Financhill
Sell
33

SAIA Quote, Financials, Valuation and Earnings

Last price:
$354.03
Seasonality move :
6.9%
Day range:
$347.13 - $360.20
52-week range:
$347.11 - $624.55
Dividend yield:
0%
P/E ratio:
26.18x
P/S ratio:
2.95x
P/B ratio:
4.07x
Volume:
638K
Avg. volume:
532K
1-year change:
-39.93%
Market cap:
$9.4B
Revenue:
$3.2B
EPS (TTM):
$13.51
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.8B $2.3B $2.8B $2.9B $3.2B
Revenue Growth (YoY) 1.99% 25.59% 21.99% 3.2% 11.37%
 
Cost of Revenues $1.5B $1.8B $2.2B $2.3B $2.6B
Gross Profit $283.8M $451.7M $591M $598.9M $644.4M
Gross Profit Margin 15.58% 19.74% 21.17% 20.79% 20.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $49.8M $61.3M $56.6M $68M $77.6M
Other Inc / (Exp) $1.1M $833K -$46K $2.1M $1.7M
Operating Expenses $103.5M $116.5M $120.5M $138.4M $162.3M
Operating Income $180.3M $335.1M $470.5M $460.5M $482.2M
 
Net Interest Expenses $5.2M $3.2M $2.4M -- $7.9M
EBT. Incl. Unusual Items $176.3M $332.8M $468M $466.2M $476M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $37.9M $79.5M $110.6M $111.4M $113.9M
Net Income to Company $138.3M $253.2M $357.4M $354.9M $362.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $138.3M $253.2M $357.4M $354.9M $362.1M
 
Basic EPS (Cont. Ops) $5.29 $9.62 $13.48 $13.32 $13.57
Diluted EPS (Cont. Ops) $5.20 $9.48 $13.40 $13.26 $13.51
Weighted Average Basic Share $26.1M $26.3M $26.5M $26.6M $26.7M
Weighted Average Diluted Share $26.6M $26.7M $26.7M $26.8M $26.8M
 
EBITDA $316.1M $477.7M $627.9M $647.6M $695M
EBIT $181.5M $336M $470.7M $468.8M $484.9M
 
Revenue (Reported) $1.8B $2.3B $2.8B $2.9B $3.2B
Operating Income (Reported) $180.3M $335.1M $470.5M $460.5M $482.2M
Operating Income (Adjusted) $181.5M $336M $470.7M $468.8M $484.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $476.5M $617.1M $655.7M $751.1M $789M
Revenue Growth (YoY) 7.54% 29.51% 6.26% 14.55% 5.04%
 
Cost of Revenues $403.6M $486.8M $532.5M $601.3M $641.5M
Gross Profit $72.9M $130.3M $123.3M $149.9M $147.5M
Gross Profit Margin 15.3% 21.11% 18.8% 19.95% 18.7%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $9.1M $17M $15.7M $18.9M $22.1M
Other Inc / (Exp) -$1M -$3.8M $1.2M $722K $155K
Operating Expenses $20.7M $28.8M $30.6M $37.2M $46M
Operating Income $52.2M $101.5M $92.7M $112.7M $101.5M
 
Net Interest Expenses $1M $738K $587K -- $2.8M
EBT. Incl. Unusual Items $50.2M $96.9M $93.3M $115.6M $98.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.9M $23.2M $22.4M $26.4M $22.7M
Net Income to Company $40.2M $73.8M $70.9M $89.2M $76.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $40.2M $73.8M $70.9M $89.2M $76.1M
 
Basic EPS (Cont. Ops) $1.54 $2.80 $2.67 $3.35 $2.85
Diluted EPS (Cont. Ops) $1.51 $2.76 $2.65 $3.33 $2.84
Weighted Average Basic Share $26.2M $26.3M $26.6M $26.7M $26.7M
Weighted Average Diluted Share $26.7M $26.7M $26.7M $26.8M $26.9M
 
