Financhill
Sell
50

PSX Quote, Financials, Valuation and Earnings

Last price:
$126.68
Seasonality move :
7.26%
Day range:
$122.37 - $127.08
52-week range:
$108.91 - $174.08
Dividend yield:
3.63%
P/E ratio:
25.65x
P/S ratio:
0.37x
P/B ratio:
1.89x
Volume:
3.5M
Avg. volume:
4.3M
1-year change:
-17.91%
Market cap:
$51.7B
Revenue:
$143.2B
EPS (TTM):
$4.94
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $64.1B $111.5B $170B $147.4B $143.2B
Revenue Growth (YoY) -40.23% 73.83% 52.49% -13.29% -2.88%
 
Cost of Revenues $59.1B $103.7B $151.6B $130.1B $132.3B
Gross Profit $5B $7.8B $18.4B $17.3B $10.8B
Gross Profit Margin 7.84% 6.97% 10.84% 11.76% 7.56%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $1.7B $2.2B $2.5B $2.8B
Other Inc / (Exp) -$2.9B $1.9B $5.6B $2.2B $1.7B
Operating Expenses $6.6B $7.3B $8.8B $9.4B $9.1B
Operating Income -$1.5B $468M $9.6B $8B $1.7B
 
Net Interest Expenses $507M $594M $560M $657M $789M
EBT. Incl. Unusual Items -$5B $1.7B $14.6B $9.5B $2.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.3B $146M $3.2B $2.2B $500M
Net Income to Company -$3.7B $1.6B $11.4B $7.2B $2.2B
 
Minority Interest in Earnings -$261M -$279M -$367M -$224M -$58M
Net Income to Common Excl Extra Items -$4B $1.3B $11B $7B $2.1B
 
Basic EPS (Cont. Ops) -$9.06 $2.97 $23.36 $15.56 $5.01
Diluted EPS (Cont. Ops) -$9.06 $2.97 $23.27 $15.48 $4.99
Weighted Average Basic Share $439.5M $440M $471.5M $450.1M $420.2M
Weighted Average Diluted Share $439.5M $440.4M $473.7M $453.2M $421.9M
 
EBITDA -$3B $4B $16.9B $12.4B $6B
EBIT -$4.4B $2.3B $15.3B $10.4B $3.6B
 
Revenue (Reported) $64.1B $111.5B $170B $147.4B $143.2B
Operating Income (Reported) -$1.5B $468M $9.6B $8B $1.7B
Operating Income (Adjusted) -$4.4B $2.3B $15.3B $10.4B $3.6B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $16.4B $32.6B $40.3B $38.3B $33.7B
Revenue Growth (YoY) -43.66% 98.7% 23.54% -4.99% -11.98%
 
Cost of Revenues $15.5B $29.8B $35.6B $34.4B $31.6B
Gross Profit $901M $2.8B $4.6B $3.9B $2.1B
Gross Profit Margin 5.49% 8.56% 11.5% 10.21% 6.27%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $432M $479M $630M $658M $511M
Other Inc / (Exp) $237M $945M $521M $184M $104M
Operating Expenses $1.7B $2B $2.5B $2.4B $2.2B
Operating Income -$798M $818M $2.1B $1.5B -$42M
 
Net Interest Expenses $130M $136M $117M -- $75M
EBT. Incl. Unusual Items -$691M $1.6B $2.5B $1.8B -$13M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$197M $256M $535M $476M -$38M
Net Income to Company -$494M $1.4B $2B $1.3B $25M
 
Minority Interest in Earnings -$45M -$98M -$128M -$25M -$17M
Net Income to Common Excl Extra Items -$539M $1.3B $1.9B $1.3B $8M
 
Basic EPS (Cont. Ops) -$1.23 $2.89 $3.99 $2.87 $0.01
Diluted EPS (Cont. Ops) -$1.23 $2.88 $3.97 $2.86 $0.01
Weighted Average Basic Share $439.1M $440.5M $471.9M $437.2M $411.6M
Weighted Average Diluted Share $439.1M $440.7M $474.6M $441.2M $411.6M
 
