Financhill
Sell
38

SJ.TO Quote, Financials, Valuation and Earnings

Last price:
$95.20
Seasonality move :
11.08%
Day range:
$93.03 - $95.70
52-week range:
$62.26 - $101.31
Dividend yield:
1.3%
P/E ratio:
15.67x
P/S ratio:
1.51x
P/B ratio:
2.57x
Volume:
127.4K
Avg. volume:
148.4K
1-year change:
32.53%
Market cap:
$5.2B
Revenue:
$3.5B
EPS (TTM):
$6.08
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.8B $3.1B $3.3B $3.5B $3.5B
Revenue Growth (YoY) 7.8% 11.46% 8.29% 4.52% 0.66%
 
Cost of Revenues $2.3B $2.6B $2.6B $2.8B $2.8B
Gross Profit $445M $509M $673M $709M $689M
Gross Profit Margin 16.18% 16.61% 20.28% 20.44% 19.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $127M $157M $181M $206M $213M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $116M $142M $166M $191M $197M
Operating Income $329M $367M $507M $518M $492M
 
Net Interest Expenses $23M $33M $68M $88M $69M
EBT. Incl. Unusual Items $303M $326M $431M $415M $447M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $76M $85M $105M $96M $110M
Net Income to Company $227M $241M $326M $319M $337M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $227M $241M $326M $319M $337M
 
Basic EPS (Cont. Ops) $3.49 $3.93 $5.62 $5.66 $6.09
Diluted EPS (Cont. Ops) $3.49 $3.93 $5.62 $5.66 $6.09
Weighted Average Basic Share $65M $61.4M $58M $56.4M $55.3M
Weighted Average Diluted Share $65M $61.4M $58M $56.4M $55.4M
 
EBITDA $403M $456M $616M $648M $637M
EBIT $329M $367M $507M $518M $492M
 
Revenue (Reported) $2.8B $3.1B $3.3B $3.5B $3.5B
Operating Income (Reported) $329M $367M $507M $518M $492M
Operating Income (Adjusted) $329M $367M $507M $518M $492M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $545M $665M $688M $730M $727M
Revenue Growth (YoY) 2.25% 22.02% 3.46% 6.11% -0.41%
 
Cost of Revenues $483M $558M $554M $596M $589M
Gross Profit $62M $107M $134M $134M $138M
Gross Profit Margin 11.38% 16.09% 19.48% 18.36% 18.98%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $32M $44M $44M $50M $57M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $29M $39M $41M $46M $52M
Operating Income $33M $68M $93M $88M $86M
 
Net Interest Expenses $6M $11M $21M $23M $17M
EBT. Incl. Unusual Items $26M $50M $68M $58M $66M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4M $14M $12M $6M $16M
Net Income to Company $22M $36M $56M $52M $50M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $22M $36M $56M $52M $50M
 
Basic EPS (Cont. Ops) $0.35 $0.61 $0.98 $0.93 $0.91
Diluted EPS (Cont. Ops) $0.35 $0.61 $0.98 $0.93 $0.91
Weighted Average Basic Share $63.8M $59.4M $57.1M $55.9M $54.9M
Weighted Average Diluted Share $63.8M $59.4M $57.1M $55.9M $54.9M
 
EBITDA $53M $94M $124M $122M $125M
EBIT $33M $68M $93M $88M $86M
 
Revenue (Reported) $545M $665M $688M $730M $727M
Operating Income (Reported) $33M $68M $93M $88M $86M
Operating Income (Adjusted) $33M $68M $93M $88M $86M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.8B $3.1B $3.3B $3.5B $3.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B $2.6B $2.6B $2.8B $2.8B
Gross Profit $445M $509M $673M $708M $689M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $127M $157M $181M $206M $213M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $116M $142M $166M $190M $197M
Operating Income $329M $367M $507M $518M $492M
 
Net Interest Expenses $23M $33M $68M $88M $69M
EBT. Incl. Unusual Items $303M $326M $431M $415M $447M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $76M $85M $105M $96M $110M
Net Income to Company $227M $241M $326M $319M $337M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $227M $241M $326M $319M $337M
 
Basic EPS (Cont. Ops) $3.48 $3.91 $5.62 $5.65 $6.08
Diluted EPS (Cont. Ops) $3.48 $3.91 $5.62 $5.65 $6.08
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $403M $456M $616M $648M $637M
EBIT $329M $367M $507M $518M $492M
 
Revenue (Reported) $2.8B $3.1B $3.3B $3.5B $3.5B
Operating Income (Reported) $329M $367M $507M $518M $492M
Operating Income (Adjusted) $329M $367M $507M $518M $492M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Revenue $3.1B $3.3B $3.5B $3.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.6B $2.6B $2.8B $2.8B --
Gross Profit $509M $673M $708M $689M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $157M $181M $206M $213M --
Other Inc / (Exp) -- -- -- $28M --
Operating Expenses $142M $166M $190M $197M --
Operating Income $367M $507M $518M $492M --
 
