Financhill
Buy
68

PEY.TO Quote, Financials, Valuation and Earnings

Last price:
$23.08
Seasonality move :
2.53%
Day range:
$22.78 - $23.74
52-week range:
$14.57 - $23.74
Dividend yield:
5.7%
P/E ratio:
12.56x
P/S ratio:
4.69x
P/B ratio:
1.69x
Volume:
867.3K
Avg. volume:
980.7K
1-year change:
41.56%
Market cap:
$4.7B
Revenue:
$846.7M
EPS (TTM):
$1.84
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $378M $838.9M $1.5B $935.8M $846.7M
Revenue Growth (YoY) -17.12% 121.94% 74.48% -36.07% -9.52%
 
Cost of Revenues $346.7M $377.7M $543.5M $520.9M $661.5M
Gross Profit $31.2M $461.2M $920.2M $414.9M $185.2M
Gross Profit Margin 8.27% 54.97% 62.87% 44.33% 21.87%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.7M $6.2M $5.3M $10.6M $14.2M
Other Inc / (Exp) -$3.9M -$190.8M -$333.5M $64.6M $321.1M
Operating Expenses $12.8M $19.9M $22.5M $29M $43.5M
Operating Income $18.4M $441.3M $897.7M $385.8M $141.7M
 
Net Interest Expenses $58.9M $59M $47M $65.6M $97.7M
EBT. Incl. Unusual Items -$44.3M $191.4M $517.1M $384.8M $365.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$8.8M $39.2M $126.4M $92.2M $84.5M
Net Income to Company -$35.6M $152.2M $390.7M $292.6M $280.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$35.6M $152.2M $390.7M $292.6M $280.6M
 
Basic EPS (Cont. Ops) -$0.22 $0.92 $2.29 $1.64 $1.43
Diluted EPS (Cont. Ops) -$0.22 $0.89 $2.23 $1.62 $1.42
Weighted Average Basic Share $164.9M $166.1M $170.7M $178.9M $195.7M
Weighted Average Diluted Share $164.9M $170.1M $175M $180.3M $197.1M
 
EBITDA $265.2M $708.5M $1.2B $707.2M $528.8M
EBIT $18.4M $441.3M $897.7M $385.8M $141.7M
 
Revenue (Reported) $378M $838.9M $1.5B $935.8M $846.7M
Operating Income (Reported) $18.4M $441.3M $897.7M $385.8M $141.7M
Operating Income (Adjusted) $18.4M $441.3M $897.7M $385.8M $141.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $218.9M $374.5M $182.8M $180.8M $218.8M
Revenue Growth (YoY) 148.98% 71.12% -51.2% -1.06% 21.02%
 
Cost of Revenues $91.8M $152.7M $115.2M $158.4M $161.6M
Gross Profit $127.1M $221.8M $67.6M $22.4M $57.3M
Gross Profit Margin 58.08% 59.23% 36.99% 12.37% 26.16%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $961K $1.2M $2.1M $2.3M $4M
Other Inc / (Exp) -$73.1M -$92.1M $31M $79.2M --
Operating Expenses $2.5M $6.6M $6.1M $8.6M $10.2M
Operating Income $124.6M $215.2M $61.6M $13.8M $47M
 
Net Interest Expenses $13M $12.1M $15.4M $25M $18.4M
EBT. Incl. Unusual Items $38.5M $111.1M $77.2M $68M $119.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.2M $26.2M $19.7M $17M $28.4M
Net Income to Company $29.3M $84.9M $57.4M $51M $90.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $29.3M $84.9M $57.4M $51M $90.7M
 
Basic EPS (Cont. Ops) $0.18 $0.50 $0.33 $0.26 $0.45
Diluted EPS (Cont. Ops) $0.17 $0.48 $0.33 $0.26 $0.45
Weighted Average Basic Share $166.4M $171.2M $175.6M $196.1M $201.2M
Weighted Average Diluted Share $169.5M $175.1M $176.7M $197.1M $203.4M
 
EBITDA $187.7M $292.8M $137.4M $108.8M $145.7M
EBIT $124.6M $215.2M $61.6M $13.8M $47M
 
Revenue (Reported) $218.9M $374.5M $182.8M $180.8M $218.8M
Operating Income (Reported) $124.6M $215.2M $61.6M $13.8M $47M
Operating Income (Adjusted) $124.6M $215.2M $61.6M $13.8M $47M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $673M $1.4B $1B $891.1M $993.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $294.8M $520.8M $478.3M $666.5M $657.7M
Gross Profit $378.3M $843.8M $565.4M $224.6M $336M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.8M $4.9M $8M $14.2M $17M
Other Inc / (Exp) -$121.1M -$321.7M -$65.7M $316.6M --
Operating Expenses $12.2M $27.3M $23.1M $37.3M $49.4M
Operating Income $366.1M $816.6M $542.3M $187.3M $286.5M
 
Net Interest Expenses $64.8M $46.9M $51.3M $100.1M $82.1M
EBT. Incl. Unusual Items $193.3M $448M $425.2M $378M $484.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $46.8M $99M $107M $87.9M $113.6M
Net Income to Company $146.5M $348.9M $318.3M $290.1M $370.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $146.5M $348.9M $318.3M $290.1M $370.9M
 
Basic EPS (Cont. Ops) $0.89 $2.06 $1.83 $1.49 $1.86
Diluted EPS (Cont. Ops) $0.88 $2.00 $1.81 $1.49 $1.84
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $545.3M $1.1B $853.5M $565.5M $684.6M
EBIT $366.1M $816.6M $542.3M $187.3M $286.5M
 
Revenue (Reported) $673M $1.4B $1B $891.1M $993.7M
Operating Income (Reported) $366.1M $816.6M $542.3M $187.3M $286.5M
Operating Income (Adjusted) $366.1M $816.6M $542.3M $187.3M $286.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $554.8M $1.1B $660.6M $615.9M $763M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $273.8M $416.8M $351.7M $497.2M $493.4M
Gross Profit $281.1M $663.7M $309M $118.7M $269.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.2M $3.9M $6.7M $10.3M $13.2M
Other Inc / (Exp) -$118.8M -$249.6M $18.2M $270.2M $61.7M
Operating Expenses $9.3M $16.7M $17.4M $25.7M $31.6M
Operating Income $271.7M $647M $291.6M $93.1M $238M
 
Net Interest Expenses $47.1M $35M $39.3M $73.7M $58.1M
EBT. Incl. Unusual Items $105.8M $362.4M $270.5M $263.7M $383.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25.3M $85.1M $65.7M $61.4M $90.5M
Net Income to Company $80.5M $277.2M $204.8M $202.3M $292.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $80.5M $277.2M $204.8M $202.3M $292.7M
 
Basic EPS (Cont. Ops) $0.49 $1.63 $1.17 $1.04 $1.46
Diluted EPS (Cont. Ops) $0.48 $1.59 $1.16 $1.03 $1.45
Weighted Average Basic Share $496.9M $510.2M $525.2M $585.5M $600M
Weighted Average Diluted Share $505.4M $523.5M $529.6M $588.7M $606M
 
EBITDA $464.4M $874.5M $521.5M $379.8M $535.6M
EBIT $271.7M $647M $291.6M $93.1M $238M
 
Revenue (Reported) $554.8M $1.1B $660.6M $615.9M $763M
Operating Income (Reported) $271.7M $647M $291.6M $93.1M $238M
Operating Income (Adjusted) $271.7M $647M $291.6M $93.1M $238M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $9.3M $5.7M $11.9M $37.2M $13.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $52.5M $106.8M $184.2M $117.2M $113.8M
Inventory -- -- -- -- --
Prepaid Expenses $16.9M $19.7M $18.6M $53.2M --
Other Current Assets -- -- -- $53.2M $45.2M
Total Current Assets $82.7M $144.4M $218.6M $490.9M $394.5M
 
