Financhill
Buy
88

WS Quote, Financials, Valuation and Earnings

Last price:
$32.24
Seasonality move :
4.2%
Day range:
$31.27 - $32.15
52-week range:
$21.30 - $47.19
Dividend yield:
2.02%
P/E ratio:
14.54x
P/S ratio:
0.52x
P/B ratio:
1.46x
Volume:
233.5K
Avg. volume:
328.1K
1-year change:
-14.93%
Market cap:
$1.6B
Revenue:
$3.1B
EPS (TTM):
$2.18
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue $2.1B $4.1B $3.6B $3.4B $3.1B
Revenue Growth (YoY) -- 91.26% -11.34% -4.91% -9.83%
 
Cost of Revenues $1.8B $3.7B $3.3B $3B $2.7B
Gross Profit $370.8M $395.5M $336.5M $439.8M $388.6M
Gross Profit Margin 17.43% 9.72% 9.33% 12.82% 12.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $147.4M $180.3M $200.8M $224.4M $231.6M
Other Inc / (Exp) $13.7M $42.1M -$4M $6.8M -$1.8M
Operating Expenses $147.4M $180.3M $200.8M $224.4M $231.6M
Operating Income $223.4M $215.2M $135.7M $215.4M $157M
 
Net Interest Expenses -- $3M $3M $6M $7.1M
EBT. Incl. Unusual Items $237.2M $254.3M $128.7M $216.2M $148.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $48.5M $54M $29M $46.1M $28.8M
Net Income to Company $188.7M $200.3M $99.7M $170.1M $119.3M
 
Minority Interest in Earnings -$17.7M -$19.9M -$12.6M -$15.4M -$8.6M
Net Income to Common Excl Extra Items $171M $180.4M $87.1M $154.7M $110.7M
 
Basic EPS (Cont. Ops) $3.42 $3.61 $1.74 $3.14 $2.24
Diluted EPS (Cont. Ops) $3.42 $3.61 $1.74 $3.11 $2.19
Weighted Average Basic Share $50M $50M $50M $49.3M $49.5M
Weighted Average Diluted Share $50M $50M $50M $49.8M $50.5M
 
EBITDA $268.4M $316.8M $201.3M $287.5M $221.2M
EBIT $223.4M $257.3M $131.7M $222.2M $155.2M
 
Revenue (Reported) $2.1B $4.1B $3.6B $3.4B $3.1B
Operating Income (Reported) $223.4M $215.2M $135.7M $215.4M $157M
Operating Income (Adjusted) $223.4M $257.3M $131.7M $222.2M $155.2M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue -- -- $884M $911M $832.9M
Revenue Growth (YoY) -- -- -- 3.05% -8.57%
 
Cost of Revenues -- -- $733.8M $780M $705.9M
Gross Profit -- -- $150.2M $131M $127M
Gross Profit Margin -- -- 16.99% 14.38% 15.25%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $53.1M $63.7M $58.9M
Other Inc / (Exp) -- -- -$1.8M $10.4M $8M
Operating Expenses -- -- $53.1M $63.7M $58.9M
Operating Income -- -- $97.1M $67.3M $68.1M
 
Net Interest Expenses -- -- $300K $2.4M $1M
EBT. Incl. Unusual Items -- -- $95M $75.3M $75.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $23.4M $17.6M $16.2M
Net Income to Company -- -- $71.6M $57.7M $58.9M
 
Minority Interest in Earnings -- -- -$4.3M -$4.5M -$3.2M
Net Income to Common Excl Extra Items -- -- $67.3M $53.2M $55.7M
 
Basic EPS (Cont. Ops) -- -- $1.35 $1.08 $1.13
Diluted EPS (Cont. Ops) -- -- $1.35 $1.06 $1.10
Weighted Average Basic Share -- -- $50M $49.3M $49.5M
Weighted Average Diluted Share -- -- $50M $50.4M $50.5M
 
