Financhill
Buy
54

STN.TO Quote, Financials, Valuation and Earnings

Last price:
$132.46
Seasonality move :
7.65%
Day range:
$131.37 - $133.42
52-week range:
$107.23 - $160.05
Dividend yield:
0.67%
P/E ratio:
31.04x
P/S ratio:
1.88x
P/B ratio:
4.65x
Volume:
297.2K
Avg. volume:
403.1K
1-year change:
7.73%
Market cap:
$15B
Revenue:
$7.5B
EPS (TTM):
$4.24
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $4.7B $4.6B $5.7B $6.5B $7.5B
Revenue Growth (YoY) -2.01% -3.24% 24.04% 14.13% 15.75%
 
Cost of Revenues $3B $2.8B $3.5B $4B $4.6B
Gross Profit $1.7B $1.7B $2.1B $2.5B $2.9B
Gross Profit Margin 35.98% 38.05% 37.59% 37.98% 38.36%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.4B $1.8B $2B $2.3B
Other Inc / (Exp) -$78M -$11.6M $7M $4.9M -$21.3M
Operating Expenses $1.4B $1.4B $1.7B $1.9B $2.2B
Operating Income $339M $334.8M $421.9M $530.1M $638M
 
Net Interest Expenses $58M $48.1M $78.8M $104.7M $118.6M
EBT. Incl. Unusual Items $204.7M $253.5M $315.2M $393.2M $452.7M
Earnings of Discontinued Ops. $12M -- -- -- --
Income Tax Expense $47.1M $54.6M $68.2M $76.7M $91.2M
Net Income to Company -- $200.7M $247M $316.5M $361.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $159.1M $200.7M $247M $316.5M $361.5M
 
Basic EPS (Cont. Ops) $1.53 $1.80 $2.23 $2.85 $3.17
Diluted EPS (Cont. Ops) $1.53 $1.80 $2.22 $2.85 $3.17
Weighted Average Basic Share $111.6M $111.2M $110.9M $111.2M $114.1M
Weighted Average Diluted Share $111.9M $111.6M $111.1M $111.2M $114.1M
 
EBITDA $567.8M $556.6M $705.4M $813.7M $956.6M
EBIT $339M $334.8M $421.9M $530.1M $638M
 
Revenue (Reported) $4.7B $4.6B $5.7B $6.5B $7.5B
Operating Income (Reported) $339M $334.8M $421.9M $530.1M $638M
Operating Income (Adjusted) $339M $334.8M $421.9M $530.1M $638M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.2B $1.5B $1.7B $1.9B $2.1B
Revenue Growth (YoY) -0.82% 26.1% 14.93% 13.95% 10.94%
 
Cost of Revenues $716.5M $916.9M $1B $1.2B $1.3B
Gross Profit $451.8M $556.3M $650.6M $742.3M $837.9M
Gross Profit Margin 38.67% 37.76% 38.42% 38.47% 39.15%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $353.2M $445.4M $490.8M $571.6M $616M
Other Inc / (Exp) $500K $700K -$3.2M -$11.6M --
Operating Expenses $348.6M $432.9M $476.8M $552.1M $604.1M
Operating Income $103.2M $123.4M $173.8M $190.2M $233.8M
 
Net Interest Expenses $11.1M $22.5M $26.2M $26.9M $28.5M
EBT. Incl. Unusual Items $87.8M $88.4M $130.4M $132.2M $198.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $18M $21.1M $29.1M $29M $48.8M
Net Income to Company $70M $68M $93.1M $99.5M $150M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $70M $68M $101.3M $103.2M $150M
 
Basic EPS (Cont. Ops) $0.63 $0.61 $0.91 $0.90 $1.32
Diluted EPS (Cont. Ops) $0.63 $0.61 $0.91 $0.90 $1.32
Weighted Average Basic Share $111.1M $110.7M $111M $114.1M $114.1M
Weighted Average Diluted Share $111.5M $110.9M $111M $114.1M $114.1M
 
EBITDA $158.4M $194.1M $244.3M $276M $323.8M
EBIT $103.2M $123.4M $173.8M $190.2M $233.8M
 
Revenue (Reported) $1.2B $1.5B $1.7B $1.9B $2.1B
Operating Income (Reported) $103.2M $123.4M $173.8M $190.2M $233.8M
Operating Income (Adjusted) $103.2M $123.4M $173.8M $190.2M $233.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $4.5B $5.3B $6.4B $7.1B $8B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.8B $3.3B $4B $4.4B $4.9B
Gross Profit $1.7B $2B $2.4B $2.7B $3.1B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.7B $1.9B $2.2B $2.4B
Other Inc / (Exp) -$48.7M -$29.1M $14.7M -$23M --
Operating Expenses $1.3B $1.7B $1.9B $2.1B $2.4B
Operating Income $359.2M $377.4M $552.7M $603.6M $748.2M
 