Property Plant And Equipment $3.5B $3.6B $3.8B $4.9B $5.1B
Long-Term Investments $6.5M -- $15M $128.5M $48.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $3.6B $3.8B $4B $5.5B $5.5B
 
Accounts Payable $87.3M $169M $215.6M $171.8M $160.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- $100M $57.9M $57.9M
Current Portion Of Capital Lease Obligations $1.1M $1.1M $1.3M $1.3M $936K
Other Current Liabilities $5M $61.1M $126.1M -- --
Total Current Liabilities $95.1M $239.6M $471.9M $279.9M $269.6M
 
Long-Term Debt $1.2B $1.1B $763.3M $1.3B $1.3B
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $2B $2B $2.8B $2.8B
 
Common Stock $1.6B $1.7B $1.7B $1.9B $2B
Other Common Equity Adj $4.6M -$54.8M -$83.9M $284.5M $184M
Common Equity $1.7B $1.8B $2.1B $2.7B $2.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.7B $1.8B $2.1B $2.7B $2.7B
 
Total Liabilities and Equity $3.6B $3.8B $4B $5.5B $5.5B
Cash and Short Terms $9.3M $5.7M $11.9M $37.2M $13.6M
Total Debt $1.2B $1.1B $864.5M $1.4B $1.4B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $13M $21M $217.1M $19.4M $52.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $100.7M $138.5M $78.5M $73.8M $82.2M
Inventory -- -- -- -- --
Prepaid Expenses $15.6M $16.7M $17.6M $56.7M --
Other Current Assets -- -- -- -- --
Total Current Assets $133.4M $180.9M $481.1M $423.8M $345.7M
 
Property Plant And Equipment $3.6B $3.8B $3.8B $5.1B $5.1B
Long-Term Investments -- -- $18.8M $99.5M $5.9M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $3.7B $3.9B $4.3B $5.6B $5.4B
 
Accounts Payable $148.4M $207.9M $100.6M $162.1M $170.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $50M -- $100M $122.8M --
Current Portion Of Capital Lease Obligations $1.2M $1.3M $1.3M $900K --
Other Current Liabilities $200.7M $289.1M $201.3M -- --
Total Current Liabilities $401.9M $507M $449M $330M $378M
 
Long-Term Debt $1.1B $939.2M $821.2M $1.2B $1.1B
Capital Leases -- -- -- -- --
Total Liabilities $2.2B $2.1B $2B $2.9B $2.7B
 
Common Stock $1.7B $1.7B $1.7B $2B $2B
Other Common Equity Adj -$186.7M -$245.7M $90M $256.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.6B $1.8B $2.3B $2.7B $2.8B
 
Total Liabilities and Equity $3.7B $3.9B $4.3B $5.6B $5.4B
Cash and Short Terms $13M $21M $217.1M $19.4M $52.1M
Total Debt $1.1B $940.5M $922.5M $1.4B $1.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$35.6M $152.2M $390.7M $292.6M $280.6M
Depreciation & Amoritzation $246.8M $267.2M $308.8M $321.4M $387.1M
Stock-Based Compensation $6.1M $6M $11.7M $15.2M $14.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $203.3M $458.1M $812M $641.9M $670.4M
 
Capital Expenditures $235.7M $365.1M $506.9M $411M $456.9M
Cash Acquisitions -- -- $22.2M $699.4M --
Cash From Investing -$232.6M -$351.4M -$516.9M -$1.1B -$432.2M
 
Dividends Paid (Ex Special Dividend) $16.5M $15M $102.2M $226.4M $257.9M
Special Dividend Paid
Long-Term Debt Issued $50M $49.5M -- $644M $75M
Long-Term Debt Repaid -$1.4M -$156.4M -$211.4M -$101.4M -$124.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $286K $247K $206K $163K $378K
Cash From Financing $32.4M -$110.3M -$288.9M $530.3M -$261.7M
 