EBITDA -- -- $112.5M $93.8M $93M
EBIT -- -- $95.3M $77.7M $76.1M
 
Revenue (Reported) -- -- $884M $911M $832.9M
Operating Income (Reported) -- -- $97.1M $67.3M $68.1M
Operating Income (Adjusted) -- -- $95.3M $77.7M $76.1M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Revenue -- -- $3.6B $3.4B $3.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $3.3B $3B $2.7B
Gross Profit -- -- $336.5M $439.8M $388.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- -- $200.8M $224.4M $231.6M
Other Inc / (Exp) -- -- -$4M $6.8M -$1.8M
Operating Expenses -- -- $200.8M $224.4M $231.6M
Operating Income -- -- $135.7M $215.4M $157M
 
Net Interest Expenses -- -- $3M $6M $7.1M
EBT. Incl. Unusual Items -- -- $128.6M $216.2M $148.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $29M $46.1M $28.8M
Net Income to Company -- -- $99.7M $170.1M $119.3M
 
Minority Interest in Earnings -- -- -$12.7M -$15.4M -$8.6M
Net Income to Common Excl Extra Items -- -- $87M $154.7M $110.7M
 
Basic EPS (Cont. Ops) -- -- $1.74 $3.12 $2.24
Diluted EPS (Cont. Ops) -- -- $1.74 $3.09 $2.18
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- $199.8M $287.5M $221.2M
EBIT -- -- $130.1M $222.2M $155.2M
 
Revenue (Reported) -- -- $3.6B $3.4B $3.1B
Operating Income (Reported) -- -- $135.7M $215.4M $157M
Operating Income (Adjusted) -- -- $130.1M $222.2M $155.2M
Period Ending 2022-05-31 2023-05-31 2024-05-31 2025-05-31 2026-05-31
Revenue -- $3.6B $97.3B $3.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $3.3B $3B $2.7B --
Gross Profit -- $336.5M $439.8M $388.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin -- $200.8M $224.4M $231.6M --
Other Inc / (Exp) -- -$4M $6.8M -$1.8M --
Operating Expenses -- $200.8M $224.4M $231.6M --
Operating Income -- $135.7M $215.4M $157M --
 
Net Interest Expenses -- $3M $6M $7.1M --
EBT. Incl. Unusual Items -- $128.6M $216.2M $148.1M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $29M $46.1M $28.8M --
Net Income to Company -- $99.7M $170.1M $119.3M --
 
Minority Interest in Earnings -- -$12.7M -$15.4M -$8.6M --
Net Income to Common Excl Extra Items -- $87M $154.7M $110.7M --
 
Basic EPS (Cont. Ops) -- $1.74 $3.12 $2.24 --
Diluted EPS (Cont. Ops) -- $1.74 $3.09 $2.18 --
Weighted Average Basic Share -- $200.1M $198.7M $197.9M --
Weighted Average Diluted Share -- $200.1M $200.8M $202M --
 
EBITDA -- $199.8M $287.5M $221.2M --
EBIT -- $130.1M $222.2M $155.2M --
 
Revenue (Reported) -- $3.6B $97.3B $3.1B --
Operating Income (Reported) -- $135.7M $215.4M $157M --
Operating Income (Adjusted) -- $130.1M $222.2M $155.2M --
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Cash and Equivalents $17.5M $20.1M $32.7M $40.2M $38M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $405M $600.4M $468M $472.6M $438.7M
Inventory $442.9M $569.5M $414.8M $405.3M $422M
Prepaid Expenses -- -- -- -- --
Other Current Assets $41.1M $60.9M $57.7M $76.6M $83.3M
Total Current Assets $940.1M $1.3B $980.9M $1B $1B
 
Property Plant And Equipment $283.6M $511.1M $489.7M $547.7M $620.8M
Long-Term Investments $92M $119.3M $114.6M $135M $126.6M
Goodwill $20.2M $80M $78.6M $79.6M $79.6M
Other Intangibles $17.4M $89.7M $83.4M $77M $67.9M
Other Long-Term Assets $11.6M $12.8M $10.9M $16.8M $7M
Total Assets $1.4B $2.1B $1.8B $1.9B $2B
 
