Financhill
Buy
71

SHG Quote, Financials, Valuation and Earnings

Last price:
$49.98
Seasonality move :
3.58%
Day range:
$49.29 - $50.16
52-week range:
$28.76 - $51.48
Dividend yield:
3.16%
P/E ratio:
8.41x
P/S ratio:
1.98x
P/B ratio:
0.63x
Volume:
430.9K
Avg. volume:
245.3K
1-year change:
30.43%
Market cap:
$24.3B
Revenue:
$12.9B
EPS (TTM):
$5.91
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $17.6B $19B $11.7B $13B $12.9B
Revenue Growth (YoY) -0.3% 8.39% -38.52% 11.38% -1.22%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.3B $10.6B $3.7B $3.7B $3.7B
Other Inc / (Exp) $419.2M $950M -$567.7M $1.4B $615.2M
Operating Expenses $10.9B $11.3B $4.9B $4.6B $4.5B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $4B $4.9B $4.9B $4.6B $4.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1B $1.3B $1.3B $1.1B $1.1B
Net Income to Company $4B $3.6B $3.7B $3.4B $3.3B
 
Minority Interest in Earnings -$70.4M -$81.6M -$69.8M -$84.2M -$79.2M
Net Income to Common Excl Extra Items $2.9B $3.5B $3.6B $3.3B $3.3B
 
Basic EPS (Cont. Ops) $5.61 $6.38 $6.60 $6.16 $6.19
Diluted EPS (Cont. Ops) $5.61 $6.38 $6.60 $6.16 $6.19
Weighted Average Basic Share $500.3M $534M $530.6M $519.2M $506.2M
Weighted Average Diluted Share $500.3M $534M $530.6M $519.2M $506.2M
 
EBITDA -- -- -- -- --
EBIT $8.1B $8.3B $12.3B $17.4B $17.5B
 
Revenue (Reported) $17.6B $19B $11.7B $13B $12.9B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $8.1B $8.3B $12.3B $17.4B $17.5B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.8B $3.4B $3.2B $3.2B $3B
Revenue Growth (YoY) 14.74% -29.47% -6.6% 1.32% -6.65%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.6B $1.2B $882.6M $839.4M $782.7M
Other Inc / (Exp) $360.8M -$101.9M $484.4M $275.9M $280M
Operating Expenses $2.8B $1.3B $1B $982.4M $929.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.5B $1.6B $1.5B $1.3B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $383.6M $418.7M $347.5M $332.7M $336M
Net Income to Company $1.5B $1.6B $1.1B $1B $1B
 
Minority Interest in Earnings -$23.3M -$16.8M -$20.7M -$19.8M -$19.7M
Net Income to Common Excl Extra Items $1.1B $1.1B $1.1B $993.2M $1B
 
Basic EPS (Cont. Ops) $1.95 $2.09 $2.00 $1.89 $2.01
Diluted EPS (Cont. Ops) $1.95 $2.09 $2.00 $1.89 $2.01
Weighted Average Basic Share $534M $534.1M $525.1M $511.6M $495.6M
Weighted Average Diluted Share $534M $534.1M $525.1M $511.6M $495.6M
 
EBITDA -- -- -- -- --
EBIT $2.3B $3B $4.5B $4.6B $4.3B
 
Revenue (Reported) $4.8B $3.4B $3.2B $3.2B $3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $2.3B $3B $4.5B $4.6B $4.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $18.2B $17.6B $12.1B $13.1B $12.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.5B $9.1B $4.1B $3.6B $3.5B
Other Inc / (Exp) $621.9M $476M $21.7M $1.2B $630.2M
Operating Expenses $11.1B $9.9B $4.8B $4.5B $4.5B
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $4.4B $5B $4.9B $4.5B $4.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2B $1.3B $1.2B $1.1B $1.1B
Net Income to Company $4.4B $3.7B $3.2B $3.3B $3.4B
 
Minority Interest in Earnings -$79.5M -$75.3M -$73.4M -$83.2M -$79.1M
Net Income to Common Excl Extra Items $3.2B $3.6B $3.6B $3.3B $3.3B
 
Basic EPS (Cont. Ops) $5.98 $6.57 $6.59 $6.07 $5.91
Diluted EPS (Cont. Ops) $5.98 $6.57 $6.59 $6.07 $5.91
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -- -- --
EBIT $8.2B $9B $13.8B $17.5B $17.1B
 
Revenue (Reported) $18.2B $17.6B $12.1B $13.1B $12.6B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $8.2B $9B $13.8B $17.5B $17.1B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $4.8B $3.4B $3.2B $3.2B $3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.6B $1.2B $882.6M $839.4M $782.7M
Other Inc / (Exp) $360.8M -$101.9M $484.4M $275.9M $280M
Operating Expenses $2.8B $1.3B $1B $982.4M $929.1M
Operating Income -- -- -- -- --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $1.5B $1.6B $1.5B $1.3B $1.4B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $383.6M $418.7M $347.5M $332.7M $336M
Net Income to Company $1.5B $1.6B $1.1B $1B $1B
 
