Financhill
Buy
57

SFM Quote, Financials, Valuation and Earnings

Last price:
$128.47
Seasonality move :
7.43%
Day range:
$129.57 - $131.47
52-week range:
$47.63 - $155.64
Dividend yield:
0%
P/E ratio:
37.73x
P/S ratio:
1.79x
P/B ratio:
9.71x
Volume:
645.4K
Avg. volume:
1.3M
1-year change:
172.33%
Market cap:
$13.1B
Revenue:
$6.8B
EPS (TTM):
$3.46
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $5.6B $6.5B $6.1B $6.4B $6.8B
Revenue Growth (YoY) 8.21% 14.8% -5.7% 4.99% 6.76%
 
Cost of Revenues $3.7B $4.1B $3.9B $4.1B $4.3B
Gross Profit $1.9B $2.4B $2.2B $2.3B $2.5B
Gross Profit Margin 33.63% 36.78% 36.22% 36.67% 36.88%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $1.9B $1.7B $1.9B $2B
Other Inc / (Exp) -$7.3M $369K -$4.7M -$11M -$39.3M
Operating Expenses $1.7B $2B $1.9B $2B $2.1B
Operating Income $224.6M $391.3M $338.7M $369.4M $389.5M
 
Net Interest Expenses $21.2M $14.8M $11.7M $9M $6.5M
EBT. Incl. Unusual Items $196.2M $376.9M $322.4M $349.3M $343.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $46.5M $89.4M $78.2M $88.1M $84.9M
Net Income to Company $149.6M $287.5M $244.2M $261.2M $258.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $149.6M $287.5M $244.2M $261.2M $258.9M
 
Basic EPS (Cont. Ops) $1.25 $2.44 $2.12 $2.41 $2.53
Diluted EPS (Cont. Ops) $1.25 $2.43 $2.10 $2.39 $2.50
Weighted Average Basic Share $119.4M $117.8M $115.4M $108.2M $102.5M
Weighted Average Diluted Share $119.7M $118.2M $116.1M $109.1M $103.4M
 
EBITDA $422M $617.4M $568.1M $602.5M $621.4M
EBIT $217.4M $391.7M $334.1M $358.1M $356.4M
 
Revenue (Reported) $5.6B $6.5B $6.1B $6.4B $6.8B
Operating Income (Reported) $224.6M $391.3M $338.7M $369.4M $389.5M
Operating Income (Adjusted) $217.4M $391.7M $334.1M $358.1M $356.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.6B $1.5B $1.6B $1.7B $1.9B
Revenue Growth (YoY) 9.54% -4.31% 5.39% 7.68% 13.57%
 
Cost of Revenues $992.8M $969.9M $1B $1.1B $1.2B
Gross Profit $584.8M $539.7M $583.7M $625.4M $740.9M
Gross Profit Margin 37.07% 35.75% 36.68% 36.51% 38.08%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $475.1M $423.4M $460.8M $502.8M $580.3M
Other Inc / (Exp) -$268K -$128K -$2.2M -$3.2M -$3.7M
Operating Expenses $506.1M $453.8M $491.1M $534.6M $614.7M
Operating Income $78.6M $85.9M $92.5M $90.8M $126.2M
 
Net Interest Expenses $3.1M $2.9M $2M $1.7M --
EBT. Incl. Unusual Items $75.3M $82.9M $88.4M $86M $123.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $15M $19M $22.6M $20.6M $31.9M
Net Income to Company $60.2M $63.9M $65.7M $65.3M $91.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $60.2M $63.9M $65.7M $65.3M $91.6M
 
Basic EPS (Cont. Ops) $0.51 $0.56 $0.61 $0.64 $0.91
Diluted EPS (Cont. Ops) $0.51 $0.56 $0.61 $0.64 $0.91
Weighted Average Basic Share $117.9M $114.2M $107.2M $101.9M $100.1M
Weighted Average Diluted Share $118.5M $114.8M $108.1M $102.7M $101M
 
EBITDA $134.8M $144.6M $152M $154.6M $193.8M
EBIT $78.2M $85.7M $90.8M $88.8M $123.9M
 
Revenue (Reported) $1.6B $1.5B $1.6B $1.7B $1.9B
Operating Income (Reported) $78.6M $85.9M $92.5M $90.8M $126.2M
Operating Income (Adjusted) $78.2M $85.7M $90.8M $88.8M $123.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $6.2B $6.2B $6.3B $6.7B $7.4B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $4B $3.9B $4B $4.2B $4.6B
Gross Profit $2.3B $2.3B $2.3B $2.5B $2.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.8B $1.8B $1.8B $2B $2.2B
Other Inc / (Exp) -$3.5M -$1.7M -$6M -$41.9M -$14.4M
Operating Expenses $1.9B $1.9B $2B $2.1B $2.3B
Operating Income $349.2M $377.4M $353.8M $384.5M $481.8M
 
Net Interest Expenses $16.9M $11.9M $10.5M $7.5M $51K
EBT. Incl. Unusual Items $328.8M $363.7M $337.4M $335.2M $467.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $78.1M $87.4M $85.1M $81.3M $116.4M
Net Income to Company $250.7M $276.3M $252.3M $253.9M $351M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $250.7M $276.3M $252.3M $253.9M $351M
 
Basic EPS (Cont. Ops) $2.13 $2.36 $2.30 $2.45 $3.49
Diluted EPS (Cont. Ops) $2.13 $2.36 $2.29 $2.44 $3.46
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA $563M $609.6M $591.1M $606.1M $744.7M
EBIT $345.6M $375.6M $348.4M $347M $474.6M
 
Revenue (Reported) $6.2B $6.2B $6.3B $6.7B $7.4B
Operating Income (Reported) $349.2M $377.4M $353.8M $384.5M $481.8M
Operating Income (Adjusted) $345.6M $375.6M $348.4M $347M $474.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $4.9B $4.6B $4.8B $5.1B $5.7B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.1B $2.9B $3.1B $3.2B $3.5B
Gross Profit $1.8B $1.7B $1.8B $1.9B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.4B $1.3B $1.4B $1.5B $1.7B
Other Inc / (Exp) $344K -$1.8M -$3M -$33.9M -$9M
Operating Expenses $1.5B $1.4B $1.5B $1.6B $1.8B
Operating Income $298.4M $284.5M $299.5M $314.7M $407M
 
Net Interest Expenses $11.7M $8.8M $7.6M $6.1M $818K
EBT. Incl. Unusual Items $287.1M $273.9M $288.8M $274.7M $398.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $68M $65.9M $72.8M $65.9M $97.4M
Net Income to Company $219.1M $207.9M $216M $208.8M $301M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $219.1M $207.9M $216M $208.8M $301M
 
Basic EPS (Cont. Ops) $1.86 $1.78 $1.98 $2.02 $2.99
Diluted EPS (Cont. Ops) $1.86 $1.78 $1.97 $2.02 $2.97
Weighted Average Basic Share $353.3M $349.5M $327.2M $308.5M $301.7M
Weighted Average Diluted Share $354.4M $351.3M $329.5M $311.1M $304.2M
 
EBITDA $464.8M $457M $480M $482.9M $606.2M
EBIT $298.3M $282.3M $296.6M $284.8M $403M
 
Revenue (Reported) $4.9B $4.6B $4.8B $5.1B $5.7B
Operating Income (Reported) $298.4M $284.5M $299.5M $314.7M $407M
Operating Income (Adjusted) $298.3M $282.3M $296.6M $284.8M $403M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $85.3M $169.7M $245.3M $293.2M $201.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $15.7M $14.8M $21.6M $16.1M $30.3M
Inventory $276M $254.2M $265.4M $310.5M $323.2M
Prepaid Expenses $8.8M $16.1M $21.5M $33M $22.1M
Other Current Assets $564K $564K $564K $770K $770K
Total Current Assets $387.8M $466M $567.7M $673.8M $603.8M
 
Property Plant And Equipment $1.8B $1.8B $1.8B $1.8B $2.1B
Long-Term Investments -- -- -- -- --
Goodwill $368.1M $368.9M $368.9M $368.9M $381.7M
Other Intangibles $185.4M $185M $185M $185M $208.1M
Other Long-Term Assets $11.7M $14.7M $13.5M $14M $12.3M
Total Assets $2.7B $2.8B $2.9B $3.1B $3.3B
 
Accounts Payable $122.8M $139.3M $145.9M $172.9M $179.9M
Accrued Expenses $124.5M $128.7M $202.4M $175.1M $200.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $106.9M $136.7M $152.8M $136.6M $127.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $416.8M $496.1M $513.5M $522.4M $546.9M
 
Long-Term Debt $538M $250M $250M $250M $125M
Capital Leases -- -- -- -- --
Total Liabilities $2.1B $1.9B $2B $2B $2.2B
 
Common Stock $117K $118K $111K $105K $101K
Other Common Equity Adj -$4.7M -$8.5M -$3.8M -- --
Common Equity $582M $881.3M $959.9M $1B $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $582M $881.3M $959.9M $1B $1.1B
 
Total Liabilities and Equity $2.7B $2.8B $2.9B $3.1B $3.3B
Cash and Short Terms $85.3M $169.7M $245.3M $293.2M $201.8M
Total Debt $538M $250M $250M $250M $125M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $137.5M $260.2M $316M $251.8M $309.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $24.3M $19.5M $11.5M $16.2M $25.1M
Inventory $257.3M $271.1M $301.7M $323.7M $329.5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $18.9M $36.1M $43.9M $28.9M $29.4M
Total Current Assets $438M $586.9M $673M $620.6M $693.6M
 
Property Plant And Equipment $1.8B $1.8B $1.8B $2.1B $2.3B
Long-Term Investments -- -- -- -- --
Goodwill $368.9M $368.9M $368.9M $381.7M $381.8M
Other Intangibles $185M $185M $185M $208.1M $208.1M
Other Long-Term Assets $14.4M $14.5M $15M $12.8M $13.4M
Total Assets $2.8B $2.9B $3B $3.3B $3.6B
 
Accounts Payable $163.3M $171.8M $167M $190.1M $198.2M
Accrued Expenses $139M $144.8M $198.8M $242.1M $287.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $131.1M $144.4M $159.4M $109.3M $128.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $509.6M $507.2M $525.1M $541.5M $616M
 
Long-Term Debt $275M $250M $250M $150M --
Capital Leases -- -- -- -- --
Total Liabilities $2B $2B $2B $2.2B $2.2B
 
Common Stock $117K $113K $106K $101K $100K
Other Common Equity Adj -$9.5M -$5.4M $498K -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $807.9M $968.1M $1B $1.1B $1.3B
 
Total Liabilities and Equity $2.8B $2.9B $3B $3.3B $3.6B
Cash and Short Terms $137.5M $260.2M $316M $251.8M $309.7M
Total Debt $275M $250M $250M $150M --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $149.6M $287.5M $244.2M $261.2M $258.9M
Depreciation & Amoritzation $204.6M $225.8M $234.1M $244.4M $265M
Stock-Based Compensation $8.9M $14.3M $15.9M $16.6M $18.9M
Change in Accounts Receivable $36.1M $26M $16.9M $13.4M $3.2M
Change in Inventories -$11.6M $21.8M -$11.4M -$45.2M -$10.9M
Cash From Operations $355.2M $494M $364.8M $371.3M $465.1M
 
Capital Expenditures $183.2M $122M $102.4M $124M $225.3M
Cash Acquisitions -- -- -- -- -$13M
Cash From Investing -$183.2M -$122M -$102.4M -$124M -$238.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $265.4M -- -- $62.5M --
Long-Term Debt Repaid -$181.1M -$288.8M -$685K -$63.3M -$126M
Repurchase of Common Stock -$176.3M -- -$188.3M -$200M -$203.5M
Other Financing Activities -$319K -- -- -$3.4M --
Cash From Financing -$87.4M -$287.4M -$186.9M -$199.1M -$318M
 
Beginning Cash (CF) $2.2M $86.8M $171.4M $247M $295.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $84.5M $84.7M $75.6M $48.2M -$91.3M
Ending Cash (CF) $86.8M $171.4M $247M $295.2M $203.9M
 
Levered Free Cash Flow $172M $372.1M $262.4M $247.3M $239.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $60.2M $63.9M $65.7M $65.3M $91.6M
Depreciation & Amoritzation $56.5M $58.9M $61.2M $65.7M $69.9M
Stock-Based Compensation $3.7M $3.5M $3.8M $5.3M $6.7M
Change in Accounts Receivable -$7.1M -$1.7M $5.1M $1.7M $11.5M
Change in Inventories -$1.9M $3M -$8.8M -$3.7M -$3.9M
Cash From Operations $16.9M $119.4M $97.8M $114.2M $209.1M
 
Capital Expenditures $31.3M $30.6M $27.7M $66.3M $52.8M
Cash Acquisitions -- -- -- $10K --
Cash From Investing -$31.3M -$30.6M -$27.7M -$66.3M -$52.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$176.2M -$174K -$215K -$25.3M -$298K
Repurchase of Common Stock -- -$50M -$44M -$32.1M -$25.2M
Other Financing Activities -- -- -- -- --
Cash From Financing -$176.2M -$49.5M -$42.9M -$55.7M -$24M
 
Beginning Cash (CF) $329.6M $222.8M $290.8M $261.7M $179.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$190.6M $39.3M $27.3M -$7.8M $132.3M
Ending Cash (CF) $139M $262M $318.1M $253.8M $311.7M
 
Levered Free Cash Flow -$14.4M $88.8M $70.2M $47.9M $156.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $250.7M $276.3M $252.3M $253.9M $351M
Depreciation & Amoritzation $217.4M $234M $242.7M $259.1M $270.1M
Stock-Based Compensation $12.4M $15.2M $16.3M $19.7M $24.1M
Change in Accounts Receivable $14.5M $31.6M $20.4M $7M $23.4M
Change in Inventories $28.5M -$13.8M -$30.8M -$20.2M -$5.8M
Cash From Operations $442.2M $380.4M $374.9M $473.6M $576.4M
 
Capital Expenditures $132.6M $96.1M $113.1M $208.3M $222M
Cash Acquisitions -- -- -- -$13M --
Cash From Investing -$132.6M -$96.1M -$113.1M -$221.3M -$222M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$318.6M -$25.8M -$63.3M -$101M -$151.1M
Repurchase of Common Stock -$13M -$137.5M -$206M -$225.3M -$152.8M
Other Financing Activities -- -- -- -- --
Cash From Financing -$251.9M -$161.4M -$205.8M -$316.5M -$296.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $57.6M $123M $56M -$64.2M $57.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $309.5M $284.3M $261.8M $265.3M $354.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $219.1M $207.9M $216M $208.8M $301M
Depreciation & Amoritzation $166.5M $174.7M $183.4M $198.1M $203.2M
Stock-Based Compensation $10.4M $11.3M $11.7M $14.7M $19.9M
Change in Accounts Receivable $7.4M $13M $16.5M $10.1M $30.3M
Change in Inventories $18.7M -$16.9M -$36.3M -$11.3M -$6.3M
Cash From Operations $410.3M $296.7M $306.8M $409M $520.4M
 
Capital Expenditures $95.9M $70M $80.7M $165M $161.7M
Cash Acquisitions -- -- -- -$13M --
Cash From Investing -$95.9M -$70M -$80.7M -$178M -$161.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $62.5M -- --
Long-Term Debt Repaid -$263.5M -$507K -$63.1M -$100.7M -$125.8M
Repurchase of Common Stock -- -$137.5M -$155.1M -$180.4M -$129.7M
Other Financing Activities -- -- -$3.4M -- --
Cash From Financing -$262.1M -$136.1M -$155M -$272.3M -$250.8M
 
Beginning Cash (CF) $665M $652M $863.9M $853.7M $697.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $52.3M $90.6M $71M -$41.3M $107.9M
Ending Cash (CF) $717.3M $742.6M $934.9M $812.4M $805.6M
 
Levered Free Cash Flow $314.4M $226.6M $226M $244M $358.7M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
65
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 43x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Buy
57
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Alerts

Buy
64
ARQQ alert for Dec 27

Arqit Quantum [ARQQ] is down 3.22% over the past day.

Buy
64
QMCO alert for Dec 27

Quantum [QMCO] is up 4.72% over the past day.

Buy
65
ALGS alert for Dec 27

Aligos Therapeutics [ALGS] is down 4.82% over the past day.

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

Show me the best stock