Financhill
Sell
39

SJ.TO Quote, Financials, Valuation and Earnings

Last price:
$86.66
Seasonality move :
1.83%
Day range:
$86.60 - $88.46
52-week range:
$62.26 - $88.46
Dividend yield:
1.43%
P/E ratio:
14.21x
P/S ratio:
1.38x
P/B ratio:
2.30x
Volume:
116K
Avg. volume:
108K
1-year change:
20.98%
Market cap:
$4.8B
Revenue:
$3.5B
EPS (TTM):
$6.10
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.6B $2.8B $3.1B $3.3B $3.5B
Revenue Growth (YoY) 16.54% 7.8% 11.46% 8.29% 4.52%
 
Cost of Revenues $2.1B $2.3B $2.6B $2.6B $2.8B
Gross Profit $432M $445M $509M $673M $709M
Gross Profit Margin 16.94% 16.18% 16.61% 20.28% 20.44%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $125M $127M $157M $181M $206M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $111M $116M $142M $166M $191M
Operating Income $321M $329M $367M $507M $518M
 
Net Interest Expenses $25M $23M $33M $68M $88M
EBT. Incl. Unusual Items $284M $303M $326M $431M $415M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $74M $76M $85M $105M $96M
Net Income to Company $210M $227M $241M $326M $319M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $210M $227M $241M $326M $319M
 
Basic EPS (Cont. Ops) $3.12 $3.49 $3.93 $5.62 $5.66
Diluted EPS (Cont. Ops) $3.12 $3.49 $3.93 $5.62 $5.66
Weighted Average Basic Share $67.3M $65M $61.4M $58M $56.4M
Weighted Average Diluted Share $67.3M $65M $61.4M $58M $56.4M
 
EBITDA $397M $403M $456M $616M $648M
EBIT $321M $329M $367M $507M $518M
 
Revenue (Reported) $2.6B $2.8B $3.1B $3.3B $3.5B
Operating Income (Reported) $321M $329M $367M $507M $518M
Operating Income (Adjusted) $321M $329M $367M $507M $518M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $679M $842M $949M $915M $958M
Revenue Growth (YoY) -8.49% 24.01% 12.71% -3.58% 4.7%
 
Cost of Revenues $599M $706M $738M $730M $774M
Gross Profit $80M $136M $211M $185M $184M
Gross Profit Margin 11.78% 16.15% 22.23% 20.22% 19.21%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $30M $41M $48M $53M $51M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $28M $38M $44M $50M $47M
Operating Income $52M $98M $167M $135M $137M
 
Net Interest Expenses $5M $10M $17M $23M $18M
EBT. Incl. Unusual Items $46M $88M $149M $107M $117M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12M $23M $39M $27M $29M
Net Income to Company $34M $65M $110M $80M $88M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $34M $65M $110M $80M $88M
 
Basic EPS (Cont. Ops) $0.53 $1.07 $1.91 $1.42 $1.59
Diluted EPS (Cont. Ops) $0.52 $1.07 $1.91 $1.42 $1.59
Weighted Average Basic Share $64.7M $60.7M $57.7M $56.3M $55.2M
Weighted Average Diluted Share $64.7M $60.7M $57.7M $56.3M $55.3M
 
EBITDA $70M $119M $194M $167M $173M
EBIT $52M $98M $167M $135M $137M
 
Revenue (Reported) $679M $842M $949M $915M $958M
Operating Income (Reported) $52M $98M $167M $135M $137M
Operating Income (Adjusted) $52M $98M $167M $135M $137M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.7B $2.9B $3.3B $3.4B $3.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B $2.5B $2.7B $2.7B $2.8B
Gross Profit $464M $464M $646M $708M $685M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $127M $145M $181M $200M $206M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $115M $132M $164M $185M $191M
Operating Income $349M $332M $482M $523M $494M
 
Net Interest Expenses $22M $28M $58M $86M $75M
EBT. Incl. Unusual Items $322M $302M $413M $425M $439M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $83M $75M $107M $102M $100M
Net Income to Company $239M $227M $306M $323M $339M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $239M $227M $306M $323M $339M
 
Basic EPS (Cont. Ops) $3.65 $3.65 $5.25 $5.70 $6.10
Diluted EPS (Cont. Ops) $3.65 $3.65 $5.25 $5.70 $6.10
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $423M $415M $586M $650M $634M
EBIT $349M $332M $482M $523M $494M
 
Revenue (Reported) $2.7B $2.9B $3.3B $3.4B $3.5B
Operating Income (Reported) $349M $332M $482M $523M $494M
Operating Income (Adjusted) $349M $332M $482M $523M $494M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.2B $2.4B $2.6B $2.7B $2.8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $2B $2.1B $2.2B $2.2B
Gross Profit $383M $402M $539M $574M $551M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $95M $113M $137M $156M $156M
Other Inc / (Exp) -- -- -- -- $28M
Operating Expenses $87M $103M $125M $144M $145M
Operating Income $296M $299M $414M $430M $406M
 