Minority Interest in Earnings -$23.3M -$16.8M -$20.7M -$19.8M -$19.7M
Net Income to Common Excl Extra Items $1.1B $1.1B $1.1B $993.2M $1B
 
Basic EPS (Cont. Ops) $1.95 $2.09 $2.00 $1.89 $2.01
Diluted EPS (Cont. Ops) $1.95 $2.09 $2.00 $1.89 $2.01
Weighted Average Basic Share $534M $534.1M $525.1M $511.6M $495.6M
Weighted Average Diluted Share $534M $534.1M $525.1M $511.6M $495.6M
 
EBITDA -- -- -- -- --
EBIT $2.3B $3B $4.5B $4.6B $4.3B
 
Revenue (Reported) $4.8B $3.4B $3.2B $3.2B $3B
Operating Income (Reported) -- -- -- -- --
Operating Income (Adjusted) $2.3B $3B $4.5B $4.6B $4.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $31.7B $24.4B $24.6B $27.8B $28.3B
Short Term Investments $53.5B $76.4B $67.7B $70.1B $63.7B
Accounts Receivable, Net $11.5B -- $9.1B $13.2B $9.2B
Inventory -- -- -- -- --
Prepaid Expenses $371.6M -- $849.9M $553.3M $588M
Other Current Assets -- -- -- -- --
Total Current Assets $104.5B $104B $110B $118.3B $111.4B
 
Property Plant And Equipment $4.6B $3.4B $4.7B $4.7B $4.3B
Long-Term Investments $153.5B $158B $145.1B $153.7B $135.8B
Goodwill $4.3B $3.9B $3.7B $3.6B $3.2B
Other Intangibles $725.2M $818.7M $890.2M $1.2B $987.8M
Other Long-Term Assets -- -- -- -- --
Total Assets $555B $539.2B $526.2B $536.8B $502.3B
 
Accounts Payable $13.4B -- $9.8B $14.7B $10.3B
Accrued Expenses $2.8B -- $3.5B $4.6B $4.8B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $28.1B $590.2M $22.6B $34.1B $24.5B
 
Long-Term Debt $96.6B $103.6B $93.9B $97.6B $93.6B
Capital Leases -- -- -- -- --
Total Liabilities $512.5B $497B $483.9B $493.1B $462.4B
 
Common Stock $2.7B $2.5B $2.4B $2.3B $2B
Other Common Equity Adj -$370.6M -$760.4M -$1.5B -$833.8M -$1.2B
Common Equity $40.1B $40.3B $39.9B $41.5B $37.9B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.1B $1.9B $2.1B $2B $1.9B
Total Equity $42.5B $42.2B $42.3B $43.7B $39.9B
 
Total Liabilities and Equity $555B $539.2B $526.2B $536.8B $502.3B
Cash and Short Terms $85.2B $100.8B $92.3B $97.8B $92B
Total Debt $96.7B $103.6B $93.9B $97.7B $93.6B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $26.5B $23.7B $27.5B $25.8B $29.4B
Short Term Investments $51.8B $55.5B $66.4B $65.5B $64.4B
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $81.8B $82.6B $98.2B $95.3B $103.6B
 
Property Plant And Equipment $3.5B $3.4B $3.1B $2.9B $2.8B
Long-Term Investments $151.7B $154.1B $144.9B $147.6B $132B
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $545.7B $550.7B $521.3B $525.2B $507.4B
 
Accounts Payable -- -- -- -- --
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9.8B $9.9B $9.2B $11.8B $7.5B
 
Long-Term Debt $92.8B $94.5B $89.7B $91.9B $88.7B
Capital Leases -- -- -- -- --
Total Liabilities $504.5B $509.8B $478.3B $483.2B $467.1B
 
Common Stock $2.6B $2.5B $2.3B $2.2B $2B
Other Common Equity Adj -$699.8M -$1.8B -$843.6M -$1.2B -$1.6B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2B $1.8B $2.4B $1.7B $1.7B
Total Equity $41.2B $40.9B $43B $42B $40.4B
 
Total Liabilities and Equity $545.7B $550.7B $521.3B $525.2B $507.4B
Cash and Short Terms $78.3B $79.2B $93.9B $91.3B $93.7B
Total Debt $92.8B $94.5B $89.7B $91.9B $88.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4B $3.6B $3.7B $3.4B $3.3B
Depreciation & Amoritzation $648.2M $788.6M $776.8M $906.8M $938.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$873.9M $3.7B $5.6B $405.5M $3.4B
 
Capital Expenditures $541.6M $777.7M $732.8M $548.1M $571M
Cash Acquisitions -$61.6M -- -$21.6M -- --
Cash From Investing -$2.6B -$10.5B -$8.3B -$3.3B $108.9M
 