Net Interest Expenses $45.4M $67.1M $91.3M $100.8M $97M
EBT. Incl. Unusual Items $247.6M $242.6M $425.5M $430.2M $634M
Earnings of Discontinued Ops. $1.8M -- -- -- --
Income Tax Expense $50.6M $53.4M $97.8M $96.2M $150.5M
Net Income to Company -- $190.1M $319.5M $330.3M $483.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $199M $190.1M $327.7M $334M $483.5M
 
Basic EPS (Cont. Ops) $1.81 $1.71 $2.95 $2.94 $4.24
Diluted EPS (Cont. Ops) $1.80 $1.71 $2.95 $2.94 $4.24
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $575.1M $647.5M $840.4M $917.8M $1.1B
EBIT $359.2M $377.4M $552.7M $603.6M $748.2M
 
Revenue (Reported) $4.5B $5.3B $6.4B $7.1B $8B
Operating Income (Reported) $359.2M $377.4M $552.7M $603.6M $748.2M
Operating Income (Adjusted) $359.2M $377.4M $552.7M $603.6M $748.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $3.4B $4.2B $4.9B $5.5B $6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.1B $2.6B $3B $3.4B $3.6B
Gross Profit $1.3B $1.6B $1.9B $2.1B $2.4B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1B $1.3B $1.5B $1.7B $1.8B
Other Inc / (Exp) $12.6M -$3.5M $4.2M -$23.7M -$1.6M
Operating Expenses $1B $1.3B $1.4B $1.7B $1.8B
Operating Income $273.2M $315.8M $432.2M $480.3M $579.8M
 
Net Interest Expenses $33.6M $52.6M $70.7M $78.5M $71.1M
EBT. Incl. Unusual Items $237.5M $226.6M $327.7M $339.1M $507.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $55M $53.8M $73.5M $75.6M $122.4M
Net Income to Company $184.1M $173.5M $246M $259.8M $385.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $184.1M $173.5M $254.2M $263.5M $385.5M
 
Basic EPS (Cont. Ops) $1.66 $1.56 $2.29 $2.31 $3.38
Diluted EPS (Cont. Ops) $1.65 $1.56 $2.29 $2.31 $3.38
Weighted Average Basic Share $333.6M $333M $332.9M $342.2M $342.2M
Weighted Average Diluted Share $335.1M $333.6M $332.9M $342.2M $342.2M
 
EBITDA $435.2M $526.1M $646.7M $725.4M $828M
EBIT $273.2M $315.8M $432.2M $480.3M $579.8M
 
Revenue (Reported) $3.4B $4.2B $4.9B $5.5B $6B
Operating Income (Reported) $273.2M $315.8M $432.2M $480.3M $579.8M
Operating Income (Adjusted) $273.2M $315.8M $432.2M $480.3M $579.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $289.5M $193.9M $148.3M $352.9M $228.5M
Short Term Investments $34.7M $21.4M -- $15.8M $26.2M
Accounts Receivable, Net $1.1B $1.3B $1.7B $1.7B $2.1B
Inventory -- -- -- -- --
Prepaid Expenses $39.4M $45.8M $48.6M $53.8M $64.3M
Other Current Assets $7.4M $2.1M $10.2M $1.3M $1.3M
Total Current Assets $1.6B $1.7B $1.9B $2.3B $2.5B
 
Property Plant And Equipment $687.1M $710.2M $721.1M $710.4M $773.3M
Long-Term Investments $8.3M $7.4M $7.8M -- --
Goodwill $1.7B $2.2B $2B $2.1B $2.7B
Other Intangibles $182M $373.3M $320.4M $265.7M $427M
Other Long-Term Assets $12.7M $12.9M $224.6M $16.7M $16.3M
Total Assets $4.4B $5.2B $5.7B $5.8B $7B
 
Accounts Payable $217.6M $213.1M $300.6M $351.9M $447.6M
Accrued Expenses $81M $72.1M -- $74.6M $117.5M
Current Portion Of Long-Term Debt $46.6M $51M $23.2M $124M $175M
Current Portion Of Capital Lease Obligations $103.6M $123.9M $99M $101.3M $113.6M
Other Current Liabilities $14.3M $34.5M $36M $55M $53.5M
Total Current Liabilities $987.2M $1.2B $1.4B $1.6B $2B
 