Accounts Payable $452.3M $524.1M $402.2M $380.4M $402.5M
Accrued Expenses $9.2M $27.4M $15.6M $15.7M $15.3M
Current Portion Of Long-Term Debt -- $63M $2.8M -- $149.2M
Current Portion Of Capital Lease Obligations $2.9M $5.6M $5.9M $7.6M $7.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $506.1M $657.9M $478.4M $618.4M $631.5M
 
Long-Term Debt -- $20M -- -- $2.3M
Capital Leases -- -- -- -- --
Total Liabilities $551.8M $817.7M $609.8M $748.9M $763.9M
 
Common Stock $622.9M $1.1B -- -- --
Other Common Equity Adj $38.4M $1.8M -$2.1M -$6.1M -$4M
Common Equity $661.3M $1.1B $1B $985.3M $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $153.5M $133.2M $125.6M $132.2M $123.8M
Total Equity $814.8M $1.3B $1.2B $1.1B $1.2B
 
Total Liabilities and Equity $1.4B $2.1B $1.8B $1.9B $2B
Cash and Short Terms $17.5M $20.1M $32.7M $40.2M $38M
Total Debt -- $83M $22.8M $148M $151.5M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Cash and Equivalents -- -- $32.7M $40.2M $38M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $468M $472.6M $438.7M
Inventory -- -- $414.8M $405.3M $422M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $57.7M $76.6M $83.3M
Total Current Assets -- -- $980.9M $1B $1B
 
Property Plant And Equipment -- -- $489.7M $547.7M $620.8M
Long-Term Investments -- -- $114.6M $135M $126.6M
Goodwill -- -- $78.6M $79.6M $79.6M
Other Intangibles -- -- $83.4M $77M $67.9M
Other Long-Term Assets -- -- $10.9M $16.8M $7M
Total Assets -- -- $1.8B $1.9B $2B
 
Accounts Payable -- -- $402.2M $380.4M $402.5M
Accrued Expenses -- -- $15.6M $15.7M $15.3M
Current Portion Of Long-Term Debt -- -- $2.8M -- $149.2M
Current Portion Of Capital Lease Obligations -- -- $5.9M $7.6M $7.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- -- $478.4M $618.4M $631.5M
 
Long-Term Debt -- -- -- -- $2.3M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $609.8M $748.9M $763.9M
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -$2.1M -$6.1M -$4M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $125.6M $132.2M $123.8M
Total Equity -- -- $1.2B $1.1B $1.2B
 
Total Liabilities and Equity -- -- $1.8B $1.9B $2B
Cash and Short Terms -- -- $32.7M $40.2M $38M
Total Debt -- -- $22.8M $148M $151.5M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Net Income to Stockholders $188.7M $200.3M $99.7M $170.1M $119.3M
Depreciation & Amoritzation $45M $59.5M $69.6M $65.3M $66M
Stock-Based Compensation $10.1M $8.7M $10.4M $10.3M $11M
Change in Accounts Receivable -$220.6M -$109.7M $113M -$1.4M $34.1M
Change in Inventories -$178.4M -$50.7M $154.5M $16.4M -$16.7M
Cash From Operations $152.6M $39.5M $315M $199.5M $230.3M
 
Capital Expenditures $28.8M $36.4M $45.5M $103.4M $130.4M
Cash Acquisitions $925K -$383.5M -- -$21M --
Cash From Investing -$27.7M -$395.3M -$22.2M -$123.2M -$129.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$157.9M -$31.9M
Special Dividend Paid
Long-Term Debt Issued -- $50M -- $266.1M $526M
Long-Term Debt Repaid -- -$15M -$15M -$248.1M -$522.5M
Repurchase of Common Stock -- -- -- -- -$3.1M
Other Financing Activities -$10.7M $281.7M -$220M -$56.4M -$17M
Cash From Financing -$116.7M $358.4M -$280.2M -$68.8M -$48.5M
 
Beginning Cash (CF) $9.3M $17.5M $20.1M $32.7M $40.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $8.2M $2.6M $12.6M $7.5M $52.7M
Ending Cash (CF) $17.5M $20.1M $32.7M $40.2M $92.9M
 
Levered Free Cash Flow $123.7M $3.1M $269.5M $96.1M $99.9M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Net Income to Stockholders -- -- $71.6M $57.7M $58.9M
Depreciation & Amoritzation -- -- $17.2M $16.1M $16.9M
Stock-Based Compensation -- -- $2.9M $2M $2.9M
Change in Accounts Receivable -- -- -$10.6M -$5.8M -$23.9M
Change in Inventories -- -- -$24.9M $3M -$79.7M
Cash From Operations -- -- $79.3M $35.6M $53.9M
 
Capital Expenditures -- -- $9.1M $44.8M $45.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$9M -$44.4M -$45.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$7.9M -$8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -$3.7M $186.3M
Long-Term Debt Repaid -- -- $44.4M -$122.7M -$147M
Repurchase of Common Stock -- -- -- -- -$200K
Other Financing Activities -- -- -$69.5M -$5M -$10.1M
Cash From Financing -- -- -$70.3M -$11.8M $21M
 
Beginning Cash (CF) -- -- $32.7M $60.8M $63.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -$20.6M $29.6M
Ending Cash (CF) -- -- $32.7M $40.2M $92.9M
 
Levered Free Cash Flow -- -- $70.2M -$9.2M $8.4M
Period Ending 2021-05-31 2022-05-31 2023-05-31 2024-05-31 2025-05-31
Net Income to Stockholders -- -- $99.7M $170.1M $119.3M
Depreciation & Amoritzation -- -- $69.6M $65.3M $66M
Stock-Based Compensation -- -- $10.4M $10.3M $11M
Change in Accounts Receivable -- -- $113M -$1.4M $34.1M
Change in Inventories -- -- $154.5M $16.4M -$16.7M
Cash From Operations -- -- $315M $199.5M $230.3M
 
Capital Expenditures -- -- $45.5M $103.4M $130.4M
Cash Acquisitions -- -- -- -$21M --
Cash From Investing -- -- -$22.2M -$123.2M -$129.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -$157.9M -$31.9M
Special Dividend Paid
Long-Term Debt Issued -- -- -- $266.1M $526M
Long-Term Debt Repaid -- -- -$15M -$248.1M -$522.5M
Repurchase of Common Stock -- -- -- -- -$3.1M
Other Financing Activities -- -- -- -$56.4M -$17M
Cash From Financing -- -- -$280.2M -$68.8M -$48.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $12.6M $7.5M $52.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- $269.5M $96.1M $99.9M
Period Ending 2022-05-31 2023-05-31 2024-05-31 2025-05-31 2026-05-31
Net Income to Stockholders -- $99.7M $170.1M $119.3M --
Depreciation & Amoritzation -- $69.6M $65.3M $66M --
Stock-Based Compensation -- $10.4M $10.3M $11M --
Change in Accounts Receivable -- $113M -$1.4M $34.1M --
Change in Inventories -- $154.5M $16.4M -$16.7M --
Cash From Operations -- $315M $199.5M $230.3M --
 
Capital Expenditures -- $45.5M $103.4M $130.4M --
Cash Acquisitions -- -- -$21M -- --
Cash From Investing -- -$22.2M -$123.2M -$129.1M --
 
Dividends Paid (Ex Special Dividend) -- -- -$157.9M -$31.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $266.1M $526M --
Long-Term Debt Repaid -- -$15M -$248.1M -$522.5M --
Repurchase of Common Stock -- -- -- -$3.1M --
Other Financing Activities -- -$220M -$56.4M -$17M --
Cash From Financing -- -$280.2M -$68.8M -$48.5M --
 
Beginning Cash (CF) -- $110.6M $335.3M $191.5M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $12.6M $7.5M $52.7M --
Ending Cash (CF) -- $123.3M $342.8M $244.2M --
 
Levered Free Cash Flow -- $269.5M $96.1M $99.9M --

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