Beginning Cash (CF) $9.3M $5.7M $11.9M $37.2M $13.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.1M -$3.6M $6.2M $25.3M -$23.5M
Ending Cash (CF) $12.4M $2.1M $18.1M $62.4M -$9.9M
 
Levered Free Cash Flow -$32.4M $93.1M $305.1M $230.8M $213.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $29.3M $84.9M $57.4M $51M $90.7M
Depreciation & Amoritzation $63.2M $77.6M $75.8M $95M $98.7M
Stock-Based Compensation $1.6M $2.9M $3.9M $3.8M $3.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $102M $205.5M -$61.9M $147.7M $226.1M
 
Capital Expenditures $90.2M $114.3M $94.2M $124.2M $122.7M
Cash Acquisitions -- $26.1M -- -- --
Cash From Investing -$69.2M -$140.9M -$149.5M -$119.4M -$104.8M
 
Dividends Paid (Ex Special Dividend) $1.7M $25.6M $57.8M $64.6M $66.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$25.3M $89.6M -$357K -$385K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $61K -$67K $201.3M $4.4M --
Cash From Financing -$23.3M -$65M $217.8M -$31.3M -$100.9M
 
Beginning Cash (CF) $13M $21M $217.1M $19.4M $52.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.5M -$388K $6.4M -$3.1M $20.4M
Ending Cash (CF) $22.5M $20.6M $223.5M $16.3M $72.5M
 
Levered Free Cash Flow $11.9M $91.2M -$156.1M $23.4M $103.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $146.5M $348.9M $318.3M $290.1M $370.9M
Depreciation & Amoritzation $179.3M $302M $311.2M $378.2M $398.1M
Stock-Based Compensation $5.4M $9.7M $14.6M $14.8M $14.7M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $360.8M $762.3M $470.4M $857.9M $805.6M
 
Capital Expenditures $324.4M $474.7M $439.5M $450.3M $449.3M
Cash Acquisitions -- $48.3M -$26.1M $699.4M --
Cash From Investing -$315M -$501.7M -$493.1M -$1.1B -$451M
 
Dividends Paid (Ex Special Dividend) $6.6M $86.4M $188.5M $256.6M $262.6M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$56.4M -$101.4M -$211.4M -$101.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $257K $98K $201.6M -$201M --
Cash From Financing -$54.7M -$252.6M $17.4M $212.7M -$321.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.9M $8M -$5.3M $3.6M $32.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $36.4M $287.6M $31M $407.7M $356.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $80.5M $277.2M $204.8M $202.3M $292.7M
Depreciation & Amoritzation $192.7M $227.5M $229.9M $286.7M $297.6M
Stock-Based Compensation $4.1M $7.8M $10.7M $10.3M $10.9M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $307.8M $612M $270.4M $486.5M $621.6M
 
Capital Expenditures $256.1M $365.8M $298.4M $337.6M $330M
Cash Acquisitions -- $48.3M -- -- --
Cash From Investing -$251.4M -$401.6M -$377.8M -$298M -$316.8M
 
Dividends Paid (Ex Special Dividend) $5M $76.3M $162.6M $192.9M $197.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$56M -$1.1M -$1.1M -$1.1M -$379K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $188K $39K $201.4M $255K $117K
Cash From Financing -$52.7M -$195.1M $111.2M -$206.3M -$266.4M
 
Beginning Cash (CF) $16.6M $46M $230.6M $75.3M $138.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.7M $15.3M $3.8M -$17.8M $38.4M
Ending Cash (CF) $20.3M $61.3M $234.4M $57.5M $176.6M
 
Levered Free Cash Flow $51.7M $246.2M -$27.9M $148.9M $291.6M

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

GET BETTER TRADE IDEAS

Popular

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…

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

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

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

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

Buy
81
Is GOOG Stock a Buy?

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

Alerts

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 64.82% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.13% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 4.56% over the past day.

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

Show me the best stock