Financhill
Sell
30

SITE Quote, Financials, Valuation and Earnings

Last price:
$128.36
Seasonality move :
10.96%
Day range:
$117.88 - $122.42
52-week range:
$114.60 - $186.42
Dividend yield:
0%
P/E ratio:
45.35x
P/S ratio:
1.22x
P/B ratio:
3.49x
Volume:
890.3K
Avg. volume:
516.1K
1-year change:
-34.34%
Market cap:
$5.5B
Revenue:
$4.5B
EPS (TTM):
$2.69
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.7B $3.5B $4B $4.3B $4.5B
Revenue Growth (YoY) 14.72% 28.52% 15.5% 7.14% 5.57%
 
Cost of Revenues $1.8B $2.3B $2.6B $2.8B $3B
Gross Profit $901.3M $1.2B $1.4B $1.5B $1.6B
Gross Profit Margin 33.33% 34.89% 35.41% 34.67% 34.36%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $728.2M $900.6M $1.1B $1.3B $1.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $721.5M $898.9M $1.1B $1.2B $1.4B
Operating Income $179.8M $313.7M $333.1M $250.3M $192.3M
 
Net Interest Expenses $31M $19.2M $20M $27.1M $31.9M
EBT. Incl. Unusual Items $148.8M $294.5M $313.1M $223.2M $160.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27.5M $56.1M $67.7M $49.8M $36M
Net Income to Company $121.3M $238.4M $245.4M $173.4M $124.4M
 
Minority Interest in Earnings -- -- -- -- -$800K
Net Income to Common Excl Extra Items $121.3M $238.4M $245.4M $173.4M $123.6M
 
Basic EPS (Cont. Ops) $2.83 $5.35 $5.45 $3.84 $2.73
Diluted EPS (Cont. Ops) $2.75 $5.20 $5.36 $3.80 $2.71
Weighted Average Basic Share $42.9M $44.6M $45M $45.1M $45.2M
Weighted Average Diluted Share $44.1M $45.8M $45.8M $45.7M $45.6M
 
EBITDA $247M $396.7M $436.9M $378M $331.3M
EBIT $179.8M $313.7M $333.1M $250.3M $192.3M
 
Revenue (Reported) $2.7B $3.5B $4B $4.3B $4.5B
Operating Income (Reported) $179.8M $313.7M $333.1M $250.3M $192.3M
Operating Income (Adjusted) $179.8M $313.7M $333.1M $250.3M $192.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $675.1M $805.2M $890M $965M $1B
Revenue Growth (YoY) 26.19% 19.27% 10.53% 8.43% 4.99%
 
Cost of Revenues $452.8M $522.8M $587.4M $638.4M $675.5M
Gross Profit $222.3M $282.4M $302.6M $326.6M $337.6M
Gross Profit Margin 32.93% 35.07% 34% 33.85% 33.32%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $202.8M $247.2M $304.6M $332.8M $364.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $200.1M $247.1M $302.6M $328.5M $362.5M
Operating Income $22.2M $35.3M -- -$1.9M -$24.9M
 
Net Interest Expenses $9.1M $5.1M $5.5M $6.5M $6.7M
EBT. Incl. Unusual Items $13.1M $30.2M -$5.5M -$8.4M -$31.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.6M $2.7M -$4.6M -$5M -$10.1M
Net Income to Company $11.5M $27.5M -$900K -$3.4M -$21.5M
 
Minority Interest in Earnings -- -- -- -- -$200K
Net Income to Common Excl Extra Items $11.5M $27.5M -$900K -$3.4M -$21.7M
 
Basic EPS (Cont. Ops) $0.26 $0.61 -$0.02 -$0.08 -$0.48
Diluted EPS (Cont. Ops) $0.25 $0.60 -$0.02 -$0.08 -$0.48
Weighted Average Basic Share $44.4M $44.8M $45.1M $45.2M $45.2M
Weighted Average Diluted Share $45.7M $45.9M $45.7M $45.7M $45.6M
 
EBITDA $40.4M $57.6M $31.6M $32.7M $10.7M
EBIT $22.2M $35.3M -- -$1.9M -$24.9M
 
Revenue (Reported) $675.1M $805.2M $890M $965M $1B
Operating Income (Reported) $22.2M $35.3M -- -$1.9M -$24.9M
Operating Income (Adjusted) $22.2M $35.3M -- -$1.9M -$24.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.7B $3.5B $4B $4.3B $4.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.8B $2.3B $2.6B $2.8B $3B
Gross Profit $901.3M $1.2B $1.4B $1.5B $1.6B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $728.2M $900.6M $1.1B $1.3B $1.4B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $721.5M $898.9M $1.1B $1.2B $1.4B
Operating Income $179.8M $313.7M $333.1M $250.3M $192.3M
 
Net Interest Expenses $31M $19.2M $20M $27.1M $31.9M
EBT. Incl. Unusual Items $148.8M $294.5M $313.1M $223.2M $160.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $27.5M $56.1M $67.7M $49.8M $36M
Net Income to Company $121.3M $238.4M $245.4M $173.4M $124.4M
 
Minority Interest in Earnings -- -- -- -- -$800K
Net Income to Common Excl Extra Items $121.3M $238.4M $245.4M $173.4M $123.6M
 
Basic EPS (Cont. Ops) $2.84 $5.34 $5.45 $3.84 $2.73
Diluted EPS (Cont. Ops) $2.74 $5.20 $5.35 $3.78 $2.69
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $247M $396.7M $436.9M $378M $331.3M
EBIT $179.8M $313.7M $333.1M $250.3M $192.3M
 
Revenue (Reported) $2.7B $3.5B $4B $4.3B $4.5B
Operating Income (Reported) $179.8M $313.7M $333.1M $250.3M $192.3M
Operating Income (Adjusted) $179.8M $313.7M $333.1M $250.3M $192.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $3.5B $4B $4.3B $4.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.3B $2.6B $2.8B $3B --
Gross Profit $1.2B $1.4B $1.5B $1.6B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $900.6M $1.1B $1.3B $1.4B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $898.9M $1.1B $1.2B $1.4B --
Operating Income $313.7M $333.1M $250.3M $192.3M --
 
Net Interest Expenses $19.2M $20M $27.1M $31.9M --
EBT. Incl. Unusual Items $294.5M $313.1M $223.2M $160.4M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $56.1M $67.7M $49.8M $36M --
Net Income to Company $238.4M $245.4M $173.4M $124.4M --
 
Minority Interest in Earnings -- -- -- -$800K --
Net Income to Common Excl Extra Items $238.4M $245.4M $173.4M $123.6M --
 
Basic EPS (Cont. Ops) $5.34 $5.45 $3.84 $2.73 --
Diluted EPS (Cont. Ops) $5.20 $5.35 $3.78 $2.69 --
Weighted Average Basic Share $178.3M $180.2M $180.5M $181M --
Weighted Average Diluted Share $183.2M $183.1M $182.2M $182.1M --
 
EBITDA $396.7M $436.9M $378M $331.3M --
EBIT $313.7M $333.1M $250.3M $192.3M --
 
Revenue (Reported) $3.5B $4B $4.3B $4.5B --
Operating Income (Reported) $313.7M $333.1M $250.3M $192.3M --
Operating Income (Adjusted) $313.7M $333.1M $250.3M $192.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $55.2M $53.7M $29.1M $82.5M $107.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $292.8M $393.8M $455.5M $490.6M $547.1M
Inventory $458.6M $636.6M $767.7M $771.2M $827.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $38.2M $41.4M $56.1M $61M $55.9M
Total Current Assets $851.6M $1.1B $1.3B $1.4B $1.5B
 
Property Plant And Equipment $390M $451.7M $511M $646.9M $720M
Long-Term Investments -- -- -- -- --
Goodwill $250.6M $311.1M $411.9M $485.5M $518.1M
Other Intangibles $196.3M $213.9M $276M $280.8M $261M
Other Long-Term Assets $4.8M $7.4M $12M $5.1M $4.1M
Total Assets $1.7B $2.1B $2.5B $2.8B $3.1B
 
Accounts Payable $172.8M $254.5M $279.7M $270.8M $315.5M
Accrued Expenses $60M $82M $110M $114.6M $130.2M
Current Portion Of Long-Term Debt $2.8M $4M $4M $5.3M $4.3M
Current Portion Of Capital Lease Obligations $63.8M $73.1M $84.9M $105.4M $119.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $368.6M $512.9M $559.8M $578.3M $640.8M
 
Long-Term Debt $260.7M $251.2M $346.6M $367.6M $383.9M
Capital Leases -- -- -- -- --
Total Liabilities $900.7M $1.1B $1.2B $1.3B $1.5B
 
Common Stock $400K $400K $500K $500K $500K
Other Common Equity Adj -$6.3M -$2.2M $7.7M $4.2M -$6.1M
Common Equity $795M $1.1B $1.3B $1.5B $1.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $19.4M
Total Equity $795M $1.1B $1.3B $1.5B $1.6B
 
Total Liabilities and Equity $1.7B $2.1B $2.5B $2.8B $3.1B
Cash and Short Terms $55.2M $53.7M $29.1M $82.5M $107.1M
Total Debt $263.5M $255.2M $350.6M $372.9M $388.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $55.2M $53.7M $29.1M $82.5M $107.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $292.8M $393.8M $455.5M $490.6M $547.1M
Inventory $458.6M $636.6M $767.7M $771.2M $827.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $38.2M $41.4M $56.1M $61M $55.9M
Total Current Assets $851.6M $1.1B $1.3B $1.4B $1.5B
 
Property Plant And Equipment $390M $451.7M $511M $646.9M $720M
Long-Term Investments -- -- -- -- --
Goodwill $250.6M $311.1M $411.9M $485.5M $518.1M
Other Intangibles $196.3M $213.9M $276M $280.8M $261M
Other Long-Term Assets $4.8M $7.4M $12M $5.1M $4.1M
Total Assets $1.7B $2.1B $2.5B $2.8B $3.1B
 
Accounts Payable $172.8M $254.5M $279.7M $270.8M $315.5M
Accrued Expenses $60M $82M $110M $114.6M $130.2M
Current Portion Of Long-Term Debt $2.8M $4M $4M $5.3M $4.3M
Current Portion Of Capital Lease Obligations $63.8M $73.1M $84.9M $105.4M $119.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $368.6M $512.9M $559.8M $578.3M $640.8M
 
Long-Term Debt $260.7M $251.2M $346.6M $367.6M $383.9M
Capital Leases -- -- -- -- --
Total Liabilities $900.7M $1.1B $1.2B $1.3B $1.5B
 
Common Stock $400K $400K $500K $500K $500K
Other Common Equity Adj -$6.3M -$2.2M $7.7M $4.2M -$6.1M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- $19.4M
Total Equity $795M $1.1B $1.3B $1.5B $1.6B
 
Total Liabilities and Equity $1.7B $2.1B $2.5B $2.8B $3.1B
Cash and Short Terms $55.2M $53.7M $29.1M $82.5M $107.1M
Total Debt $263.5M $255.2M $350.6M $372.9M $388.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $121.3M $238.4M $245.4M $173.4M $124.4M
Depreciation & Amoritzation $67.2M $83M $103.8M $127.7M $139M
Stock-Based Compensation $10.6M $14.3M $18.3M $25.7M $25M
Change in Accounts Receivable $3M -$88.6M -$52.2M -$6.5M -$52.8M
Change in Inventories -$7.9M -$156.9M -$99.3M $38.1M $19M
Cash From Operations $229.4M $210.8M $217.2M $297.5M $283.4M
 
Capital Expenditures $25.8M $37M $41.7M $36M $44.8M
Cash Acquisitions -$159.4M -$147.2M -$244.9M -$192.7M -$138.2M
Cash From Investing -$184.2M -$182M -$284.4M -$226M -$177.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $285.4M $486.9M $732.8M $554.3M $602M
Long-Term Debt Repaid -$559.5M -$510.9M -$648M -$548.5M -$622M
Repurchase of Common Stock -- -- -$24.4M -$12M -$51.3M
Other Financing Activities -$6.5M -$15.7M -$20.6M -$17.3M -$15.2M
Cash From Financing -$9.1M -$30.4M $43.4M -$18.3M -$80.9M
 
Beginning Cash (CF) $19M $55.2M $53.7M $29.1M $82.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $36.1M -$1.6M -$23.8M $53.2M $25.4M
Ending Cash (CF) $55.2M $53.7M $29.1M $82.5M $107.1M
 
Levered Free Cash Flow $203.6M $173.8M $175.5M $261.5M $238.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $11.5M $27.5M -$900K -$3.4M -$21.5M
Depreciation & Amoritzation $18.2M $22.3M $31.6M $34.6M $35.6M
Stock-Based Compensation $2.7M $3.1M $4.3M $5M $5.5M
Change in Accounts Receivable $32.3M $26M $40.6M $55.1M $23.6M
Change in Inventories $27.9M $2.6M $96.9M $83.5M $63.2M
Cash From Operations $48.7M $51.4M $104.7M $107.6M $119.4M
 
Capital Expenditures $11.7M $9.1M $11M $6.6M $10.4M
Cash Acquisitions -$85.9M -$76.1M -$62.7M -$11M -$27.8M
Cash From Investing -$97.3M -$84.7M -$73.4M -$16.8M -$36.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $139.6M -- $21M
Long-Term Debt Repaid -$171.7M -$70.7M -$180.4M -$71.3M -$50.7M
Repurchase of Common Stock -- -- -$24.4M -$11.4M -$29.7M
Other Financing Activities -- -$2.3M -$300K -$2.9M -$1.5M
Cash From Financing -$171M -$71M -$65.1M -$83.4M -$60.4M
 
Beginning Cash (CF) $274.6M $158M $62.7M $74.9M $85.5M
Foreign Exchange Rate Adjustment $200K -- $200K $200K -$600K
Additions / Reductions -$219.6M -$104.3M -$33.8M $7.4M $22.2M
Ending Cash (CF) $55.2M $53.7M $29.1M $82.5M $107.1M
 
Levered Free Cash Flow $37M $42.3M $93.7M $101M $109M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $121.3M $238.4M $245.4M $173.4M $124.4M
Depreciation & Amoritzation $67.2M $83M $103.8M $127.7M $139M
Stock-Based Compensation $10.6M $14.3M $18.3M $25.7M $25M
Change in Accounts Receivable $3M -$88.6M -$52.2M -$6.5M -$52.8M
Change in Inventories -$7.9M -$156.9M -$99.3M $38.1M $19M
Cash From Operations $229.4M $210.8M $217.2M $297.5M $283.4M
 
Capital Expenditures $25.8M $37M $41.7M $36M $44.8M
Cash Acquisitions -$159.4M -$147.2M -$244.9M -$192.7M -$138.2M
Cash From Investing -$184.2M -$182M -$284.4M -$226M -$177.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $285.4M $486.9M $732.8M $554.3M $602M
Long-Term Debt Repaid -$559.5M -$510.9M -$648M -$548.5M -$622M
Repurchase of Common Stock -- -- -$24.4M -$12M -$51.3M
Other Financing Activities -$6.5M -$15.7M -$20.6M -$17.3M -$15.2M
Cash From Financing -$9.1M -$30.4M $43.4M -$18.3M -$80.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $36.1M -$1.6M -$23.8M $53.2M $25.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $203.6M $173.8M $175.5M $261.5M $238.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $238.4M $245.4M $173.4M $124.4M --
Depreciation & Amoritzation $83M $103.8M $127.7M $139M --
Stock-Based Compensation $14.3M $18.3M $25.7M $25M --
Change in Accounts Receivable -$88.6M -$52.2M -$6.5M -$52.8M --
Change in Inventories -$156.9M -$99.3M $38.1M $19M --
Cash From Operations $210.8M $217.2M $297.5M $283.4M --
 
Capital Expenditures $37M $41.7M $36M $44.8M --
Cash Acquisitions -$147.2M -$244.9M -$192.7M -$138.2M --
Cash From Investing -$182M -$284.4M -$226M -$177.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $486.9M $732.8M $554.3M $602M --
Long-Term Debt Repaid -$510.9M -$648M -$548.5M -$622M --
Repurchase of Common Stock -- -$24.4M -$12M -$51.3M --
Other Financing Activities -$15.7M -$20.6M -$17.3M -$15.2M --
Cash From Financing -$30.4M $43.4M -$18.3M -$80.9M --
 
Beginning Cash (CF) $353.5M $211.6M $213.9M $281.4M --
Foreign Exchange Rate Adjustment $100K -$800K $200K -$800K --
Additions / Reductions -$1.6M -$23.8M $53.2M $25.4M --
Ending Cash (CF) $352M $187M $267.3M $306M --
 
Levered Free Cash Flow $173.8M $175.5M $261.5M $238.6M --

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

GET BETTER TRADE IDEAS

Popular

Is Tenable Stock a Buy, Sell or Hold?
Is Tenable Stock a Buy, Sell or Hold?

Tenable (NASDAQ:TENB) is a cybersecurity company with a focus on…

Is CyberArk Stock a Buy, Sell or Hold?
Is CyberArk Stock a Buy, Sell or Hold?

CyberArk Software (NASDAQ:CYBR), the identity security and management firm, has…

Is Amazon Stock Still Worth Staking On?
Is Amazon Stock Still Worth Staking On?

Amazon.com Inc (NASDAQ: AMZN) posted one of its strongest years…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

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

Buy
53
Is MSFT Stock a Buy?

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

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 24

Regencell Bioscience Holdings [RGC] is down 28.36% over the past day.

Buy
54
TNXP alert for Mar 24

Tonix Pharmaceuticals Holding [TNXP] is up 32.39% over the past day.

Sell
36
VMI alert for Mar 24

Valmont Industries [VMI] is up 4.67% over the past day.

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

Show me the best stock