Financhill
Sell
48

JKHY Quote, Financials, Valuation and Earnings

Last price:
$173.77
Seasonality move :
8.53%
Day range:
$172.68 - $174.26
52-week range:
$157.00 - $189.63
Dividend yield:
1.27%
P/E ratio:
31.68x
P/S ratio:
5.63x
P/B ratio:
6.56x
Volume:
403.5K
Avg. volume:
594.8K
1-year change:
6.28%
Market cap:
$12.6B
Revenue:
$2.2B
EPS (TTM):
$5.46
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Revenue $1.7B $1.8B $1.9B $2.1B $2.2B
Revenue Growth (YoY) 9.3% 3.6% 10.5% 6.94% 6.63%
 
Cost of Revenues $1B $1.1B $1.1B $1.2B $1.3B
Gross Profit $688.6M $694.8M $814.3M $858.6M $916.1M
Gross Profit Margin 40.58% 39.52% 41.91% 41.33% 41.35%
 
R&D Expenses $110M $109M $121.4M $142.7M $148.3M
Selling, General & Admin $198M $187.1M $218.3M $235.3M $278.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $308M $296.1M $339.7M $378M $426.7M
Operating Income $380.6M $398.7M $474.6M $480.7M $489.4M
 
Net Interest Expenses -- $994K $2.4M $6.1M --
EBT. Incl. Unusual Items $381.1M $397.7M $472.3M $474.6M $498M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $84.4M $86.3M $109.4M $107.9M $116.2M
Net Income to Company $296.7M $311.5M $362.9M $366.6M $381.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $296.7M $311.5M $362.9M $366.6M $381.8M
 
Basic EPS (Cont. Ops) $3.86 $4.12 $4.95 $5.03 $5.24
Diluted EPS (Cont. Ops) $3.86 $4.12 $4.94 $5.02 $5.23
Weighted Average Basic Share $76.8M $75.5M $73.3M $72.9M $72.9M
Weighted Average Diluted Share $76.9M $75.7M $73.5M $73.1M $73M
 
EBITDA $553.6M $574.6M $652.3M $680.4M $714.3M
EBIT $381.8M $398.9M $474.7M $489.6M $514.4M
 
Revenue (Reported) $1.7B $1.8B $1.9B $2.1B $2.2B
Operating Income (Reported) $380.6M $398.7M $474.6M $480.7M $489.4M
Operating Income (Adjusted) $381.8M $398.9M $474.7M $489.6M $514.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $451.8M $488.1M $529.2M $571.4M $601M
Revenue Growth (YoY) 3.15% 8.03% 8.43% 7.97% 5.18%
 
Cost of Revenues $262.9M $276.6M $298.3M $323M $343.4M
Gross Profit $188.9M $211.4M $230.9M $248.4M $257.6M
Gross Profit Margin 41.8% 43.32% 43.64% 43.47% 42.86%
 
R&D Expenses $26.1M $26.8M $33M $36.9M $39.7M
Selling, General & Admin $45.2M $51.1M $57.2M $78.8M $66.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $71.3M $77.8M $90.2M $115.7M $106.3M
Operating Income $117.6M $133.6M $140.7M $132.7M $151.3M
 
Net Interest Expenses $49K $241K $1.4M -- --
EBT. Incl. Unusual Items $117.5M $133.4M $139.3M $133.2M $156.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.3M $31.2M $32.8M $31.6M $37.6M
Net Income to Company $91.2M $102.1M $106.5M $101.7M $119.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $91.2M $102.1M $106.5M $101.7M $119.2M
 
Basic EPS (Cont. Ops) $1.19 $1.38 $1.46 $1.40 $1.63
Diluted EPS (Cont. Ops) $1.19 $1.38 $1.46 $1.39 $1.63
Weighted Average Basic Share $76.5M $74M $72.9M $72.9M $72.9M
Weighted Average Diluted Share $76.7M $74.1M $73.1M $73M $73.1M
 
EBITDA $161.4M $177.8M $186.5M $186.7M $210.1M
EBIT $117.7M $133.6M $140.9M $137.4M $159.6M
 
Revenue (Reported) $451.8M $488.1M $529.2M $571.4M $601M
Operating Income (Reported) $117.6M $133.6M $140.7M $132.7M $151.3M
Operating Income (Adjusted) $117.7M $133.6M $140.9M $137.4M $159.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.7B $1.8B $2B $2.1B $2.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1B $1.1B $1.2B $1.2B $1.3B
Gross Profit $685.3M $717.4M $833.8M $876.1M $925.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $111.5M $109.7M $127.6M $146.6M $151.1M
Selling, General & Admin $193.8M $192.9M $224.4M $256.8M $266.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $305.2M $302.6M $352M $403.4M $417.3M
Operating Income $380M $414.7M $481.7M $472.7M $508M
 
Net Interest Expenses -- $1.2M $3.5M $4.1M --
EBT. Incl. Unusual Items $380.1M $413.5M $478.2M $468.5M $521.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $81.6M $91.2M $110.9M $106.7M $122.2M
Net Income to Company $298.5M $322.4M $367.4M $361.8M $399.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $298.5M $322.4M $367.4M $361.8M $399.3M
 
Basic EPS (Cont. Ops) $3.89 $4.31 $5.02 $4.97 $5.48
Diluted EPS (Cont. Ops) $3.89 $4.31 $5.02 $4.95 $5.46
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $554.2M $591M $661M $680.6M $737.7M
EBIT $380.7M $414.8M $481.9M $486.2M $536.6M
 
Revenue (Reported) $1.7B $1.8B $2B $2.1B $2.2B
Operating Income (Reported) $380M $414.7M $481.7M $472.7M $508M
Operating Income (Adjusted) $380.7M $414.8M $481.9M $486.2M $536.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $451.8M $488.1M $529.2M $571.4M $601M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $262.9M $276.6M $298.3M $323M $343.4M
Gross Profit $188.9M $211.4M $230.9M $248.4M $257.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $26.1M $26.8M $33M $36.9M $39.7M
Selling, General & Admin $45.2M $51.1M $57.2M $78.8M $66.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $71.3M $77.8M $90.2M $115.7M $106.3M
Operating Income $117.6M $133.6M $140.7M $132.7M $151.3M
 
Net Interest Expenses $49K $241K $1.4M -- --
EBT. Incl. Unusual Items $117.5M $133.4M $139.3M $133.2M $156.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $26.3M $31.2M $32.8M $31.6M $37.6M
Net Income to Company $91.2M $102.1M $106.5M $101.7M $119.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $91.2M $102.1M $106.5M $101.7M $119.2M
 
Basic EPS (Cont. Ops) $1.19 $1.38 $1.46 $1.40 $1.63
Diluted EPS (Cont. Ops) $1.19 $1.38 $1.46 $1.39 $1.63
Weighted Average Basic Share $76.5M $74M $72.9M $72.9M $72.9M
Weighted Average Diluted Share $76.7M $74.1M $73.1M $73M $73.1M
 
EBITDA $161.4M $177.8M $186.5M $186.7M $210.1M
EBIT $117.7M $133.6M $140.9M $137.4M $159.6M
 
Revenue (Reported) $451.8M $488.1M $529.2M $571.4M $601M
Operating Income (Reported) $117.6M $133.6M $140.7M $132.7M $151.3M
Operating Income (Adjusted) $117.7M $133.6M $140.9M $137.4M $159.6M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Cash and Equivalents $213.3M $51M $48.8M $12.2M $38.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $300.9M $313.8M $355.7M $369.2M $340.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $95.5M $109.7M $125.5M $169.2M $168.8M
Total Current Assets $669.1M $543.7M $613.5M $628M $632M
 
Property Plant And Equipment $273.4M $252.5M $211.7M $205.7M $215.1M
Long-Term Investments -- -- -- -- --
Goodwill $686.3M $687.5M $687.5M $804.8M $804.8M
Other Intangibles $465.5M $476.1M $505.6M $651.2M $671.7M
Other Long-Term Assets $220.6M $249.2M $293.5M $322.7M $417.6M
Total Assets $2.4B $2.3B $2.5B $2.8B $2.9B
 
Accounts Payable $9.9M $18.5M $21M $19.2M $25.3M
Accrued Expenses $166.7M $182.5M $192M $172.6M $200.8M
Current Portion Of Long-Term Debt -- -- -- -- $90M
Current Portion Of Capital Lease Obligations $115K $110K -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $494.8M $520.9M $543.8M $523.8M $633.8M
 
Long-Term Debt -- $100M $115M $275M $60M
Capital Leases -- -- -- -- --
Total Liabilities $878.8M $1B $1.1B $1.2B $1.1B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -- -- -- -- --
Common Equity $1.5B $1.3B $1.4B $1.6B $1.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.5B $1.3B $1.4B $1.6B $1.8B
 
Total Liabilities and Equity $2.4B $2.3B $2.5B $2.8B $2.9B
Cash and Short Terms $213.3M $51M $48.8M $12.2M $38.3M
Total Debt -- $100M $115.1M $275M $150M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $195.3M $44.3M $32M $31.5M $43.2M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $223M $253.2M $255.6M $296.9M $313.9M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $103.1M $111.3M $134.5M $163.7M $190.5M
Total Current Assets $574.5M $491M $485.1M $563.5M $634.5M
 
Property Plant And Equipment $263.7M $241.2M $208.3M $202.8M $212.3M
Long-Term Investments -- -- -- -- --
Goodwill $686.3M $687.5M $804.2M $804.8M $804.8M
Other Intangibles $468.3M $481.4M $631.5M $657.9M $676.3M
Other Long-Term Assets $225.2M $248.9M $300.9M $334.8M $413.8M
Total Assets $2.3B $2.3B $2.6B $2.7B $2.9B
 
Accounts Payable $6.8M $14M $20.4M $20.3M $20.5M
Accrued Expenses $144.8M $147.1M $147.7M $157.9M $180.2M
Current Portion Of Long-Term Debt -- -- -- -- $90M
Current Portion Of Capital Lease Obligations -- $110K $41K -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $407.4M $430M $470.3M $470.6M $570.7M
 
Long-Term Debt $169K $65M $245M $245M $50M
Capital Leases -- -- -- -- --
Total Liabilities $791.3M $885.2M $1.1B $1.1B $1B
 
Common Stock $1M $1M $1M $1M $1M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.5B $1.4B $1.5B $1.7B $1.9B
 
Total Liabilities and Equity $2.3B $2.3B $2.6B $2.7B $2.9B
Cash and Short Terms $195.3M $44.3M $32M $31.5M $43.2M
Total Debt $295K $65M $245M $245M $140M
Period Ending 2020-06-30 2021-06-30 2022-06-30 2023-06-30 2024-06-30
Net Income to Stockholders $296.7M $311.5M $362.9M $366.6M $381.8M
Depreciation & Amoritzation $171.8M $175.7M $177.6M $190.7M $199.9M
Stock-Based Compensation $16.9M $20.7M $24.8M $28.6M $28.9M
Change in Accounts Receivable $10.5M -$6.1M -$41.5M -$12.1M $28.2M
Change in Inventories -- -- -- -- --
Cash From Operations $510.5M $462.1M $504.6M $381.6M $568M
 
Capital Expenditures $177.5M $157.8M $191.4M $207M $232.4M
Cash Acquisitions -$30.4M -$2.3M -- -$229.6M --
Cash From Investing -$197.9M -$162.3M -$196.3M -$409.7M -$240.2M
 
Dividends Paid (Ex Special Dividend) -$127.4M -$133.8M -$139.1M -$147.2M -$155.9M
Special Dividend Paid
Long-Term Debt Issued $55M $200M $332M $810M $475M
Long-Term Debt Repaid -$55M -$100.1M -$317.1M -$650.1M -$600M
Repurchase of Common Stock -$71.5M -$431.5M -$193.9M -$25M -$28.1M
Other Financing Activities -$3.7M -$7.7M -$4.2M -$8.5M -$5.4M
Cash From Financing -$192.9M -$462.2M -$310.5M -$8.4M -$301.8M
 
Beginning Cash (CF) $93.6M $213.3M $51M $48.8M $12.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $119.7M -$162.4M -$2.2M -$36.5M $26M
Ending Cash (CF) $213.3M $51M $48.8M $12.2M $38.3M
 
Levered Free Cash Flow $333M $304.3M $313.2M $174.6M $335.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $72M $95.7M $80.8M $92M --
Depreciation & Amoritzation $44.1M $44.3M $48.1M $49.9M --
Stock-Based Compensation $5.1M $7M $7.5M $8.3M --
Change in Accounts Receivable $10.1M $17.1M $1.2M $18.2M --
Change in Inventories -- -- -- -- --
Cash From Operations $79.5M $90.8M $53.9M $81.5M --
 
Capital Expenditures $39.3M $54.6M $52.6M $59.5M --
Cash Acquisitions $42K $24K $991K $26K --
Cash From Investing -$51.4M -$54.6M -$51.6M -$60.4M --
 
Dividends Paid (Ex Special Dividend) -$32.7M -$33.7M -$35.7M -$37.9M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $220M $85M $85M --
Long-Term Debt Repaid -$29K -$45M -$55M -$75M --
Repurchase of Common Stock -$44M -$193.9M -- -- --
Other Financing Activities -$1.2M -$1M -$5.2M -$617K --
Cash From Financing -$75.7M -$51.3M -$8.5M -$25.9M --
 
Beginning Cash (CF) $195.3M $44.3M $32M $31.5M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$47.6M -$15.1M -$6.2M -$4.8M --
Ending Cash (CF) $147.8M $29.1M $25.8M $26.7M --
 
Levered Free Cash Flow $40.2M $36.2M $1.3M $22.1M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $298.5M $322.4M $367.4M $361.8M $399.3M
Depreciation & Amoritzation $173.5M $176.2M $179.1M $194.4M $201.2M
Stock-Based Compensation $18.7M $22.2M $25.7M $28.8M $28.4M
Change in Accounts Receivable $10.9M -$30.1M $6.6M -$41.1M -$17.9M
Change in Inventories -- -- -- -- --
Cash From Operations $502M $454.2M $534.9M $401.9M $527.8M
 
Capital Expenditures $170.8M $167M $191.8M $211.5M $238.8M
Cash Acquisitions $6M -$8.4M -$202.7M -$26M -$852K
Cash From Investing -$153.7M -$177.5M -$399.5M -$210.6M -$248.4M
 
Dividends Paid (Ex Special Dividend) -$129.5M -$135M -$140.7M -$149.4M -$158.1M
Special Dividend Paid
Long-Term Debt Issued -- $200M $612M $665M $415M
Long-Term Debt Repaid -$55.1M -$135.1M -$432.1M -$665M -$520M
Repurchase of Common Stock -$123.3M -- -$193.9M -$45M -$8.1M
Other Financing Activities -$7.2M -$3.2M -$4.8M -$9.9M -$8.6M
Cash From Financing -$249.6M -$427.8M -$147.7M -$191.8M -$267.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $98.6M -$151.1M -$12.3M -$503K $11.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $331.1M $287.2M $343.1M $190.4M $289M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $163.2M $197.8M $187.3M $193.6M $119.2M
Depreciation & Amoritzation $87.8M $88.5M $93.7M $99.1M $50.5M
Stock-Based Compensation $9.8M $13M $14.5M $15.5M $6.7M
Change in Accounts Receivable $87.5M $70.5M $102.7M $90.7M $26.4M
Change in Inventories -- -- -- -- --
Cash From Operations $194M $197.4M $190.7M $238.7M $116.9M
 
Capital Expenditures $76.6M $101.1M $99.4M $110.8M $57.7M
Cash Acquisitions $6.2M $38K -$201.7M $878K --
Cash From Investing -$82.5M -$101.1M -$301.2M -$111M -$58.7M
 
Dividends Paid (Ex Special Dividend) -$65.5M -$67.7M -$71.5M -$75.7M -$40.1M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $220M $365M $220M $75M
Long-Term Debt Repaid -$57K -$80.1M -$205M -$240M -$85M
Repurchase of Common Stock -$109.9M -$193.9M -- -$20M --
Other Financing Activities -$6.7M -$2M -$6.7M -$3.6M -$6.2M
Cash From Financing -$177M -$118.2M $87.5M -$113.2M -$53.2M
 
Beginning Cash (CF) $408.7M $95.2M $80.8M $43.7M $38.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$65.6M -$21.9M -$23M $14.5M $4.9M
Ending Cash (CF) $343.1M $73.4M $57.7M $58.2M $43.2M
 
Levered Free Cash Flow $117.4M $96.3M $91.3M $127.8M $59.2M

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

GET BETTER TRADE IDEAS

Popular

Will This ETF Beat the Market Over the Next 12 Months?
Will This ETF Beat the Market Over the Next 12 Months?

2024 was another banner year for the US stock market,…

Why Did Carlos Slim Buy PBF Energy?
Why Did Carlos Slim Buy PBF Energy?

Carlos Slim made a splash in a surprising sector last…

Is Booking Holdings Stock Undervalued?
Is Booking Holdings Stock Undervalued?

There is a lot of humdrum in the market about…

Stock Ideas

Sell
48
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 116x

Sell
46
Is MSFT Stock a Buy?

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

Alerts

Sell
39
DOGZ alert for Jan 4

Dogness (International) [DOGZ] is down 20.52% over the past day.

Buy
66
DMRC alert for Jan 4

Digimarc [DMRC] is up 16.19% over the past day.

Sell
30
MSTR alert for Jan 4

MicroStrategy [MSTR] is up 13.33% over the past day.

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

Show me the best stock