Net Interest Expenses $33M $68M $88M $69M --
EBT. Incl. Unusual Items $326M $431M $415M $447M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $85M $105M $96M $110M --
Net Income to Company $241M $326M $319M $337M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $241M $326M $319M $337M --
 
Basic EPS (Cont. Ops) $3.91 $5.62 $5.65 $6.08 --
Diluted EPS (Cont. Ops) $3.91 $5.62 $5.65 $6.08 --
Weighted Average Basic Share $245.7M $231.9M $225.6M $221.4M --
Weighted Average Diluted Share $245.7M $231.9M $225.6M $221.5M --
 
EBITDA $456M $616M $648M $637M --
EBIT $367M $507M $518M $492M --
 
Revenue (Reported) $3.1B $3.3B $3.5B $3.5B --
Operating Income (Reported) $367M $507M $518M $492M --
Operating Income (Adjusted) $367M $507M $518M $492M --
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents -- -- -- $50M $44M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $218M $270M $270M $246M $237M
Inventory $1.1B $1.2B $1.6B $1.8B $1.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $43M $58M $48M $42M --
Total Current Assets $1.4B $1.6B $1.9B $2.1B $2B
 
Property Plant And Equipment $767M $915M $1.2B $1.4B $1.4B
Long-Term Investments $3M $29M $21M $21M $9M
Goodwill $341M $369M $375M $406M --
Other Intangibles $158M $171M $169M $170M --
Other Long-Term Assets $8M $6M $5M $8M --
Total Assets $2.7B $3.1B $3.7B $4.1B $4.1B
 
Accounts Payable $57M $157M $152M $127M $112M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $33M $1M $100M $1M --
Current Portion Of Capital Lease Obligations $35M $41M $54M $64M --
Other Current Liabilities $11M $9M $26M $3M --
Total Current Liabilities $242M $259M $384M $286M $273M
 
Long-Term Debt $810M $1.1B $1.5B $1.6B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.5B $2.1B $2.2B $2.1B
 
Common Stock $208M $194M $189M $188M $187M
Other Common Equity Adj $79M $171M $134M $255M --
Common Equity $1.4B $1.6B $1.7B $1.9B $2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.6B $1.7B $1.9B $2B
 
Total Liabilities and Equity $2.7B $3.1B $3.7B $4.1B $4.1B
Cash and Short Terms -- -- -- $50M $44M
Total Debt $878M $1.1B $1.6B $1.7B $1.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Cash and Equivalents -- -- -- $50M $44M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $218M $270M $270M $246M $237M
Inventory $1.1B $1.2B $1.6B $1.8B $1.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $43M $58M $48M $42M --
Total Current Assets $1.4B $1.6B $1.9B $2.1B $2B
 
Property Plant And Equipment $767M $915M $1.2B $1.4B $1.4B
Long-Term Investments $3M $29M $21M $21M $9M
Goodwill $341M $369M $375M $406M --
Other Intangibles $158M $171M $169M $170M --
Other Long-Term Assets $8M $6M $5M $8M --
Total Assets $2.7B $3.1B $3.7B $4.1B $4.1B
 
Accounts Payable $57M $201M $204M $180M $153M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $33M $1M $100M $1M --
Current Portion Of Capital Lease Obligations $35M $41M $54M $64M --
Other Current Liabilities $11M $9M $26M $3M --
Total Current Liabilities $242M $259M $384M $286M $273M
 
Long-Term Debt $810M $1.1B $1.5B $1.6B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $1.2B $1.5B $2.1B $2.2B $2.1B
 
Common Stock $208M $194M $189M $188M $187M
Other Common Equity Adj $79M $171M $134M $255M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.4B $1.6B $1.7B $1.9B $2B
 
Total Liabilities and Equity $2.7B $3.1B $3.7B $4.1B $4.1B
Cash and Short Terms -- -- -- $50M $44M
Total Debt $878M $1.1B $1.6B $1.7B $1.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $227M $241M $326M $319M $337M
Depreciation & Amoritzation $74M $89M $109M $130M $145M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$19M -$43M -$9M $56M $30M
Change in Inventories -$21M -$75M -$353M -$82M $85M
Cash From Operations $251M $255M $107M $408M $557M
 
Capital Expenditures $64M $108M $165M $143M $112M
Cash Acquisitions $129M $46M $93M $4M $262M
Cash From Investing -$193M -$154M -$258M -$137M -$337M
 
Dividends Paid (Ex Special Dividend) $47M $49M $53M $63M $68M
Special Dividend Paid
Long-Term Debt Issued $372M $202M $395M $568M --
Long-Term Debt Repaid -$276M -$74M -$51M -$636M --
Repurchase of Common Stock $108M $180M $142M $90M $90M
Other Financing Activities $1M -- $2M -- --
Cash From Financing -$58M -$101M $151M -$221M -$226M
 
Beginning Cash (CF) -- -- -- $50M $44M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $50M -$6M
Ending Cash (CF) -- -- -- $100M $38M
 
Levered Free Cash Flow $187M $147M -$58M $265M $445M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $22M $36M $56M $52M $50M
Depreciation & Amoritzation $20M $26M $31M $34M $39M
Stock-Based Compensation -$68M -- -- -- --
Change in Accounts Receivable $56M $35M $89M $124M $141M
Change in Inventories -$39M -$136M -$190M -$68M -$87M
Cash From Operations -$6M -$30M -$18M $107M $151M
 
Capital Expenditures $20M $43M $55M $45M $33M
Cash Acquisitions $129M $38M $8M -- $204M
Cash From Investing -$149M -$81M -$63M -$45M -$233M
 
Dividends Paid (Ex Special Dividend) $12M $12M $13M $16M $17M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $95M $139M $144M $400M --
Long-Term Debt Repaid $101M $23M -$14M -$370M --
Repurchase of Common Stock $30M $38M $37M $25M $35M
Other Financing Activities -- -$1M $1M -$1M --
Cash From Financing $155M $111M $81M -$12M $57M
 
Beginning Cash (CF) -- -- -- $50M $44M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $50M -$25M
Ending Cash (CF) -- -- -- $100M $19M
 
Levered Free Cash Flow -$26M -$73M -$73M $62M $118M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $227M $241M $326M $319M $337M
Depreciation & Amoritzation $74M $89M $109M $130M $145M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$19M -$43M -$9M $56M $30M
Change in Inventories -$21M -$75M -$353M -$82M $85M
Cash From Operations $251M $255M $107M $408M $557M
 
Capital Expenditures $64M $108M $165M $143M $112M
Cash Acquisitions $129M $46M $93M $4M $262M
Cash From Investing -$193M -$154M -$258M -$137M -$337M
 
Dividends Paid (Ex Special Dividend) $47M $49M $53M $63M $68M
Special Dividend Paid
Long-Term Debt Issued $372M $202M $395M $568M --
Long-Term Debt Repaid -$276M -$74M -$51M -$636M --
Repurchase of Common Stock $108M $180M $142M $90M $90M
Other Financing Activities -- -- $2M -- --
Cash From Financing -$58M -$101M $151M -$221M -$226M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $50M -$6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $187M $147M -$58M $265M $445M
Period Ending 2022-12-31 2023-12-31 2024-12-31 2025-12-31 2026-12-31
Net Income to Stockholders $241M $326M $319M $337M --
Depreciation & Amoritzation $89M $109M $130M $145M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$43M -$9M $56M $30M --
Change in Inventories -$75M -$353M -$82M $85M --
Cash From Operations $255M $107M $408M $557M --
 
Capital Expenditures $108M $165M $143M $112M --
Cash Acquisitions $46M $93M $4M $262M --
Cash From Investing -$154M -$258M -$137M -$337M --
 
Dividends Paid (Ex Special Dividend) $49M $53M $63M $68M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $202M $395M $568M $78M --
Long-Term Debt Repaid -$74M -$51M -$636M -$128M --
Repurchase of Common Stock $180M $142M $90M $90M --
Other Financing Activities -- $2M -- -- --
Cash From Financing -$101M $151M -$221M -$226M --
 
Beginning Cash (CF) -- -- $50M $259M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $50M -$6M --
Ending Cash (CF) -- -- $100M $253M --
 
Levered Free Cash Flow $147M -$58M $265M $445M --

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

GET BETTER TRADE IDEAS

Popular

Is Celestica The Best AI Stock to Buy Now?
Is Celestica The Best AI Stock to Buy Now?

Technology and hardware business Celestica (NYSE:CLS) has seen massive upward…

Will AI Disrupt SaaS Software Stocks?
Will AI Disrupt SaaS Software Stocks?

Since January 28th, software stocks in the United States have…

Why Is Meta Stock Going Higher?
Why Is Meta Stock Going Higher?

Over the last five days, shares of Instagram and Facebook…

Stock Ideas

Sell
47
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 37x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 35x

Sell
34
Is GOOGL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 28x

Alerts

Sell
46
ZD alert for Mar 4

Ziff Davis, Inc. [ZD] is up 3.64% over the past day.

Buy
54
KORU alert for Mar 4

Direxion Daily MSCI South Korea Bull 3X Shares [KORU] is up 5.43% over the past day.

Sell
40
PSIX alert for Mar 4

Power Solutions International, Inc. [PSIX] is down 1.4% over the past day.

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

Show me the best stock