Long-Term Debt $1.2B $1.7B $1.7B $1.5B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $2.5B $3.2B $3.4B $3.3B $4B
 
Common Stock $932.2M $972.4M $983.8M $1.3B $1.3B
Other Common Equity Adj $24.8M -$24.7M $117.3M $69.8M $297.9M
Common Equity $1.9B $2B $2.3B $2.5B $2.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $800K $500K $400K -- --
Total Equity $1.9B $2B $2.3B $2.5B $2.9B
 
Total Liabilities and Equity $4.4B $5.2B $5.7B $5.8B $7B
Cash and Short Terms $289.5M $193.9M $148.3M $352.9M $228.5M
Total Debt $1.3B $1.9B $1.9B $1.7B $2B
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $226.5M $138.7M $172M $262.5M $361.5M
Short Term Investments $27.6M $21.6M $8.7M $16.7M --
Accounts Receivable, Net $1.2B $1.7B $1.9B $2.1B $2.3B
Inventory -- -- -- -- --
Prepaid Expenses $32.5M $48M $50.5M $60M $71M
Other Current Assets $5.1M $1M $1.2M $1.3M --
Total Current Assets $1.6B $2B $2.3B $2.6B $2.9B
 
Property Plant And Equipment $656.3M $697.3M $720M $779M $874.1M
Long-Term Investments $7.5M $7M -- -- --
Goodwill $1.7B $2.3B $2.4B $2.6B --
Other Intangibles $199.5M $335M $291.2M $437.6M --
Other Long-Term Assets $11.4M $13.6M $16.4M $18.3M --
Total Assets $4.5B $5.6B $6.1B $6.9B $8.1B
 
Accounts Payable $583.2M $727.5M $855.8M $987.4M $1.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt $199.4M $43.6M $148M $180.4M --
Current Portion Of Capital Lease Obligations $100.7M $101.3M $102M $110M --
Other Current Liabilities $29M $36.1M $43.6M $43.7M --
Total Current Liabilities $1.2B $1.3B $1.6B $1.9B $2.3B
 
Long-Term Debt $979.9M $1.9B $1.7B $2B $2.3B
Capital Leases -- -- -- -- --
Total Liabilities $2.4B $3.4B $3.6B $4.2B $4.9B
 
Common Stock $965.7M $981.4M $993.5M $1.3B $1.3B
Other Common Equity Adj -$9.3M $106.6M $126.2M $160.1M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $500K $400K -- -- --
Total Equity $2B $2.2B $2.5B $2.7B $3.2B
 
Total Liabilities and Equity $4.5B $5.6B $6.1B $6.9B $8.1B
Cash and Short Terms $226.5M $138.7M $172M $262.5M $361.5M
Total Debt $1.3B $2B $2B $2.3B $2.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- $200.7M $247M $316.5M $361.5M
Depreciation & Amoritzation -- $221.8M $283.5M $283.6M $318.6M
Stock-Based Compensation -- $46.7M $26M $60.1M $43M
Change in Accounts Receivable -- -$97.4M -$339.2M -$120.1M -$167.5M
Change in Inventories -- -- -- -- --
Cash From Operations $603.8M $397M $304.3M $520M $603.1M
 
Capital Expenditures $34.2M $50.6M $74.9M $100.6M $99M
Cash Acquisitions $50.6M $702.5M $50.4M $75.6M $555M
Cash From Investing -$102M -$764.8M -$73.8M -$201.7M -$605M
 
Dividends Paid (Ex Special Dividend) $68M $72.3M $78.2M $84.9M $94M
Special Dividend Paid
Long-Term Debt Issued $297.9M $544.7M -- $348.8M $175M
Long-Term Debt Repaid -$620.7M -$186.4M -$236.6M -$650.3M -$233.1M
Repurchase of Common Stock $80.3M $50.7M $65.3M -- --
Other Financing Activities -- -- -- -$700K --
Cash From Financing -$412.6M $276.5M -$296.7M -$109.3M -$152.1M
 
Beginning Cash (CF) $289.5M $193.9M $148.3M $352.9M $228.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $80.8M -$98.1M -$38.4M $204.6M -$124.4M
Ending Cash (CF) $361.9M $89M $137.7M $553.1M $133.7M
 
Levered Free Cash Flow $569.6M $346.4M $229.4M $419.4M $504.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $70M $68M $93.1M $99.5M $150M
Depreciation & Amoritzation $55.2M $70.7M $70.5M $85.8M $90M
Stock-Based Compensation $10.7M $10.6M $12.6M $4.6M $8.3M
Change in Accounts Receivable -$71.6M -$127.2M -$76.9M -$149.2M -$129.7M
Change in Inventories -- -- -- -- --
Cash From Operations $101M $93.1M $193.2M $159.1M $315.9M
 
Capital Expenditures $17.2M $20.1M $39.9M $35.1M $14.3M
Cash Acquisitions $3.3M -- -- -- $417.1M
Cash From Investing -$27.7M -$44.7M -$46.5M -$32.7M -$430.8M
 
Dividends Paid (Ex Special Dividend) $18.3M $19.9M $21.6M $23.9M $25.7M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$10M -$196.5M -- $457M --
Long-Term Debt Repaid -$47.8M -$38.6M -$242.4M -$17.9M --
Repurchase of Common Stock -- -- -$10M -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$71.3M -$109.2M -$204.6M -$83.2M $123.8M
 
Beginning Cash (CF) $226.5M $138.7M $172M $262.5M $361.5M
Foreign Exchange Rate Adjustment $9.8M $30.3M $2.1M $1.1M $8.1M
Additions / Reductions $11.8M -$30.5M -$55.8M $44.3M $17M
Ending Cash (CF) $248.1M $138.5M $118.3M $307.9M $386.6M
 
Levered Free Cash Flow $83.8M $73M $153.3M $124M $301.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- $190.1M $319.5M $330.3M $483.5M
Depreciation & Amoritzation -- $270.1M $287.7M $314.2M $321.7M
Stock-Based Compensation -- $36.8M $48M $50M $44.8M
Change in Accounts Receivable -- -$283.6M -$299.6M -$146.1M $19.3M
Change in Inventories -- -- -- -- --
Cash From Operations $467.5M $256.8M $470.5M $535.6M $857.4M
 
Capital Expenditures $44.5M $61.4M $110.5M $116.2M $52.5M
Cash Acquisitions $88.9M $711.8M $78.4M $555M $453.9M
Cash From Investing -$139M -$739.5M -$192.4M -$632M -$511.5M
 
Dividends Paid (Ex Special Dividend) $71.3M $76.6M $83.3M $91.7M $99.2M
Special Dividend Paid
Long-Term Debt Issued $297.9M $544.7M $348.8M $457M --
Long-Term Debt Repaid -$461.1M -$191.8M -$423.8M -$483.2M --
Repurchase of Common Stock $97.6M $65.3M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$293.2M $377.9M -$236.8M $179.7M -$257.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.8M -$73.6M $33.3M $90.5M $99M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $423M $195.4M $360M $419.4M $804.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $184.1M $173.5M $246M $259.8M $385.5M
Depreciation & Amoritzation $162M $210.3M $214.5M $245.1M $248.2M
Stock-Based Compensation $28.1M $18.2M $40.2M $30.1M $31.9M
Change in Accounts Receivable -$115.1M -$301.3M -$261.7M -$287.7M -$100.9M
Change in Inventories -- -- -- -- --
Cash From Operations $234.9M $94.7M $260.9M $276.5M $550.6M
 
Capital Expenditures $35.5M $46.3M $81.9M $95.9M $49.4M
Cash Acquisitions $38.3M $47.6M $75.6M $555M $453.9M
Cash From Investing -$81.6M -$56.3M -$174.9M -$605.2M -$511.7M
 
Dividends Paid (Ex Special Dividend) $53.9M $58.2M $63.3M $70.1M $75.3M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $348.8M $457M $55M
Long-Term Debt Repaid -$151.5M -$156.9M -$344.1M -$177M -$84.9M
Repurchase of Common Stock $50.7M $65.3M -- -- --
Other Financing Activities -- -- -$700K -- --
Cash From Financing -$220.6M -$119.2M -$59.3M $229.7M $104.5M
 
Beginning Cash (CF) $685.2M $500.1M $531.7M $680.2M $960M
Foreign Exchange Rate Adjustment -$5.2M $32.8M -$3M $8.6M -$10.4M
Additions / Reductions -$72.5M -$48M $23.7M -$90.4M $133M
Ending Cash (CF) $607.5M $484.9M $552.4M $598.4M $1.1B
 
Levered Free Cash Flow $199.4M $48.4M $179M $180.6M $501.2M

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 59.64% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 9.18% over the past day.

Sell
13
PSN alert for Dec 8

Parsons Corp. [PSN] is down 5.19% over the past day.

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

Show me the best stock