Net Interest Expenses $17M $22M $47M $65M $52M
EBT. Incl. Unusual Items $277M $276M $363M $357M $381M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $72M $71M $93M $90M $94M
Net Income to Company $205M $205M $270M $267M $287M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $205M $205M $270M $267M $287M
 
Basic EPS (Cont. Ops) $3.14 $3.31 $4.64 $4.72 $5.17
Diluted EPS (Cont. Ops) $3.13 $3.31 $4.64 $4.72 $5.17
Weighted Average Basic Share $195.8M $186.3M $174.8M $169.7M $166.4M
Weighted Average Diluted Share $195.8M $186.3M $174.8M $169.7M $166.5M
 
EBITDA $350M $362M $492M $526M $512M
EBIT $296M $299M $414M $430M $406M
 
Revenue (Reported) $2.2B $2.4B $2.6B $2.7B $2.8B
Operating Income (Reported) $296M $299M $414M $430M $406M
Operating Income (Adjusted) $296M $299M $414M $430M $406M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents -- -- -- -- $50M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $193M $218M $270M $270M $246M
Inventory $1.1B $1.1B $1.2B $1.6B $1.8B
Prepaid Expenses -- -- -- -- --
Other Current Assets $36M $43M $58M $48M $42M
Total Current Assets $1.3B $1.4B $1.6B $1.9B $2.1B
 
Property Plant And Equipment $709M $767M $915M $1.2B $1.4B
Long-Term Investments -- $3M $29M $21M $21M
Goodwill $280M $341M $369M $375M $406M
Other Intangibles $115M $158M $171M $169M $170M
Other Long-Term Assets $3M $8M $6M $5M $8M
Total Assets $2.4B $2.7B $3.1B $3.7B $4.1B
 
Accounts Payable $55M $57M $157M $152M $127M
Accrued Expenses $61M -- -- -- --
Current Portion Of Long-Term Debt $11M $33M $1M $100M $1M
Current Portion Of Capital Lease Obligations $33M $35M $41M $54M $64M
Other Current Liabilities $18M $11M $9M $26M $3M
Total Current Liabilities $218M $242M $259M $384M $286M
 
Long-Term Debt $701M $810M $1.1B $1.5B $1.6B
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.2B $1.5B $2.1B $2.2B
 
Common Stock $214M $208M $194M $189M $188M
Other Common Equity Adj $80M $79M $171M $134M $255M
Common Equity $1.4B $1.4B $1.6B $1.7B $1.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.4B $1.6B $1.7B $1.9B
 
Total Liabilities and Equity $2.4B $2.7B $3.1B $3.7B $4.1B
Cash and Short Terms -- -- -- -- $50M
Total Debt $745M $878M $1.1B $1.6B $1.7B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- -- -- -- $69M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $284M $325M $400M $370M $398M
Inventory $1.1B $1.1B $1.4B $1.6B $1.6B
Prepaid Expenses -- -- -- -- --
Other Current Assets $43M $76M $67M $55M --
Total Current Assets $1.4B $1.5B $1.9B $2B $2.1B
 
Property Plant And Equipment $729M $863M $1.1B $1.3B $1.4B
Long-Term Investments -- $32M $30M $16M $12M
Goodwill $280M $368M $383M $382M --
Other Intangibles $119M $164M $173M $164M --
Other Long-Term Assets $6M $6M $5M $7M --
Total Assets $2.5B $2.9B $3.6B $3.9B $4B
 
Accounts Payable $214M $211M $242M $192M $172M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $33M $1M $103M $1M --
Current Portion Of Capital Lease Obligations $44M $41M $48M $60M --
Other Current Liabilities $11M $11M $19M $26M --
Total Current Liabilities $317M $272M $434M $298M $288M
 
Long-Term Debt $602M $893M $1.2B $1.5B $1.4B
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.4B $1.9B $2.1B $2B
 
Common Stock $210M $196M $189M $188M $188M
Other Common Equity Adj $81M $186M $22M $156M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.5B $1.6B $1.7B $1.8B $2.1B
 
Total Liabilities and Equity $2.5B $2.9B $3.6B $3.9B $4B
Cash and Short Terms -- -- -- -- $69M
Total Debt $679M $935M $1.4B $1.6B $1.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $210M $227M $241M $326M $319M
Depreciation & Amoritzation $76M $74M $89M $109M $130M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$32M -$19M -$43M -$9M $56M
Change in Inventories -$123M -$21M -$75M -$353M -$82M
Cash From Operations $178M $251M $255M $107M $408M
 
Capital Expenditures $55M $64M $108M $165M $143M
Cash Acquisitions -- $129M $46M $93M $4M
Cash From Investing -$54M -$193M -$154M -$258M -$137M
 
Dividends Paid (Ex Special Dividend) $40M $47M $49M $53M $63M
Special Dividend Paid
Long-Term Debt Issued $20M $372M $202M $395M $568M
Long-Term Debt Repaid -$43M -$276M -$74M -$51M -$636M
Repurchase of Common Stock $60M $108M $180M $142M $90M
Other Financing Activities -$1M $1M -- $2M --
Cash From Financing -$124M -$58M -$101M $151M -$221M
 
Beginning Cash (CF) -- -- -- -- $50M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- $50M
Ending Cash (CF) -- -- -- -- $100M
 
Levered Free Cash Flow $123M $187M $147M -$58M $265M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $34M $65M $110M $80M $88M
Depreciation & Amoritzation $18M $21M $27M $32M $36M
Stock-Based Compensation $68M -- -- -- --
Change in Accounts Receivable $69M $66M $25M $70M $14M
Change in Inventories $81M $56M -$48M $27M $71M
Cash From Operations $225M $193M $130M $186M $198M
 
Capital Expenditures $14M $23M $44M $38M $21M
Cash Acquisitions -- $8M $52M $4M $10M
Cash From Investing -$13M -$31M -$96M -$42M -$30M
 
Dividends Paid (Ex Special Dividend) $11M $12M $13M $15M $17M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$11M -$47M $36M -- --
Long-Term Debt Repaid -$163M -$45M -$13M -$100M --
Repurchase of Common Stock $27M $59M $45M $30M $20M
Other Financing Activities -- $1M $1M $1M --
Cash From Financing -$212M -$162M -$34M -$144M -$164M
 
Beginning Cash (CF) -- -- -- -- $69M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- $4M
Ending Cash (CF) -- -- -- -- $73M
 
Levered Free Cash Flow $211M $170M $86M $148M $177M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $239M $227M $306M $323M $339M
Depreciation & Amoritzation $74M $83M $104M $127M $140M
Stock-Based Compensation $68M -$68M -- -- --
Change in Accounts Receivable $59M -$22M -$63M $21M $13M
Change in Inventories -$125M $22M -$299M -$204M $104M
Cash From Operations $234M $279M $95M $283M $513M
 
Capital Expenditures $68M $85M $153M $153M $124M
Cash Acquisitions -- $137M $123M $12M $58M
Cash From Investing -$68M -$222M -$276M -$155M -$149M
 
Dividends Paid (Ex Special Dividend) $45M $49M $52M $60M $67M
Special Dividend Paid
Long-Term Debt Issued $297M $158M $390M $312M --
Long-Term Debt Repaid -$295M $4M -$14M -$280M --
Repurchase of Common Stock $123M $172M $143M $102M $80M
Other Financing Activities -- -- -- -- --
Cash From Financing -$166M -$57M $181M -$128M -$295M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- $69M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $166M $194M -$58M $130M $389M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $205M $205M $270M $267M $287M
Depreciation & Amoritzation $54M $63M $78M $96M $106M
Stock-Based Compensation $68M -- -- -- --
Change in Accounts Receivable -$75M -$78M -$98M -$68M -$111M
Change in Inventories $18M $61M -$163M -$14M $172M
Cash From Operations $257M $285M $125M $301M $406M
 
Capital Expenditures $44M $65M $110M $98M $79M
Cash Acquisitions -- $8M $85M $4M $58M
Cash From Investing -$44M -$73M -$195M -$92M -$104M
 
Dividends Paid (Ex Special Dividend) $35M $37M $40M $47M $51M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $277M $63M $251M $168M $78M
Long-Term Debt Repaid -$377M -$97M -$37M -$266M -$128M
Repurchase of Common Stock $78M $142M $105M $65M $55M
Other Financing Activities -- $1M $1M $1M --
Cash From Financing -$213M -$212M $70M -$209M -$283M
 
Beginning Cash (CF) -- -- -- -- $215M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- $19M
Ending Cash (CF) -- -- -- -- $234M
 
Levered Free Cash Flow $213M $220M $15M $203M $327M

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

GET BETTER TRADE IDEAS

Popular

Will Tesla Stock Go Up In 2026?
Will Tesla Stock Go Up In 2026?

EV giant Tesla (NASDAQ:TSLA) has, somewhat surprisingly, undershot the broader…

What Are the Best AI Power Stocks?
What Are the Best AI Power Stocks?

As the construction of AI infrastructure accelerates, the gap between…

Is IONQ The Best Quantum Stock to Buy?
Is IONQ The Best Quantum Stock to Buy?

Riding a wave of investor enthusiasm for the technology, quantum…

Stock Ideas

Sell
49
Is NVDA Stock a Buy?

Market Cap: $4.3T
P/E Ratio: 60x

Buy
53
Is AAPL Stock a Buy?

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

Buy
71
Is GOOG Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 38x

Alerts

Sell
39
SMX alert for Dec 16

SMX (Security Matters) Plc [SMX] is down 21.85% over the past day.

Sell
33
ZBIO alert for Dec 16

Zenas BioPharma, Inc. [ZBIO] is down 19.73% over the past day.

Sell
38
HUT alert for Dec 16

Hut 8 Corp. [HUT] is down 14.21% over the past day.

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

Show me the best stock