Financhill
Buy
68

PBL.TO Quote, Financials, Valuation and Earnings

Last price:
$24.20
Seasonality move :
7.09%
Day range:
$24.13 - $24.60
52-week range:
$17.95 - $37.75
Dividend yield:
0.83%
P/E ratio:
13.67x
P/S ratio:
1.20x
P/B ratio:
2.02x
Volume:
5.5K
Avg. volume:
9.7K
1-year change:
-27.85%
Market cap:
$654.9M
Revenue:
$520.4M
EPS (TTM):
$1.77
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $397.8M $414.1M $459M $483.7M $520.4M
Revenue Growth (YoY) 19.88% 4.1% 10.84% 5.38% 7.59%
 
Cost of Revenues $306.7M $323.1M $368.3M $400.3M $434.6M
Gross Profit $91.1M $91M $90.8M $83.4M $85.8M
Gross Profit Margin 22.9% 21.98% 19.77% 17.24% 16.49%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $56.5M $55M $64.4M $67.4M $79M
Other Inc / (Exp) $847K $5.9M $320K $14.5M $41.2M
Operating Expenses $56.5M $46M $59M $67.4M $79M
Operating Income $34.6M $45.1M $31.8M $16M $6.8M
 
Net Interest Expenses $6.4M $4.8M $5M $8.3M $10.5M
EBT. Incl. Unusual Items $29M $46.1M $27.1M $22.2M $37.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $7M $12.9M $7.4M $2.9M $6.1M
Net Income to Company $22M $33.3M $19.7M $19.3M $31.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $22M $33.3M $19.7M $19.3M $31.4M
 
Basic EPS (Cont. Ops) $0.86 $1.30 $0.74 $0.72 $1.17
Diluted EPS (Cont. Ops) $0.86 $1.28 $0.73 $0.71 $1.15
Weighted Average Basic Share $25.6M $25.6M $26.7M $26.9M $26.9M
Weighted Average Diluted Share $25.9M $26M $27.1M $27.2M $27.4M
 
EBITDA $62.6M $82.5M $71.6M $71.5M $93M
EBIT $35.4M $51M $32.1M $30.5M $48.1M
 
Revenue (Reported) $397.8M $414.1M $459M $483.7M $520.4M
Operating Income (Reported) $34.6M $45.1M $31.8M $16M $6.8M
Operating Income (Adjusted) $35.4M $51M $32.1M $30.5M $48.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $116.6M $116.9M $125.5M $129.1M $153.3M
Revenue Growth (YoY) 13.07% 0.2% 7.39% 2.89% 18.66%
 
Cost of Revenues $88.9M $94.2M $105M $106.3M $122.2M
Gross Profit $27.7M $22.7M $20.5M $22.8M $31M
Gross Profit Margin 23.79% 19.41% 16.31% 17.69% 20.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $14.1M $16.6M $16.9M $20.1M $22.9M
Other Inc / (Exp) $2.7M -$4.1M -$1.6M $8.9M $16.8M
Operating Expenses $11.9M $15.9M $16.9M $20.1M $22.9M
Operating Income $15.8M $6.8M $3.6M $2.8M $8.1M
 
Net Interest Expenses $1M $1.2M $2M $2.5M $2.7M
EBT. Incl. Unusual Items $17.5M $1.5M $8K $9.3M $22.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.3M $2.1M $163K $1.5M $4.1M
Net Income to Company $13.2M -$618K -$155K $7.7M $18.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $13.2M -$618K -$155K $7.7M $18.2M
 
Basic EPS (Cont. Ops) $0.51 -$0.02 -$0.01 $0.29 $0.67
Diluted EPS (Cont. Ops) $0.51 -$0.02 -$0.01 $0.28 $0.66
Weighted Average Basic Share $25.6M $26.9M $26.9M $27M $27.1M
Weighted Average Diluted Share $26M $27.2M $27.2M $27.5M $27.4M
 
EBITDA $26.8M $12.3M $12.1M $22.8M $35.7M
EBIT $18.5M $2.7M $2M $11.7M $25M
 
Revenue (Reported) $116.6M $116.9M $125.5M $129.1M $153.3M
Operating Income (Reported) $15.8M $6.8M $3.6M $2.8M $8.1M
Operating Income (Adjusted) $18.5M $2.7M $2M $11.7M $25M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $410.4M $446.2M $471.9M $513.4M $552.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $320.2M $353M $388.5M $431.6M $446.3M
Gross Profit $90.2M $93.2M $83.4M $81.8M $106M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $56M $61.9M $66.1M $75.6M $87.1M
Other Inc / (Exp) -$404K $6.3M $5.9M $37.6M $50.8M
Operating Expenses $48.3M $54.8M $66.5M $75.6M $87.1M
Operating Income $41.9M $38.3M $16.8M $6.1M $18.9M
 
Net Interest Expenses $5.5M $4.4M $7.5M $10.3M $10.2M
EBT. Incl. Unusual Items $36M $40.2M $15.2M $33.4M $59.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $10.3M $13.5M $1.3M $2.8M $11.2M
Net Income to Company $25.7M $26.7M $13.9M $30.6M $48.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $25.7M $26.7M $13.9M $30.6M $48.3M
 
Basic EPS (Cont. Ops) $1.00 $1.03 $0.52 $1.15 $1.79
Diluted EPS (Cont. Ops) $1.00 $1.01 $0.51 $1.12 $1.77
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $72.3M $81.2M $62.9M $88.8M $113.8M
EBIT $41.5M $44.6M $22.7M $43.7M $69.7M
 
Revenue (Reported) $410.4M $446.2M $471.9M $513.4M $552.3M
Operating Income (Reported) $41.9M $38.3M $16.8M $6.1M $18.9M
Operating Income (Adjusted) $41.5M $44.6M $22.7M $43.7M $69.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $310.4M $342.5M $355.3M $385M $416.8M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $242.2M $272.1M $292.4M $323.6M $335.3M
Gross Profit $68.2M $70.4M $63M $61.3M $81.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $40.9M $47.8M $49.5M $57.8M $65.9M
Other Inc / (Exp) -$1.3M -$909K $4.5M $27.6M $37.2M
Operating Expenses $33.3M $42.1M $49.5M $57.8M $65.9M
Operating Income $34.9M $28.2M $13.5M $3.6M $15.6M
 
Net Interest Expenses $3.9M $3.4M $5.9M $7.9M $7.6M
EBT. Incl. Unusual Items $29.8M $23.9M $12M $23.2M $45.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.7M $9.4M $3.3M $3.1M $8.2M
Net Income to Company $21.1M $14.5M $8.7M $20.1M $37M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $21.1M $14.5M $8.7M $20.1M $37M
 
Basic EPS (Cont. Ops) $0.82 $0.55 $0.32 $0.75 $1.37
Diluted EPS (Cont. Ops) $0.82 $0.55 $0.32 $0.73 $1.35
Weighted Average Basic Share $76.9M $80M $80.8M $80.8M $81.1M
Weighted Average Diluted Share $78.1M $81M $81.7M $82.2M $82.3M
 
EBITDA $57.4M $56.1M $47.4M $64.7M $85.4M
EBIT $33.6M $27.3M $17.9M $31.1M $52.8M
 
Revenue (Reported) $310.4M $342.5M $355.3M $385M $416.8M
Operating Income (Reported) $34.9M $28.2M $13.5M $3.6M $15.6M
Operating Income (Adjusted) $33.6M $27.3M $17.9M $31.1M $52.8M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $7.4M $1.9M $3.5M $1.5M $3.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $57.2M $65.2M $73.4M $84.2M $82.8M
Inventory $42.5M $46.6M $45M $62.1M $60.5M
Prepaid Expenses $7.2M $6.7M $7.6M $6.9M $8.1M
Other Current Assets -- -- -- -- --
Total Current Assets $132.6M $139.8M $153.2M $189.9M $183.2M
 
Property Plant And Equipment $91.9M $96.4M $104.6M $100.6M $100.5M
Long-Term Investments $1.2M $881K $585K $549K $518K
Goodwill $70M $89.3M $108.2M $111.2M $111M
Other Intangibles $54.2M $74.1M $94.3M $99.5M $103.9M
Other Long-Term Assets -- -- -- $3M $7.8M
Total Assets $352.3M $404.6M $461.4M $506.7M $515.7M
 
Accounts Payable $47.4M $59.4M $81.3M $94.5M $92.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.4M $5.1M $6.2M $6.1M $4.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $53.4M $70.9M $91M $112.1M $101.4M
 
