$997K -$15.1M -$2.4M $3M -$4M
Additions / Reductions -$39.5M -$6.1B -$26.3M -$51M $6M
Ending Cash (CF) $653.1M -$5.7B $420.3M $323.1M $475M
 
Levered Free Cash Flow $376.2M $373.8M $552.2M $649M $693M

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

GET BETTER TRADE IDEAS

Popular

Why Did AMD Stock Go Up?
Why Did AMD Stock Go Up?

Since January 9th, shares of chipmaker AMD (NASDAQ:AMD) have been…

Will Data Centers Be In Space?
Will Data Centers Be In Space?

With demand for data centers seemingly growing by the day,…

Why Did SoundHound AI Stock Go Up?
Why Did SoundHound AI Stock Go Up?

SoundHound AI (NASDAQ:SOUN) has moved higher in recent days, breaking…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
57
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Sell
47
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
56
INTC alert for Jan 24

Intel Corp. [INTC] is down 17.01% over the past day.

Buy
64
BNR alert for Jan 24

Burning Rock Biotech Ltd. [BNR] is down 12.81% over the past day.

Sell
19
APGE alert for Jan 24

Apogee Therapeutics, Inc. [APGE] is down 12.28% over the past day.

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

Show me the best stock