EBITDA $85.4M $133.6M $133.6M $162.2M $155.8M
EBIT $51.2M $97.7M $93.9M $116.5M $101.8M
 
Revenue (Reported) $476.5M $617.1M $655.7M $751.1M $789M
Operating Income (Reported) $52.2M $101.5M $92.7M $112.7M $101.5M
Operating Income (Adjusted) $51.2M $97.7M $93.9M $116.5M $101.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.8B $2.3B $2.8B $2.9B $3.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.5B $1.8B $2.2B $2.3B $2.6B
Gross Profit $283.8M $451.7M $591M $598.9M $644.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $49.8M $61.3M $56.6M $68M $77.6M
Other Inc / (Exp) $1.1M $833K -$39K $2.1M $1.7M
Operating Expenses $103.5M $116.5M $120.5M $138.4M $162.3M
Operating Income $180.3M $335.1M $470.5M $460.5M $482.2M
 
Net Interest Expenses $5.2M $3.2M $2.4M -- $7.9M
EBT. Incl. Unusual Items $176.3M $332.8M $468M $466.2M $476M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $37.9M $79.5M $110.6M $111.4M $113.9M
Net Income to Company $138.3M $253.2M $357.4M $354.9M $362.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $138.3M $253.2M $357.4M $354.9M $362.1M
 
Basic EPS (Cont. Ops) $5.30 $9.62 $13.49 $13.33 $13.56
Diluted EPS (Cont. Ops) $5.20 $9.48 $13.40 $13.27 $13.51
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $316.1M $477.7M $627.9M $647.6M $695M
EBIT $181.5M $336M $470.7M $468.8M $484.9M
 
Revenue (Reported) $1.8B $2.3B $2.8B $2.9B $3.2B
Operating Income (Reported) $180.3M $335.1M $470.5M $460.5M $482.2M
Operating Income (Adjusted) $181.5M $336M $470.7M $468.8M $484.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $2.3B $2.8B $2.9B $3.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $2.2B $2.3B $2.6B --
Gross Profit $451.7M $591M $598.9M $644.4M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $61.3M $56.6M $68M $77.6M --
Other Inc / (Exp) $833K -$39K $2.1M $1.7M --
Operating Expenses $116.5M $120.5M $138.4M $162.3M --
Operating Income $335.1M $470.5M $460.5M $482.2M --
 
Net Interest Expenses $3.2M $2.4M $548K $8.1M --
EBT. Incl. Unusual Items $332.8M $468M $466.2M $476M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $79.5M $110.6M $111.4M $113.9M --
Net Income to Company $253.2M $357.4M $354.9M $362.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $253.2M $357.4M $354.9M $362.1M --
 
Basic EPS (Cont. Ops) $9.62 $13.49 $13.33 $13.56 --
Diluted EPS (Cont. Ops) $9.48 $13.40 $13.27 $13.51 --
Weighted Average Basic Share $105.3M $106M $106.5M $106.8M --
Weighted Average Diluted Share $106.8M $106.7M $107M $107.2M --
 
EBITDA $477.7M $627.9M $647.6M $695M --
EBIT $336M $470.7M $468.8M $484.9M --
 
Revenue (Reported) $2.3B $2.8B $2.9B $3.2B --
Operating Income (Reported) $335.1M $470.5M $460.5M $482.2M --
Operating Income (Adjusted) $336M $470.7M $468.8M $484.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $25.3M $106.6M $187.4M $296.2M $19.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $216.9M $276.8M $290.3M $311.7M $323M
Inventory -- -- -- -- --
Prepaid Expenses -- -- $22.5M $32.6M $35.5M
Other Current Assets $29.4M $32.9M $7.2M $7.1M $13.7M
Total Current Assets $271.7M $416.3M $530.9M $648.7M $435.8M
 
Property Plant And Equipment $1.2B $1.4B $1.6B $1.9B $2.7B
Long-Term Investments -- -- -- -- --
Goodwill $12.1M $12.1M $12.1M $12.1M $12.1M
Other Intangibles $8.2M $7.1M $6M $5.2M $4.3M
Other Long-Term Assets $7M $21.6M $22.6M $35.5M $30.9M
Total Assets $1.5B $1.8B $2.2B $2.6B $3.2B
 
Accounts Payable $89.4M $114M $99.8M $141.9M $114.6M
Accrued Expenses $105M $127.8M $112.2M $117.2M $93.1M
Current Portion Of Long-Term Debt -- -- -- -- $5.3M
Current Portion Of Capital Lease Obligations $40.8M $41M $39.4M $35.9M $27.4M
Other Current Liabilities $40.6M $38.6M $22.7M $27.1M $38M
Total Current Liabilities $275.8M $321.3M $274.1M $322.1M $278.4M
 
Long-Term Debt -- -- -- -- $195M
Capital Leases -- -- -- -- --
Total Liabilities $587.5M $624.9M $595.4M $642.1M $855.6M
 
Common Stock $26K $26K $26K $27K $27K
Other Common Equity Adj -- -- -- -- --
Common Equity $961.3M $1.2B $1.6B $1.9B $2.3B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $961.3M $1.2B $1.6B $1.9B $2.3B
 
Total Liabilities and Equity $1.5B $1.8B $2.2B $2.6B $3.2B
Cash and Short Terms $25.3M $106.6M $187.4M $296.2M $19.5M
Total Debt -- -- -- -- $200.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $25.3M $106.6M $187.4M $296.2M $19.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $216.9M $276.8M $290.3M $311.7M $323M
Inventory -- -- -- -- --
Prepaid Expenses -- -- $22.5M $32.6M $35.5M
Other Current Assets $29.4M $32.9M $7.2M $7.1M $13.7M
Total Current Assets $271.7M $416.3M $530.9M $648.7M $435.8M
 
Property Plant And Equipment $1.2B $1.4B $1.6B $1.9B $2.7B
Long-Term Investments -- -- -- -- --
Goodwill $12.1M $12.1M $12.1M $12.1M $12.1M
Other Intangibles $8.2M $7.1M $6M $5.2M $4.3M
Other Long-Term Assets $7M $21.6M $22.6M $35.5M $30.9M
Total Assets $1.5B $1.8B $2.2B $2.6B $3.2B
 
Accounts Payable $89.4M $114M $99.8M $141.9M $114.6M
Accrued Expenses $105M $127.8M $112.2M $117.2M $93.1M
Current Portion Of Long-Term Debt -- -- -- -- $5.3M
Current Portion Of Capital Lease Obligations $40.8M $41M $39.4M $35.9M $27.4M
Other Current Liabilities $40.6M $38.6M $22.7M $27.1M $38M
Total Current Liabilities $275.8M $321.3M $274.1M $322.1M $278.4M
 
Long-Term Debt -- -- -- -- $195M
Capital Leases -- -- -- -- --
Total Liabilities $587.5M $624.9M $595.4M $642.1M $855.6M
 
Common Stock $26K $26K $26K $27K $27K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $961.3M $1.2B $1.6B $1.9B $2.3B
 
Total Liabilities and Equity $1.5B $1.8B $2.2B $2.6B $3.2B
Cash and Short Terms $25.3M $106.6M $187.4M $296.2M $19.5M
Total Debt -- -- -- -- $200.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $138.3M $253.2M $357.4M $354.9M $362.1M
Depreciation & Amoritzation $134.7M $141.7M $157.2M $178.8M $210.1M
Stock-Based Compensation $7.5M $8.7M $8.8M $11.6M $14.2M
Change in Accounts Receivable -$25.1M -$63.4M -$16.6M -$23.4M -$14.7M
Change in Inventories -- -- -- -- --
Cash From Operations $309.1M $382.6M $473M $577.9M $583.7M
 
