Financhill
Buy
66

STBFY Quote, Financials, Valuation and Earnings

Last price:
$16.74
Seasonality move :
1.39%
Day range:
$16.33 - $16.97
52-week range:
$14.52 - $19.90
Dividend yield:
2.43%
P/E ratio:
14.56x
P/S ratio:
0.93x
P/B ratio:
1.27x
Volume:
22K
Avg. volume:
26.8K
1-year change:
-0.56%
Market cap:
$10.3B
Revenue:
$11.2B
EPS (TTM):
$1.06
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $11B $11.6B $11.1B $11.3B $11.2B
Revenue Growth (YoY) -7.42% 4.78% -3.82% 2% -1.15%
 
Cost of Revenues $6.5B $6.8B $6.9B $7.1B $6.9B
Gross Profit $4.5B $4.8B $4.2B $4.2B $4.3B
Gross Profit Margin 41.07% 41.23% 38.09% 37.07% 38.12%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.6B $3.6B $3.2B $3.2B $3.2B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.6B $3.7B $3.2B $3.2B $3.2B
Operating Income $901.9M $1.1B $1.1B $1B $1.1B
 
Net Interest Expenses $18.8M $13.8M $3M -- --
EBT. Incl. Unusual Items $882.2M $1.1B $1.1B $1B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $279.9M $310.1M $292.9M $265.9M $287M
Net Income to Company $882.2M $1.1B $1.1B $1B $1.1B
 
Minority Interest in Earnings -$113.2M -$130.8M -$144M -$154.9M -$159.5M
Net Income to Common Excl Extra Items $489.2M $625.9M $631.3M $589.7M $618M
 
Basic EPS (Cont. Ops) $0.79 $1.01 $1.02 $0.95 $1.00
Diluted EPS (Cont. Ops) $0.79 $1.01 $1.02 $0.95 $1.00
Weighted Average Basic Share $618M $618M $618M $618M $618M
Weighted Average Diluted Share $618M $618M $618M $618M $618M
 
EBITDA $1.6B $1.7B $1.6B $1.6B $1.6B
EBIT $909.1M $1.1B $1.1B $1B $1.1B
 
Revenue (Reported) $11B $11.6B $11.1B $11.3B $11.2B
Operating Income (Reported) $901.9M $1.1B $1.1B $1B $1.1B
Operating Income (Adjusted) $909.1M $1.1B $1.1B $1B $1.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.8B $2.9B $2.6B $2.7B --
Revenue Growth (YoY) -4.66% 2.94% -9.04% 3.07% --
 
Cost of Revenues $1.7B $1.7B $1.7B $1.7B --
Gross Profit $1.1B $1.1B $963.7M $974.1M --
Gross Profit Margin 40.22% 39.55% 36.82% 36.11% --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $907.1M $926.7M $770.5M $789.8M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $943.6M $977.6M $789.5M $804.1M --
Operating Income $180.7M $160.4M $174.2M $169.9M --
 
Net Interest Expenses $6.2M $5.6M $1.9M $4.5M --
EBT. Incl. Unusual Items $174.5M $154.9M $173.5M $164.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $98.4M $42.5M $38.8M $23.8M --
Net Income to Company $166.7M $163.3M $237M $197.2M $125.3M
 
Minority Interest in Earnings -$28.8M -$30.9M -$33.3M -$35.2M --
Net Income to Common Excl Extra Items $47.3M $81.5M $101.4M $105.5M --
 
Basic EPS (Cont. Ops) $0.08 $0.13 $0.16 $0.17 --
Diluted EPS (Cont. Ops) $0.08 $0.13 $0.16 $0.17 --
Weighted Average Basic Share $618M $618M $618M $618M --
Weighted Average Diluted Share $618M $618M $618M $618M --
 
EBITDA $351.6M $309.2M $297.3M $310.5M --
EBIT $182M $159.5M $177.2M $176.6M --
 
Revenue (Reported) $2.8B $2.9B $2.6B $2.7B --
Operating Income (Reported) $180.7M $160.4M $174.2M $169.9M --
Operating Income (Adjusted) $182M $159.5M $177.2M $176.6M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $11.2B $11.5B $11.3B $11.2B $11.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.6B $6.7B $6.9B $7.1B $6.9B
Gross Profit $4.6B $4.7B $4.4B $4.2B $4.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.6B $3.6B $3.4B $3.2B $3.1B
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.7B $3.6B $3.3B $3.2B $3.1B
Operating Income $937.1M $1.1B $1B $1B $1.1B
 
Net Interest Expenses $17.2M $14.4M $6.7M -- $4M
EBT. Incl. Unusual Items $919.2M $1.1B $1B $1B $1.1B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $265.3M $366.1M $294.7M $282M $273.4M
Net Income to Company $912.2M $1.1B $994.6M $1.1B $1.1B
 
Minority Interest in Earnings -$110.7M -$128.9M -$140.7M -$153.1M -$157.8M
Net Income to Common Excl Extra Items $543.2M $592M $608.2M $584.5M $657.8M
 
Basic EPS (Cont. Ops) $0.88 $0.96 $0.98 $0.95 $1.06
Diluted EPS (Cont. Ops) $0.88 $0.96 $0.98 $0.95 $1.06
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $1.6B $1.8B $1.6B $1.5B $1.6B
EBIT $947.1M $1.1B $1.1B $1B $1.1B
 
Revenue (Reported) $11.2B $11.5B $11.3B $11.2B $11.2B
Operating Income (Reported) $937.1M $1.1B $1B $1B $1.1B
Operating Income (Adjusted) $947.1M $1.1B $1.1B $1B $1.1B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $11.5B $11B $11.3B $8.5B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.8B $6.8B $7.1B $5.2B --
Gross Profit $4.8B $4.2B $4.2B $3.3B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.6B $3.2B $3.2B $2.3B --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $3.7B $3.1B $3.2B $2.3B --
Operating Income $1.1B $1.1B $1B $922.8M --
 
Net Interest Expenses $15.3M $3.3M $4.5M $4.8M --
EBT. Incl. Unusual Items $1.1B $1.1B $1B $924.5M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $310.2M $291M $266.9M $249.6M --
Net Income to Company $1.1B $1.1B $1B $1.1B --
 
Minority Interest in Earnings -$131M -$143.1M -$155.1M -$122.6M --
Net Income to Common Excl Extra Items $626.2M $628.1M $588.6M $552.3M --
 
Basic EPS (Cont. Ops) $1.01 $1.02 $0.95 $0.89 --
Diluted EPS (Cont. Ops) $1.01 $1.02 $0.95 $0.89 --
Weighted Average Basic Share $2.5B $2.5B $2.5B $1.9B --
Weighted Average Diluted Share $2.5B $2.5B $2.5B $1.9B --
 
EBITDA $1.7B $1.6B $1.6B $1.3B --
EBIT $1.1B $1.1B $1B $948.6M --
 
Revenue (Reported) $11.5B $11B $11.3B $8.5B --
Operating Income (Reported) $1.1B $1.1B $1B $922.8M --
Operating Income (Adjusted) $1.1B $1.1B $1B $948.6M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.6B $1.5B $1.5B $1.2B $1B
Short Term Investments $7M $10.9M $23.8M $11.8M $29M
Accounts Receivable, Net $1.9B $2.1B $2.1B $2.2B $2.2B
Inventory $768.5M $763M $809.1M $822.3M $754M
Prepaid Expenses -- -- -- -- --
Other Current Assets $227.8M $208.2M $195M $199.8M $217.8M
Total Current Assets $4.5B $4.6B $4.6B $4.5B $4.2B
 
Property Plant And Equipment $4B $3.7B $3.3B $3.3B $3.5B
Long-Term Investments -- -- -- -- --
Goodwill $2.4B $2.2B $2B $2B $1.8B
Other Intangibles $3.9B $3.7B $3.5B $3.5B $3.4B
Other Long-Term Assets $91.4M $64M $54.4M $55.9M $48.2M
Total Assets $15.3B $14.6B $13.6B $13.6B $13.1B
 
Accounts Payable $3B $3.1B $2.9B $3.1B $2.9B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $48.4M $48.1M $63M $43.3M $42.9M
Total Current Liabilities $4.3B $4B $3.8B $3.8B $3.5B
 
Long-Term Debt $1.2B $952.1M $493.9M $177.3M $3.5M
Capital Leases -- -- -- -- --
Total Liabilities $6.9B $6.4B $5.5B $5.2B $4.7B
 
Common Stock $1.6B $1.5B $1.3B $1.2B $1.1B
Other Common Equity Adj -- -- -- -- --
Common Equity $7.6B $7.5B $7.4B $7.7B $7.7B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $754.4M $724.4M $723.7M $692.5M $673M
Total Equity $8.3B $8.2B $8.1B $8.4B $8.4B
 
Total Liabilities and Equity $15.3B $14.6B $13.6B $13.6B $13.1B
Cash and Short Terms $1.6B $1.5B $1.6B $1.2B $1.1B
Total Debt $2B $1.4B $936.2M $527.8M $173.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $1.9B $1.5B $1.4B $989.8M $1B
Short Term Investments $10.8M $15.2M $33M $21.6M $10.9M
Accounts Receivable, Net $2B $2B $2.1B $2.4B $2.5B
Inventory $821M $803.4M $747.5M $818.4M $869.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $234.5M $215.1M $179.4M $189.7M $240.5M
Total Current Assets $5B $4.5B $4.5B $4.5B $4.6B
 
Property Plant And Equipment $3.8B $3.8B $3B $3.1B $3.6B
Long-Term Investments -- -- -- -- --
Goodwill $2.3B $2.3B $1.8B $1.9B $2B
Other Intangibles $3.8B $3.8B $3.2B $3.4B $3.6B
Other Long-Term Assets $92.1M $61.7M $47.5M $66.2M $57.6M
Total Assets $15.4B $14.7B $12.7B $13B $14B
 
Accounts Payable $3.1B $3.2B $2.9B $3.1B $3.2B
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $75M $69M $65.2M $57.5M $62.2M
Total Current Liabilities $4.9B $4B $3.8B $3.8B $3.8B
 
Long-Term Debt $1.1B $1B $448.5M $167.4M $4M
Capital Leases -- -- -- -- --
Total Liabilities $7.4B $6.5B $5.3B $5.1B $5.1B
 
Common Stock $1.6B $1.5B $1.2B $1.1B $1.2B
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $727.8M $720.2M $687.5M $669.9M $710.9M
Total Equity $8B $8.2B $7.4B $7.9B $8.8B
 
Total Liabilities and Equity $15.4B $14.7B $12.7B $13B $14B
Cash and Short Terms $1.9B $1.5B $1.5B $1B $1B
Total Debt $2.4B $1.4B $846.1M $516.7M $228.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $882.2M $1.1B $1.1B $1B $1.1B
Depreciation & Amoritzation $661.9M $632.3M $542.9M $520.9M $508.6M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$52.1M -$333.9M -$181.1M -$209M -$136.9M
Change in Inventories $47.4M -$50.2M -$147.3M -$33.4M $14.1M
Cash From Operations $1.3B $1.4B $1.2B $1.1B $1.3B
 
Capital Expenditures $585.4M $511.5M $461.9M $564.8M $715.9M
Cash Acquisitions -- -$20.3M $141.1M $4.5M $31.1M
Cash From Investing -$573.5M -$518.3M -$325.1M -$554.5M -$669.5M
 
Dividends Paid (Ex Special Dividend) -- -$219.7M -$184.8M -$178.4M -$194M
Special Dividend Paid
Long-Term Debt Issued $281.1M $283.6M $50.8M -- --
Long-Term Debt Repaid -$535.8M -$390.3M -$336.1M -$320.7M -$270.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$168.6K -$9.1K -$23K -$14.3K -$14.3M
Cash From Financing -$438M -$875.9M -$707.1M -$822.5M -$740.5M
 
Beginning Cash (CF) $1.3B $1.5B $1.4B $1.4B $1.1B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $244M $47.4M $122M -$248.8M -$129.6M
Ending Cash (CF) $1.6B $1.6B $1.5B $1.2B $1.1B
 
Levered Free Cash Flow $670.2M $930.2M $692.3M $563.5M $564.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $166.7M $163.3M $237M $197.2M $125.3M
Depreciation & Amoritzation $163.1M $156.6M $153M $151.8M $134.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $192.7M -$109.8M $176.2M $342M $107.6M
Change in Inventories $76.5M $30.6M -$8.1M $28.9M $57.8M
Cash From Operations $315.3M $200.3M $203.8M $463.7M $338.2M
 
Capital Expenditures $162M $172.7M $166.2M $213.2M --
Cash Acquisitions -- -$309.3K $12M $225.1K $2.3M
Cash From Investing -$157.4M -$168.9M -$153.2M -$209.7M -$187.8M
 
Dividends Paid (Ex Special Dividend) -- -$694.2K -$10.4M -$5.1M $3.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$1.6M $905.4K $3.1M -- --
Long-Term Debt Repaid $3.1M -$1.2M -$56.2M -$9.2M $4.9M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$149.8K $9.1K -$1.3K $6.5K -$14.2M
Cash From Financing -$495.3M $40.9M -$86.9M -$95.3M -$86M
 
Beginning Cash (CF) $1.9B $1.5B $1.5B $1B $996.4M
Foreign Exchange Rate Adjustment $11.4M $20.9M -$404.4K $10.1M $22.5M
Additions / Reductions -$337.4M $72.2M -$36.3M $158.7M $64.4M
Ending Cash (CF) $1.6B $1.6B $1.5B $1.2B $1.1B
 
Levered Free Cash Flow $153.3M $27.7M $37.6M $250.5M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $912.2M $1.1B $994.6M $1.1B $1.1B
Depreciation & Amoritzation $656.3M $638.8M $546.5M $522.1M $526.2M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $28.2M -$31.4M -$467.1M -$374.8M $97.6M
Change in Inventories -$3M -$4.3M -$108.6M -$70.3M -$14.8M
Cash From Operations $1.3B $1.6B $1.2B $868.3M $1.4B
 
Capital Expenditures $550.4M $500.8M $468.4M $517.7M $735.4M
Cash Acquisitions $133K -$20M $128.8M $16.2M $29.1M
Cash From Investing -$538.2M -$506.7M -$340.8M -$498M -$691.4M
 
Dividends Paid (Ex Special Dividend) -- -$219M -$175.2M -$183.6M -$202.7M
Special Dividend Paid
Long-Term Debt Issued -- $281.1M -- -- --
Long-Term Debt Repaid -$534.6M -$386M -$281.2M -$367.7M -$284.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $10.7K -- -$12.7K -$22.1K -$20.4K
Cash From Financing $16.8M -$1.4B -$579.4M -$814.1M -$749.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $827.4M -$362.2M $230.5M -$443.8M -$35.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $798.4M $1.1B $682.4M $350.6M $670.6M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.1B $1.1B $1B $1.1B --
Depreciation & Amoritzation $632.3M $542.9M $520.9M $508.6M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$333.9M -$181.1M -$209M -$136.9M --
Change in Inventories -$50.2M -$147.3M -$33.4M $14.1M --
Cash From Operations $1.4B $1.2B $1.1B $1.3B --
 
Capital Expenditures $511.5M $461.9M $564.8M $522.2M --
Cash Acquisitions -$20.3M $141.1M $4.5M $31.1M --
Cash From Investing -$518.3M -$325.1M -$554.5M -$669.5M --
 
Dividends Paid (Ex Special Dividend) -$219.7M -$184.8M -$178.4M -$194M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $283.6M $50.8M -- -- --
Long-Term Debt Repaid -$390.3M -$336.1M -$320.7M -$270.5M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$9.1K -$23K -$14.3K -$14.3M --
Cash From Financing -$875.9M -$707.1M -$822.5M -$740.5M --
 
Beginning Cash (CF) $6.2B $6.1B $5.3B $4.2B --
Foreign Exchange Rate Adjustment $36.2M $61.9M $52.3M $46.5M --
Additions / Reductions $47.4M $122M -$248.8M -$129.6M --
Ending Cash (CF) $6.3B $6.2B $5B $4.1B --
 
Levered Free Cash Flow $930.2M $692.3M $563.5M $420.1M --

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

GET BETTER TRADE IDEAS

Popular

Will NVIDIA Return to Its 52-Week High?
Will NVIDIA Return to Its 52-Week High?

NVIDIA (NASDAQ:NVDA) has been among the best-performing investments of the…

Will JP Morgan’s AI Advisor Be a Winner?
Will JP Morgan’s AI Advisor Be a Winner?

JPMorgan Chase is rolling out “JPM WealthAI for high-net-worth clients.…

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

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

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

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

Show me the best stock