EBITDA -$189M $2.3B $3.2B $2.5B $1B
EBIT -$547M $1.8B $2.7B $2B $220M
 
Revenue (Reported) $16.4B $32.6B $40.3B $38.3B $33.7B
Operating Income (Reported) -$798M $818M $2.1B $1.5B -$42M
Operating Income (Adjusted) -$547M $1.8B $2.7B $2B $220M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $64.1B $111.5B $170B $147.4B $143.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $59.1B $103.7B $151.6B $130.1B $132.3B
Gross Profit $5B $7.8B $18.4B $17.3B $10.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.5B $1.7B $2.2B $2.5B $2.8B
Other Inc / (Exp) -$2.9B $1.9B $5.6B $2.2B $1.7B
Operating Expenses $6.6B $7.3B $8.8B $9.4B $9.1B
Operating Income -$1.5B $468M $9.6B $8B $1.7B
 
Net Interest Expenses $507M $594M $560M $657M $789M
EBT. Incl. Unusual Items -$5B $1.7B $14.6B $9.5B $2.7B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.3B $146M $3.2B $2.2B $500M
Net Income to Company -$3.7B $1.6B $11.4B $7.2B $2.2B
 
Minority Interest in Earnings -$261M -$279M -$367M -$224M -$58M
Net Income to Common Excl Extra Items -$4B $1.3B $11B $7B $2.1B
 
Basic EPS (Cont. Ops) -$9.04 $2.97 $23.02 $15.53 $4.96
Diluted EPS (Cont. Ops) -$9.04 $2.96 $22.95 $15.47 $4.94
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$3B $4B $16.9B $12.4B $6B
EBIT -$4.4B $2.3B $15.3B $10.4B $3.6B
 
Revenue (Reported) $64.1B $111.5B $170B $147.4B $143.2B
Operating Income (Reported) -$1.5B $468M $9.6B $8B $1.7B
Operating Income (Adjusted) -$4.4B $2.3B $15.3B $10.4B $3.6B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $111.5B $170B $147.4B $143.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $103.7B $151.6B $130.1B $132.3B --
Gross Profit $7.8B $18.4B $17.3B $10.8B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $2.2B $2.5B $2.8B --
Other Inc / (Exp) $1.9B $5.6B $2.2B $1.7B --
Operating Expenses $7.3B $8.8B $9.4B $9.1B --
Operating Income $468M $9.6B $8B $1.7B --
 
Net Interest Expenses $594M $560M $698M $789M --
EBT. Incl. Unusual Items $1.7B $14.6B $9.5B $2.7B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $146M $3.2B $2.2B $500M --
Net Income to Company $1.6B $11.4B $7.2B $2.2B --
 
Minority Interest in Earnings -$279M -$367M -$224M -$58M --
Net Income to Common Excl Extra Items $1.3B $11B $7B $2.1B --
 
Basic EPS (Cont. Ops) $2.97 $23.02 $15.53 $4.96 --
Diluted EPS (Cont. Ops) $2.96 $22.95 $15.47 $4.94 --
Weighted Average Basic Share $1.8B $1.9B $1.8B $1.7B --
Weighted Average Diluted Share $1.8B $1.9B $1.8B $1.7B --
 
EBITDA $4B $16.9B $12.4B $6B --
EBIT $2.3B $15.3B $10.4B $3.6B --
 
Revenue (Reported) $111.5B $170B $147.4B $143.2B --
Operating Income (Reported) $468M $9.6B $8B $1.7B --
Operating Income (Adjusted) $2.3B $15.3B $10.4B $3.6B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.5B $3.1B $6.1B $3.3B $1.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.5B $7.5B $11B $11.7B $11B
Inventory $3.9B $3.4B $3.3B $3.8B $4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $347M $686M $1.5B $1.1B $1.1B
Total Current Assets $13.3B $14.7B $21.9B $19.9B $17.9B
 
Property Plant And Equipment $23.7B $22.4B $35.2B $35.7B $35.3B
Long-Term Investments $13.2B $13.5B $14.6B $14.9B $14.2B
Goodwill $1.4B $1.5B $1.5B $1.6B $1.6B
Other Intangibles $843M $813M $831M $920M $1.2B
Other Long-Term Assets $1.8B $1.7B $2.1B $2.1B $2.3B
Total Assets $54.7B $55.6B $76.4B $75.5B $72.6B
 
Accounts Payable $5.5B $8.5B $11.3B $10.9B $10.3B
Accrued Expenses $1.1B $959M $1.9B $1.4B $1.2B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9.5B $12.8B $15.9B $15.9B $15.1B
 
Long-Term Debt $14.9B $13B $16.7B $17.9B $18.2B
Capital Leases -- -- -- -- --
Total Liabilities $33.2B $34B $42.3B $43.9B $44.1B
 
Common Stock $6M $7M $7M $7M $7M
Other Common Equity Adj -$789M -$445M -$460M -$282M -$407M
Common Equity $19B $19.2B $29.5B $30.6B $27.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.5B $2.5B $4.6B $1.1B $1.1B
Total Equity $21.5B $21.6B $34.1B $31.7B $28.5B
 
Total Liabilities and Equity $54.7B $55.6B $76.4B $75.5B $72.6B
Cash and Short Terms $2.5B $3.1B $6.1B $3.3B $1.7B
Total Debt $15.9B $14.4B $17.2B $19.4B $20.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.5B $3.1B $6.1B $3.3B $1.7B
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.5B $7.5B $11B $11.7B $11B
Inventory $3.9B $3.4B $3.3B $3.8B $4B
Prepaid Expenses -- -- -- -- --
Other Current Assets $347M $686M $1.5B $1.1B $1.1B
Total Current Assets $13.3B $14.7B $21.9B $19.9B $17.9B
 
Property Plant And Equipment $23.7B $22.4B $35.2B $35.7B $35.3B
Long-Term Investments $13.2B $13.5B $14.6B $14.9B $14.2B
Goodwill $1.4B $1.5B $1.5B $1.6B $1.6B
Other Intangibles $843M $813M $831M $920M $1.2B
Other Long-Term Assets $1.8B $1.7B $2.1B $2.1B $2.3B
Total Assets $54.7B $55.6B $76.4B $75.5B $72.6B
 
Accounts Payable $5.5B $8.5B $11.3B $10.9B $10.3B
Accrued Expenses $1.1B $959M $1.9B $1.4B $1.2B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $9.5B $12.8B $15.9B $15.9B $15.1B
 
Long-Term Debt $14.9B $13B $16.7B $17.9B $18.2B
Capital Leases -- -- -- -- --
Total Liabilities $33.2B $34B $42.3B $43.9B $44.1B
 
Common Stock $6M $7M $7M $7M $7M
Other Common Equity Adj -$789M -$445M -$460M -$282M -$407M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $2.5B $2.5B $4.6B $1.1B $1.1B
Total Equity $21.5B $21.6B $34.1B $31.7B $28.5B
 
Total Liabilities and Equity $54.7B $55.6B $76.4B $75.5B $72.6B
Cash and Short Terms $2.5B $3.1B $6.1B $3.3B $1.7B
Total Debt $15.9B $14.4B $17.2B $19.4B $20.1B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3.7B $1.6B $11.4B $7.2B $2.2B
Depreciation & Amoritzation $1.4B $1.6B $1.6B $2B $2.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $2B -$922M -$2.1B -$696M $574M
Change in Inventories -$71M $511M $74M -$245M -$278M
Cash From Operations $2.1B $6B $10.8B $7B $4.2B
 
Capital Expenditures $2.9B $1.9B $1.9B $2.2B $1.9B
Cash Acquisitions $192M $267M -$181M -$62M -$484M
Cash From Investing -$3.1B -$1.9B -$1.5B -$1.8B -$2.5B
 
Dividends Paid (Ex Special Dividend) -$1.6B -$1.6B -$1.8B -$1.9B -$1.9B
Special Dividend Paid
Long-Term Debt Issued $5.2B $1.4B $453M $6.3B $6.3B
Long-Term Debt Repaid -$1.1B -$3B -$2.9B -$4.3B -$4.1B
Repurchase of Common Stock -$443M -- -$1.5B -$4B -$3.5B
Other Financing Activities -$328M -$400M -$755M -$4.3B -$190M
Cash From Financing $1.8B -$3.5B -$6.4B -$8.1B -$3.3B
 
Beginning Cash (CF) $1.6B $2.5B $3.1B $6.1B $3.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $823M $675M $2.9B -$2.9B -$1.6B
Ending Cash (CF) $2.5B $3.1B $6.1B $3.3B $1.7B
 
Levered Free Cash Flow -$809M $4.2B $8.9B $4.9B $2.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$494M $1.4B $2B $1.3B $25M
Depreciation & Amoritzation $358M $524M $502M $518M $819M
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$661M $543M $2.4B $329M -$788M
Change in Inventories $1.1B $1B $1B $2B $2B
Cash From Operations $639M $1.8B $4.8B $2.2B $1.2B
 
Capital Expenditures $506M $597M $407M $634M $506M
Cash Acquisitions $53M $31M -$259M $42M -$39M
Cash From Investing -$513M -$557M -$232M -$608M -$345M
 
Dividends Paid (Ex Special Dividend) -$393M -$403M -$456M -$457M -$472M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.9B $993M $453M $535M $1.1B
Long-Term Debt Repaid -$505M -$1.5B -$926M -$627M -$712M
Repurchase of Common Stock -- -- -$753M -$1.2B -$647M
Other Financing Activities -$107M -$101M -$596M -$143M -$32M
Cash From Financing $872M -$978M -$2.2B -$1.8B -$724M
 
Beginning Cash (CF) $1.5B $2.9B $3.7B $3.5B $1.6B
Foreign Exchange Rate Adjustment $54M -$15M $113M $27M -$28M
Additions / Reductions $998M $265M $2.3B -$243M $129M
Ending Cash (CF) $2.5B $3.1B $6.1B $3.3B $1.7B
 
Levered Free Cash Flow $133M $1.2B $4.3B $1.6B $692M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3.7B $1.6B $11.4B $7.2B $2.2B
Depreciation & Amoritzation $1.4B $1.6B $1.6B $2B $2.4B
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable $2B -$922M -$2.1B -$696M $574M
Change in Inventories -$71M $511M $74M -$245M -$278M
Cash From Operations $2.1B $6B $10.8B $7B $4.2B
 
Capital Expenditures $2.9B $1.9B $1.9B $2.2B $1.9B
Cash Acquisitions $192M $267M -$181M -$62M -$484M
Cash From Investing -$3.1B -$1.9B -$1.5B -$1.8B -$2.5B
 
Dividends Paid (Ex Special Dividend) -$1.6B -$1.6B -$1.8B -$1.9B -$1.9B
Special Dividend Paid
Long-Term Debt Issued $5.2B $1.4B $453M $6.3B $6.3B
Long-Term Debt Repaid -$1.1B -$3B -$2.9B -$4.3B -$4.1B
Repurchase of Common Stock -$443M -- -$1.5B -$4B -$3.5B
Other Financing Activities -$328M -$400M -$755M -$4.3B -$190M
Cash From Financing $1.8B -$3.5B -$6.4B -$8.1B -$3.3B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $823M $675M $2.9B -$2.9B -$1.6B
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$809M $4.2B $8.9B $4.9B $2.3B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $1.6B $11.4B $7.2B $2.2B --
Depreciation & Amoritzation $1.6B $1.6B $2B $2.4B --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$922M -$2.1B -$696M $574M --
Change in Inventories $511M $74M -$245M -$278M --
Cash From Operations $6B $10.8B $7B $4.2B --
 
Capital Expenditures $1.9B $1.9B $2.2B $1.9B --
Cash Acquisitions $267M -$181M -$62M -$484M --
Cash From Investing -$1.9B -$1.5B -$1.8B -$2.5B --
 
Dividends Paid (Ex Special Dividend) -$1.6B -$1.8B -$1.9B -$1.9B --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.4B $453M $6.3B $6.3B --
Long-Term Debt Repaid -$3B -$2.9B -$4.3B -$4.1B --
Repurchase of Common Stock -- -$1.5B -$4B -$3.5B --
Other Financing Activities -$400M -$755M -$4.3B -$190M --
Cash From Financing -$3.5B -$6.4B -$8.1B -$3.3B --
 
Beginning Cash (CF) $9B $13B $19.7B $9B --
Foreign Exchange Rate Adjustment -$42M $49M $43M -$8M --
Additions / Reductions $675M $2.9B -$2.9B -$1.6B --
Ending Cash (CF) $9.6B $16B $16.9B $7.4B --
 
Levered Free Cash Flow $4.2B $8.9B $4.9B $2.3B --

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

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

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

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

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

Show me the best stock