Dividends Paid (Ex Special Dividend) -$817.2M -$1.1B -$1.2B -$1.1B -$929.1M
Special Dividend Paid
Long-Term Debt Issued $24.4B $25.7B $35.5B $42.7B $40.1B
Long-Term Debt Repaid -$18.8B -$21.3B -$32.7B -$33.7B -$39.3B
Repurchase of Common Stock -$126.7M -$69K -$233.1M -$371.9M -$513.3M
Other Financing Activities $1.8B $1B $1.2B -$37.5M $520.7M
Cash From Financing $6.6B $4.3B $2.6B $7.5B -$133.9M
 
Beginning Cash (CF) $19.5B $23.5B $19.1B $18.7B $22.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.2B -$2.5B -$87.6M $4.6B $3.4B
Ending Cash (CF) $22.7B $21.1B $19B $23.3B $25.8B
 
Levered Free Cash Flow -$1.4B $2.9B $4.9B -$142.6M $2.8B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.5B $1.6B $1.1B $1B $1B
Depreciation & Amoritzation $193.7M $194.6M $220.5M $230.2M $228.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.5B $1.3B $3B -$930.6M $4.5B
 
Capital Expenditures $180M $192.5M $123.7M $136.5M $109.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.1B -$4.5B $282.8M $919.3M $359.4M
 
Dividends Paid (Ex Special Dividend) -$45.8M -$45.9M -$46M -$31.4M -$33.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.9B $7.3B $8.9B $9.4B $5.5B
Long-Term Debt Repaid -$7.6B -$5.2B -$8.8B -$9.1B -$8B
Repurchase of Common Stock -$70.9K -$30.5M -$107.3M -$112.8M -$190M
Other Financing Activities $334M $506.6M $713.8M $61M $125.7M
Cash From Financing -$1.3B $2.5B $655.4M $226.9M -$2.7B
 
Beginning Cash (CF) $8B $20.4B $19.2B $22.9B $24.2B
Foreign Exchange Rate Adjustment $35.4M $22.5M $42.5M $33M -$2.1M
Additions / Reductions $145.4M -$745.3M $3.9B $215.6M $2.2B
Ending Cash (CF) $8.2B $19.7B $23.1B $23.1B $26.4B
 
Levered Free Cash Flow $3.3B $1.1B $2.8B -$1.1B $4.4B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $4.4B $3.7B $3.2B $3.3B $3.4B
Depreciation & Amoritzation $685.7M $789.5M $802.7M $916.5M $936.8M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $2.8B $1.4B $7.3B -$3.5B $8.8B
 
Capital Expenditures $585.5M $790.3M $664M $560.8M $543.9M
Cash Acquisitions -$61.6M -- -$21.6M -- --
Cash From Investing -$3.7B -$12.9B -$3.5B -$2.6B -$451M
 
Dividends Paid (Ex Special Dividend) -$816.8M -$1.1B -$1.2B -$1.1B -$931.1M
Special Dividend Paid
Long-Term Debt Issued $25.9B $27B $37.1B $43.2B $36.1B
Long-Term Debt Repaid -$22.4B -$19B -$36.3B -$34B -$38.2B
Repurchase of Common Stock -$126.6M -$30.5M -$310M -$377.4M -$590.6M
Other Financing Activities $2.1B $1.2B $1.5B -$690.3M $585.4M
Cash From Financing $4.8B $8.1B $806.8M $7B -$3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.9B -$3.4B $4.5B $930.3M $5.3B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2.2B $621.1M $6.6B -$4B $8.3B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $1.5B $1.6B $1.1B $1B $1B
Depreciation & Amoritzation $193.7M $194.6M $220.5M $230.2M $228.1M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations $3.5B $1.3B $3B -$930.6M $4.5B
 
Capital Expenditures $180M $192.5M $123.7M $136.5M $109.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.1B -$4.5B $282.8M $919.3M $359.4M
 
Dividends Paid (Ex Special Dividend) -$45.8M -$45.9M -$46M -$31.4M -$33.5M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.9B $7.3B $8.9B $9.4B $5.5B
Long-Term Debt Repaid -$7.6B -$5.2B -$8.8B -$9.1B -$8B
Repurchase of Common Stock -$70.9K -$30.5M -$107.3M -$112.8M -$190M
Other Financing Activities $334M $506.6M $713.8M $61M $125.7M
Cash From Financing -$1.3B $2.5B $655.4M $226.9M -$2.7B
 
Beginning Cash (CF) $8B $20.4B $19.2B $22.9B $24.2B
Foreign Exchange Rate Adjustment $35.4M $22.5M $42.5M $33M -$2.1M
Additions / Reductions $145.4M -$745.3M $3.9B $215.6M $2.2B
Ending Cash (CF) $8.2B $19.7B $23.1B $23.1B $26.4B
 
Levered Free Cash Flow $3.3B $1.1B $2.8B -$1.1B $4.4B

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock