Financhill
Sell
50

FIX Quote, Financials, Valuation and Earnings

Last price:
$324.25
Seasonality move :
1.53%
Day range:
$319.73 - $332.75
52-week range:
$272.93 - $553.09
Dividend yield:
0.42%
P/E ratio:
22.18x
P/S ratio:
1.65x
P/B ratio:
6.76x
Volume:
675.4K
Avg. volume:
628.3K
1-year change:
2.01%
Market cap:
$11.5B
Revenue:
$7B
EPS (TTM):
$14.61
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.9B $3.1B $4.1B $5.2B $7B
Revenue Growth (YoY) 9.23% 7.6% 34.71% 25.76% 34.97%
 
Cost of Revenues $2.3B $2.5B $3.4B $4.2B $5.6B
Gross Profit $547M $563.2M $741.6M $990.5M $1.5B
Gross Profit Margin 19.15% 18.32% 17.91% 19.02% 21.01%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $357.8M $376.3M $489.3M $574.4M $730.1M
Other Inc / (Exp) $10.6M $9.5M -$3.1M -$21.1M -$84.7M
Operating Expenses $357.8M $376.3M $489.3M $574.4M $730.1M
Operating Income $189.2M $186.9M $252.3M $416.1M $746.3M
 
Net Interest Expenses $8.3M $6.2M $13.3M $6.8M --
EBT. Incl. Unusual Items $191.5M $190.3M $235.9M $388.2M $666.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $41.4M $46.9M -$10.1M $64.8M $144.1M
Net Income to Company $150.1M $143.3M $245.9M $323.4M $522.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $150.1M $143.3M $245.9M $323.4M $522.4M
 
Basic EPS (Cont. Ops) $4.11 $3.95 $6.84 $9.03 $14.64
Diluted EPS (Cont. Ops) $4.09 $3.93 $6.82 $9.01 $14.60
Weighted Average Basic Share $36.5M $36.3M $35.9M $35.8M $35.7M
Weighted Average Diluted Share $36.7M $36.5M $36M $35.9M $35.8M
 
EBITDA $259.2M $264.2M $329.3M $478.6M $817.1M
EBIT $198.6M $195.3M $248M $397.1M $671.6M
 
Revenue (Reported) $2.9B $3.1B $4.1B $5.2B $7B
Operating Income (Reported) $189.2M $186.9M $252.3M $416.1M $746.3M
Operating Income (Adjusted) $198.6M $195.3M $248M $397.1M $671.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $699M $856.1M $1.1B $1.4B $1.9B
Revenue Growth (YoY) -2.87% 22.48% 30.5% 21.52% 37.59%
 
Cost of Revenues $562M $702M $905.9M $1.1B $1.4B
Gross Profit $137M $154.1M $211.2M $279.7M $433.7M
Gross Profit Margin 19.6% 18% 18.91% 20.6% 23.22%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $88.9M $105.3M $131.7M $160M $207.6M
Other Inc / (Exp) $7.5M $3.9M -$4.8M -$8.6M -$43.4M
Operating Expenses $88.9M $105.3M $131.7M $160M $207.6M
Operating Income $48.1M $48.8M $79.6M $119.7M $226.1M
 
Net Interest Expenses $1.5M $1.7M $4.6M -- --
EBT. Incl. Unusual Items $54.1M $51M $70.2M $111.7M $186M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.3M $13.4M $14.8M $20.1M $40.2M
Net Income to Company $42.8M $37.6M $55.4M $91.6M $145.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $42.8M $37.6M $55.4M $91.6M $145.9M
 
Basic EPS (Cont. Ops) $1.18 $1.04 $1.55 $2.56 $4.10
Diluted EPS (Cont. Ops) $1.17 $1.03 $1.54 $2.55 $4.09
Weighted Average Basic Share $36.4M $36.2M $35.8M $35.8M $35.6M
Weighted Average Diluted Share $36.6M $36.3M $36M $35.9M $35.7M
 
EBITDA $68.8M $70.4M $93.6M $132.3M $220.9M
EBIT $54.2M $51.5M $73.5M $110.7M $186M
 
Revenue (Reported) $699M $856.1M $1.1B $1.4B $1.9B
Operating Income (Reported) $48.1M $48.8M $79.6M $119.7M $226.1M
Operating Income (Adjusted) $54.2M $51.5M $73.5M $110.7M $186M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.9B $3.1B $4.1B $5.2B $7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B $2.5B $3.4B $4.2B $5.6B
Gross Profit $547M $563.2M $741.6M $990.5M $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $357.8M $376.3M $489.3M $574.4M $730.1M
Other Inc / (Exp) $10.6M $9.5M -$3.1M -$21.1M -$84.7M
Operating Expenses $357.8M $376.3M $489.3M $574.4M $730.1M
Operating Income $189.2M $186.9M $252.3M $416.1M $746.3M
 
Net Interest Expenses $8.3M $6.2M $13.3M $6.8M --
EBT. Incl. Unusual Items $191.5M $190.3M $235.9M $388.2M $666.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $41.4M $46.9M -$10.1M $64.8M $144.1M
Net Income to Company $150.1M $143.3M $245.9M $323.4M $522.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $150.1M $143.3M $245.9M $323.4M $522.4M
 
Basic EPS (Cont. Ops) $4.11 $3.96 $6.84 $9.03 $14.65
Diluted EPS (Cont. Ops) $4.09 $3.93 $6.82 $9.00 $14.61
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $259.2M $264.2M $329.3M $478.6M $817.1M
EBIT $198.6M $195.3M $248M $397.1M $671.6M
 
Revenue (Reported) $2.9B $3.1B $4.1B $5.2B $7B
Operating Income (Reported) $189.2M $186.9M $252.3M $416.1M $746.3M
Operating Income (Adjusted) $198.6M $195.3M $248M $397.1M $671.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.1B $4.1B $5.2B $7B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.5B $3.4B $4.2B $5.6B --
Gross Profit $563.2M $741.6M $990.5M $1.5B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $376.3M $489.3M $574.4M $730.1M --
Other Inc / (Exp) $9.5M -$3.1M -$21.1M -$84.7M --
Operating Expenses $376.3M $489.3M $574.4M $730.1M --
Operating Income $186.9M $252.3M $416.1M $746.3M --
 
Net Interest Expenses $6.2M $13.3M $7.4M $475K --
EBT. Incl. Unusual Items $190.3M $235.9M $388.2M $666.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $46.9M -$10.1M $64.8M $144.1M --
Net Income to Company $143.3M $245.9M $323.4M $522.4M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $143.3M $245.9M $323.4M $522.4M --
 
Basic EPS (Cont. Ops) $3.96 $6.84 $9.03 $14.65 --
Diluted EPS (Cont. Ops) $3.93 $6.82 $9.00 $14.61 --
Weighted Average Basic Share $145.1M $143.7M $143.2M $142.8M --
Weighted Average Diluted Share $145.8M $144.2M $143.6M $143.1M --
 
EBITDA $264.2M $329.3M $478.6M $817.1M --
EBIT $195.3M $248M $397.1M $671.6M --
 
Revenue (Reported) $3.1B $4.1B $5.2B $7B --
Operating Income (Reported) $186.9M $252.3M $416.1M $746.3M --
Operating Income (Adjusted) $195.3M $248M $397.1M $671.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $54.9M $58.8M $57.2M $205.2M $549.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $619.5M $773.7M $1B $1.3B $1.9B
Inventory $13.5M $21.9M $35.3M $65.5M $59.2M
Prepaid Expenses $15.5M -- -- -- --
Other Current Assets -- $23.7M $48.5M $54.3M $46.2M
Total Current Assets $811.9M $1B $1.3B $1.9B $2.8B
 
Property Plant And Equipment $211.9M $253.3M $274.6M $414.3M $506.3M
Long-Term Investments -- -- -- -- --
Goodwill $464.4M $592.1M $611.8M $666.8M $875.3M
Other Intangibles $231.8M $304.8M $273.9M $280.4M $434.4M
Other Long-Term Assets $8M $8.7M $13.8M $15.2M $19.4M
Total Assets $1.8B $2.2B $2.6B $3.3B $4.7B
 
Accounts Payable $204.1M $254.8M $337.4M $420M $654.9M
Accrued Expenses $60.2M $40.2M $40.7M $44.9M $80.1M
Current Portion Of Long-Term Debt -- $2.8M $9M $4.9M $6M
Current Portion Of Capital Lease Obligations $16.6M $19.1M $21.2M $24.4M $28.2M
Other Current Liabilities $55.6M $64.8M $81.2M $104.6M $180.1M
Total Current Liabilities $692.9M $836.6M $1.2B $1.7B $2.6B
 
Long-Term Debt $235.7M $385.2M $247.2M $39.3M $62.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.4B $1.6B $2B $3B
 
Common Stock $411K $411K $411K $411K $411K
Other Common Equity Adj -- -- -- -- --
Common Equity $696.4M $805.7M $999.9M $1.3B $1.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $696.4M $805.7M $999.9M $1.3B $1.7B
 
Total Liabilities and Equity $1.8B $2.2B $2.6B $3.3B $4.7B
Cash and Short Terms $54.9M $58.8M $57.2M $205.2M $549.9M
Total Debt $235.7M $388M $256.2M $44.2M $68.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $54.9M $58.8M $57.2M $205.2M $549.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $619.5M $773.7M $1B $1.3B $1.9B
Inventory $13.5M $21.9M $35.3M $65.5M $59.2M
Prepaid Expenses $15.5M -- -- -- --
Other Current Assets -- $23.7M $48.5M $54.3M $46.2M
Total Current Assets $811.9M $1B $1.3B $1.9B $2.8B
 
Property Plant And Equipment $211.9M $253.3M $274.6M $414.3M $506.3M
Long-Term Investments -- -- -- -- --
Goodwill $464.4M $592.1M $611.8M $666.8M $875.3M
Other Intangibles $231.8M $304.8M $273.9M $280.4M $434.4M
Other Long-Term Assets $8M $8.7M $13.8M $15.2M $19.4M
Total Assets $1.8B $2.2B $2.6B $3.3B $4.7B
 
Accounts Payable $204.1M $254.8M $337.4M $420M $654.9M
Accrued Expenses $60.2M $40.2M $40.7M $44.9M $80.1M
Current Portion Of Long-Term Debt -- $2.8M $9M $4.9M $6M
Current Portion Of Capital Lease Obligations $16.6M $19.1M $21.2M $24.4M $28.2M
Other Current Liabilities $55.6M $64.8M $81.2M $104.6M $180.1M
Total Current Liabilities $692.9M $836.6M $1.2B $1.7B $2.6B
 
Long-Term Debt $235.7M $385.2M $247.2M $39.3M $62.3M
Capital Leases -- -- -- -- --
Total Liabilities $1.1B $1.4B $1.6B $2B $3B
 
Common Stock $411K $411K $411K $411K $411K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $696.4M $805.7M $999.9M $1.3B $1.7B
 
Total Liabilities and Equity $1.8B $2.2B $2.6B $3.3B $4.7B
Cash and Short Terms $54.9M $58.8M $57.2M $205.2M $549.9M
Total Debt $235.7M $388M $256.2M $44.2M $68.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $150.1M $143.3M $245.9M $323.4M $522.4M
Depreciation & Amoritzation $60.6M $68.9M $81.3M $81.6M $145.5M
Stock-Based Compensation $6.9M $10.6M $10.5M $12.9M $16.6M
Change in Accounts Receivable $41.2M -$75.3M -$232.8M -$374.2M -$415.3M
Change in Inventories -$1.5M -$5.7M -$13.5M -$29.7M $6.5M
Cash From Operations $286.5M $180.2M $301.5M $639.6M $849.1M
 
Capital Expenditures $24.1M $22.3M $48.4M $94.8M $111.1M
Cash Acquisitions -$185.9M -$227.5M -$49.2M -$102.3M -$235.5M
Cash From Investing -$207.8M -$246.7M -$97.2M -$193M -$343.5M
 
Dividends Paid (Ex Special Dividend) -$15.5M -$17.4M -$20.1M -$30.4M -$42.8M
Special Dividend Paid
Long-Term Debt Issued $268M $275M $555M $285M $182.6M
Long-Term Debt Repaid -$287.5M -$159.5M -$693.2M -$512M -$208.6M
Repurchase of Common Stock -$30.1M -$27.1M -$38.2M -$21.2M -$57.9M
Other Financing Activities -$11.6M -$6.2M -$10.6M -$20M -$34.3M
Cash From Financing -$74.6M $70.5M -$205.9M -$298.6M -$160.8M
 
Beginning Cash (CF) $50.8M $54.9M $58.8M $57.2M $205.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.1M $3.9M -$1.6M $147.9M $344.8M
Ending Cash (CF) $54.9M $58.8M $57.2M $205.2M $549.9M
 
Levered Free Cash Flow $262.4M $157.8M $253.2M $544.7M $738M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $42.8M $37.6M $55.4M $91.6M $145.9M
Depreciation & Amoritzation $14.5M $18.9M $20.1M $21.6M $34.9M
Stock-Based Compensation $985K $3.2M $3.1M $3.8M $4.5M
Change in Accounts Receivable $14.9M -$40.8M $60.2M $7.4M -$93.9M
Change in Inventories -$749K $597K $2.8M -$11.4M -$3.5M
Cash From Operations $70.1M $27.5M $132M $173M $210.5M
 
Capital Expenditures $4.7M $6.5M $13.6M $25.3M $40.7M
Cash Acquisitions -$73M -$122M -$710K -$48.9M --
Cash From Investing -$77.3M -$127.1M -$14.4M -$73.9M -$39.5M
 
Dividends Paid (Ex Special Dividend) -$4M -$4.7M -$5.4M -$8.9M -$12.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $70M $115M $60M -- --
Long-Term Debt Repaid -$63.6M -$20.3M -$184.5M -$10.1M -$26K
Repurchase of Common Stock -$11.3M -$1.5M -$1.8M -$12.6M -$15.9M
Other Financing Activities -$150K -- -- -- -$8.4M
Cash From Financing -$8.5M $90.7M -$131.5M -$31.6M -$36.6M
 
Beginning Cash (CF) $70.5M $67.7M $71.1M $137.6M $415.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$15.6M -$8.9M -$13.9M $67.5M $134.4M
Ending Cash (CF) $54.9M $58.8M $57.2M $205.2M $549.9M
 
Levered Free Cash Flow $65.4M $21M $118.4M $147.7M $169.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $150.1M $143.3M $245.9M $323.4M $522.4M
Depreciation & Amoritzation $60.6M $68.9M $81.3M $81.6M $145.5M
Stock-Based Compensation $6.9M $10.6M $10.5M $12.9M $16.6M
Change in Accounts Receivable $41.2M -$75.3M -$232.8M -$374.2M -$415.3M
Change in Inventories -$1.5M -$5.7M -$13.5M -$29.7M $6.5M
Cash From Operations $286.5M $180.2M $301.5M $639.6M $849.1M
 
Capital Expenditures $24.1M $22.3M $48.4M $94.8M $111.1M
Cash Acquisitions -$185.9M -$227.5M -$49.2M -$102.3M -$235.5M
Cash From Investing -$207.8M -$246.7M -$97.2M -$193M -$343.5M
 
Dividends Paid (Ex Special Dividend) -$15.5M -$17.4M -$20.1M -$30.4M -$42.8M
Special Dividend Paid
Long-Term Debt Issued $268M $275M $555M $285M $182.6M
Long-Term Debt Repaid -$287.5M -$159.5M -$693.2M -$512M -$208.6M
Repurchase of Common Stock -$30.1M -$27.1M -$38.2M -$21.2M -$57.9M
Other Financing Activities -$11.6M -$6.2M -$10.6M -$20M -$34.3M
Cash From Financing -$74.6M $70.5M -$205.9M -$298.6M -$160.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $4.1M $3.9M -$1.6M $147.9M $344.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $262.4M $157.8M $253.2M $544.7M $738M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $143.3M $245.9M $323.4M $522.4M --
Depreciation & Amoritzation $68.9M $81.3M $81.6M $145.5M --
Stock-Based Compensation $10.6M $10.5M $12.9M $16.6M --
Change in Accounts Receivable -$75.3M -$232.8M -$374.2M -$415.3M --
Change in Inventories -$5.7M -$13.5M -$29.7M $6.5M --
Cash From Operations $180.2M $301.5M $639.6M $849.1M --
 
Capital Expenditures $22.3M $48.4M $94.8M $111.1M --
Cash Acquisitions -$227.5M -$49.2M -$102.3M -$235.5M --
Cash From Investing -$246.7M -$97.2M -$193M -$343.5M --
 
Dividends Paid (Ex Special Dividend) -$17.4M -$20.1M -$30.4M -$42.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $275M $555M $285M $182.6M --
Long-Term Debt Repaid -$159.5M -$693.2M -$512M -$208.6M --
Repurchase of Common Stock -$27.1M -$38.2M -$21.2M -$57.9M --
Other Financing Activities -$6.2M -$10.6M -$20M -$34.3M --
Cash From Financing $70.5M -$205.9M -$298.6M -$160.8M --
 
Beginning Cash (CF) $228.4M $314.7M $303.4M $920.9M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.9M -$1.6M $147.9M $344.8M --
Ending Cash (CF) $232.3M $313.1M $451.3M $1.3B --
 
Levered Free Cash Flow $157.8M $253.2M $544.7M $738M --

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

GET BETTER TRADE IDEAS

Popular

Is JHX Stock a Buy Sell or Hold?
Is JHX Stock a Buy Sell or Hold?

James Hardie Industries (NYSE:JHX) is a manufacturer of outside building…

Why Did Buffett Sell the S&P 500?
Why Did Buffett Sell the S&P 500?

Warren Buffett has always been an advocate of investing in…

Will SoundHound AI Stock Recover?
Will SoundHound AI Stock Recover?

SoundHound AI (NASDAQ:SOUN) is a leading maker of artificial intelligence…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
AJINY alert for Mar 29

Ajinomoto [AJINY] is up 99.61% over the past day.

Buy
69
AGX alert for Mar 29

Argan [AGX] is up 19.83% over the past day.

Sell
24
AIR alert for Mar 29

AAR [AIR] is down 16.36% over the past day.

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

Show me the best stock