Long-Term Debt $127.3M $131.1M $115.1M $121.7M $119.7M
Capital Leases -- -- -- -- --
Total Liabilities $229M $262.2M $254.4M $254.8M $240.9M
 
Common Stock $108.6M $109M $149.8M $149.8M $150.7M
Other Common Equity Adj -- -- -- -- --
Common Equity $123.3M $142.4M $207M $251.9M $274.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $123.3M $142.4M $207M $251.9M $274.8M
 
Total Liabilities and Equity $352.3M $404.6M $461.4M $506.7M $515.7M
Cash and Short Terms $7.4M $1.9M $3.5M $1.5M $3.3M
Total Debt $127.3M $131.1M $115.1M $121.7M $119.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $11.3M $10.3M $1.9M -- $5.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $61.7M $75.2M $76M $68.4M $104.6M
Inventory $44.2M $45.2M $60.2M $66.4M $71.1M
Prepaid Expenses $5.7M $8M $8.2M $10.5M $10.7M
Other Current Assets -- -- -- -- --
Total Current Assets $141.6M $158.5M $169.9M $170.2M $215.3M
 
Property Plant And Equipment $97.3M $100.6M $101.6M $99.9M $110.4M
Long-Term Investments $1M $654K $536K $585K $328K
Goodwill $78.7M $107.7M $110.4M $112.5M $118.6M
Other Intangibles $58.9M $94.6M $98.3M $102.2M $122.7M
Other Long-Term Assets -- -- -- -- $13.7M
Total Assets $380.9M $462M $481.4M $500.8M $605.5M
 
Accounts Payable $59.1M $88.2M $73M $74.8M $103.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4.8M $5.3M $6.7M $4.1M $5.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $66.6M $96M $82.9M $84.2M $115M
 
Long-Term Debt $117.6M $115.8M $136.7M $127M $149.7M
Capital Leases -- -- -- -- --
Total Liabilities $241.9M $257.6M $244.2M $224.7M $281.1M
 
Common Stock $108.6M $149M $149.8M $150.3M $151.8M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $139M $204.5M $237.2M $276.2M $324.4M
 
Total Liabilities and Equity $380.9M $462M $481.4M $500.8M $605.5M
Cash and Short Terms $11.3M $10.3M $1.9M -- $5.6M
Total Debt $117.6M $115.8M $136.7M $127M $149.7M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $22M $33.3M $19.7M $19.3M $31.4M
Depreciation & Amoritzation $27.1M $31.5M $39.6M $41M $45M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$21.6M -$6.6M -$1.4M -$4.3M -$315K
Change in Inventories $756K -$4.8M $2.6M -$15.7M $1.1M
Cash From Operations $29.3M $59.7M $56.5M $54.2M $64.6M
 
Capital Expenditures $25.8M $18.9M $34.8M $33.2M $38.1M
Cash Acquisitions -$12.5M -$42.7M -$25.8M -$15.1M -$14M
Cash From Investing -$38.3M -$61.7M -$60.6M -$48.4M -$52.1M
 
Dividends Paid (Ex Special Dividend) -$3.8M -$4.1M -$4.3M -$4.3M -$4.3M
Special Dividend Paid
Long-Term Debt Issued $14.3M $5.1M -- -- --
Long-Term Debt Repaid -$4.4M -$5.1M -$6.2M -$6.6M -$6.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$557K -$96K -$560K -$44K $248K
Cash From Financing $5.6M -$3.9M $6.4M -$7.7M -$10.9M
 
Beginning Cash (CF) $11.2M $7.4M $1.9M $3.5M $1.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.5M -$6M $2.3M -$1.9M $1.6M
Ending Cash (CF) $7.4M $1.9M $3.5M $1.5M $3.3M
 
Levered Free Cash Flow $3.5M $40.7M $21.7M $21M $26.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $13.2M -$618K -$155K $7.7M $18.2M
Depreciation & Amoritzation $8.3M $9.6M $10.1M $11.1M $10.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$6.3M -$2.4M -$7.1M -$12.9M -$25.4M
Change in Inventories $4.1M $2.1M -$4.9M $79K -$854K
Cash From Operations $20.6M $16.4M $10.7M $10.2M $10M
 
Capital Expenditures $6.2M $7.7M $8.8M $9.7M $15.6M
Cash Acquisitions $908K $2.6M -$14.3M -$1.8M -$18M
Cash From Investing -$5.3M -$5.1M -$23.1M -$11.5M -$33.6M
 
Dividends Paid (Ex Special Dividend) -$1M -$1.1M -$1.1M -$1.1M -$1.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$12.3M -$1.6M -$1.7M -$1.8M -$1.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$1K $1.1M $54K $58K -$41K
Cash From Financing -$15.9M -$10.2M $1.2M -$12.5M $26.3M
 
Beginning Cash (CF) $11.7M $9.1M $13.1M $13.6M $2.8M
Foreign Exchange Rate Adjustment $135K $56K -$49K $81K $9K
Additions / Reductions -$530K $1.1M -$11.2M -$13.7M $2.7M
Ending Cash (CF) $11.3M $10.3M $1.9M -- $5.6M
 
Levered Free Cash Flow $14.5M $8.7M $1.9M $557K -$5.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $25.7M $26.7M $13.9M $30.6M $48.3M
Depreciation & Amoritzation $30.8M $36.5M $40.2M $45.1M $44.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$197K -$8.9M $1.1M $4M -$26.5M
Change in Inventories -$512K -$708K -$13.4M -$6.2M $381K
Cash From Operations $71.2M $47.8M $38.6M $69.8M $64.6M
 
Capital Expenditures $21.5M $27.1M $36M $38.1M $49.3M
Cash Acquisitions -$22.9M -$45.1M -$16.3M -$13.7M -$23.8M
Cash From Investing -$44.3M -$72.2M -$52.3M -$51.7M -$73.1M
 
Dividends Paid (Ex Special Dividend) -$4.1M -$4.2M -$4.3M -$4.3M -$4.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$15.4M $5M -$6.4M -$7M -$5.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$247K $142K -$857K $159K $97K
Cash From Financing -$22.4M $24M $5.5M -$20M $14.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.5M -$386K -$8.2M -$2M $5.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $49.7M $20.7M $2.6M $31.7M $15.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $21.1M $14.5M $8.7M $20.1M $37M
Depreciation & Amoritzation $23.7M $28.8M $29.4M $33.5M $32.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $28K -$2.3M $193K $8.5M -$17.8M
Change in Inventories -$1.6M $2.4M -$13.6M -$4.2M -$4.9M
Cash From Operations $58.2M $46.4M $28.4M $44.1M $44M
 
Capital Expenditures $14.7M $22.9M $24M $28.9M $40.1M
Cash Acquisitions -$22.2M -$24.5M -$15.1M -$13.7M -$23.4M
Cash From Investing -$36.9M -$47.4M -$39.2M -$42.5M -$63.5M
 
Dividends Paid (Ex Special Dividend) -$3.1M -$3.2M -$3.2M -$3.2M -$3.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$14.8M -$4.7M -$4.8M -$5.3M -$4.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$12K $226K -$71K $132K -$19K
Cash From Financing -$17.9M $10.1M $9.2M -$3.1M $22M
 
Beginning Cash (CF) $30.3M $27.7M $26.9M $18.1M $12.8M
Foreign Exchange Rate Adjustment $384K -$691K -$171K $61K -$195K
Additions / Reductions $3.5M $9.1M -$1.5M -$1.5M $2.4M
Ending Cash (CF) $34.2M $36M $25.3M $16.7M $15M
 
Levered Free Cash Flow $43.5M $23.5M $4.4M $15.2M $3.9M

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

GET BETTER TRADE IDEAS

Popular

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Will American Tower Stock Recover?
Will American Tower Stock Recover?

The performance of the real estate investment trust, or REIT,…

Will Booking Holdings Stock Split?
Will Booking Holdings Stock Split?

Booking Holdings, the travel and technology company that owns brands…

Stock Ideas

Sell
42
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
59
Is NVDA Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 125x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
NARI alert for Jan 7

Inari Medical [NARI] is up 22.14% over the past day.

Buy
70
PDEX alert for Jan 7

Pro-Dex [PDEX] is down 6.97% over the past day.

Buy
52
ALCO alert for Jan 7

Alico [ALCO] is down 0.48% over the past day.

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

Show me the best stock