Capital Expenditures $231.1M $285.7M $367.4M $439.9M $1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$218.8M -$277.8M -$365.5M -$448.7M -$1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $323.1M $43.2M $1M -- $1.3B
Long-Term Debt Repaid -$388.5M -$63.7M -$20.5M -$14.5M -$1.1B
Repurchase of Common Stock -$3.6M -- -- -- --
Other Financing Activities -- -$6.6M -$11.8M -$10.8M -$11M
Cash From Financing -$65.3M -$23.5M -$26.7M -$20.4M $175.4M
 
Beginning Cash (CF) $248K $25.3M $106.6M $187.4M $296.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $25.1M $81.3M $80.8M $108.8M -$276.7M
Ending Cash (CF) $25.3M $106.6M $187.4M $296.2M $19.5M
 
Levered Free Cash Flow $78M $96.8M $105.6M $138.1M -$459.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $40.2M $73.8M $70.9M $89.2M $76.1M
Depreciation & Amoritzation $34.2M $35.9M $39.6M $45.7M $54.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- $44.1M $34.6M $49.1M
Change in Inventories -- -- -- -- --
Cash From Operations $70.2M $114.9M $129M $161.7M $164.7M
 
Capital Expenditures $25.8M $130.9M $88.4M $99.4M $168.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$21.3M -$128.9M -$87.5M -$111.7M -$167.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $20.9M $6.8M -- -- $201M
Long-Term Debt Repaid -$70.8M -$11.5M -$3.9M -$2.4M -$191.7M
Repurchase of Common Stock -$1K -- -- -- --
Other Financing Activities -- -- -$49K -$674K -$1.9M
Cash From Financing -$49M -$4.8M -$3.9M -$3M $8M
 
Beginning Cash (CF) $25.5M $125.4M $149.8M $249.3M $14.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$161K -$18.8M $37.6M $47M $5.1M
Ending Cash (CF) $25.3M $106.6M $187.4M $296.2M $19.5M
 
Levered Free Cash Flow $44.3M -$16M $40.6M $62.3M -$3.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $138.3M $253.2M $357.4M $354.9M $362.1M
Depreciation & Amoritzation $134.7M $141.7M $157.2M $178.8M $210.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -$16.6M -$23.4M -$14.7M
Change in Inventories -- -- -- -- --
Cash From Operations $309.1M $382.6M $473M $577.9M $583.7M
 
Capital Expenditures $231.1M $285.7M $367.4M $439.9M $1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$218.8M -$277.8M -$365.5M -$448.7M -$1B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $323.1M $43.2M -- -- $1.3B
Long-Term Debt Repaid -$388.5M -$63.7M -$20.5M -$14.5M -$1.1B
Repurchase of Common Stock -$3.6M -- -- -- --
Other Financing Activities -- -- -$11.8M -$10.8M -$11M
Cash From Financing -$65.3M -$23.5M -$26.7M -$20.4M $175.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $25.1M $81.3M $80.8M $108.8M -$276.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $78M $96.8M $105.6M $138.1M -$459.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $253.2M $357.4M $354.9M $362.1M --
Depreciation & Amoritzation $141.7M $157.2M $178.8M $210.1M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -$16.6M -$23.4M -$14.7M --
Change in Inventories -- -- -- -- --
Cash From Operations $382.6M $473M $577.9M $583.7M --
 
Capital Expenditures $285.7M $367.4M $439.9M $1B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$277.8M -$365.5M -$448.7M -$1B --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $43.2M $1M -- $1.3B --
Long-Term Debt Repaid -$63.7M -$20.5M -$14.5M -$1.1B --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$6.6M -$11.8M -$10.8M -$11M --
Cash From Financing -$23.5M -$26.7M -$20.4M $175.4M --
 
Beginning Cash (CF) $256.8M $535.6M $838.1M $334.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $81.3M $80.8M $108.8M -$276.7M --
Ending Cash (CF) $338.1M $616.4M $946.9M $57.4M --
 
Levered Free Cash Flow $96.8M $105.6M $138.1M -$459.9M --

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

GET BETTER TRADE IDEAS

Popular

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock