Financhill
Sell
18

SJW Quote, Financials, Valuation and Earnings

Last price:
$46.31
Seasonality move :
1.52%
Day range:
$45.96 - $47.00
52-week range:
$45.96 - $65.15
Dividend yield:
3.46%
P/E ratio:
16.76x
P/S ratio:
2.08x
P/B ratio:
1.15x
Volume:
219.1K
Avg. volume:
249K
1-year change:
-27.42%
Market cap:
$1.5B
Revenue:
$670.4M
EPS (TTM):
$2.76
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $420.5M $564.5M $573.7M $620.7M $670.4M
Revenue Growth (YoY) 5.73% 34.26% 1.62% 8.2% 8%
 
Cost of Revenues $196.3M $248M $255.1M $263.5M $281.9M
Gross Profit $224.2M $316.6M $318.6M $357.2M $388.4M
Gross Profit Margin 53.32% 56.08% 55.53% 57.54% 57.94%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $66.3M $79.7M $87.3M $95.4M $98.7M
Other Inc / (Exp) -$15.9M $6.5M $17.3M $15.6M $7.7M
Operating Expenses $151M $198.9M $212.7M $232.4M $239M
Operating Income $73.2M $117.7M $105.9M $124.8M $149.4M
 
Net Interest Expenses $25.3M $54.3M $54.3M $58.1M $66.1M
EBT. Incl. Unusual Items $32.1M $69.9M $68.8M $82.3M $90.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.5M $8.4M $8.4M $8.5M $6M
Net Income to Company $23.6M $61.5M $60.5M $73.8M $85M
 
Minority Interest in Earnings -$224K -- -- -- --
Net Income to Common Excl Extra Items $23.4M $61.5M $60.5M $73.8M $85M
 
Basic EPS (Cont. Ops) $0.82 $2.16 $2.04 $2.44 $2.69
Diluted EPS (Cont. Ops) $0.82 $2.14 $2.03 $2.43 $2.68
Weighted Average Basic Share $28.4M $28.5M $29.6M $30.3M $31.6M
Weighted Average Diluted Share $28.6M $28.7M $29.7M $30.4M $31.7M
 
EBITDA $132.4M $215.8M $219.7M $246.8M $265.2M
EBIT $63.9M $124.2M $123.2M $140.4M $157.1M
 
Revenue (Reported) $420.5M $564.5M $573.7M $620.7M $670.4M
Operating Income (Reported) $73.2M $117.7M $105.9M $124.8M $149.4M
Operating Income (Adjusted) $63.9M $124.2M $123.2M $140.4M $157.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $165.9M $166.9M $176M $204.8M $225.1M
Revenue Growth (YoY) 45.5% 0.64% 5.43% 16.4% 9.87%
 
Cost of Revenues $74.2M $78.5M $80.7M $89.1M $104.2M
Gross Profit $91.6M $88.4M $95.3M $115.7M $120.8M
Gross Profit Margin 55.24% 52.99% 54.16% 56.5% 53.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $19.5M $22.7M $23.9M $23.9M $25.7M
Other Inc / (Exp) $2M $1.6M $1.9M $921K -$257K
Operating Expenses $49.7M $54.7M $57.8M $59.1M $62.5M
Operating Income $41.9M $33.8M $37.5M $56.6M $58.4M
 
Net Interest Expenses $13.2M $13.5M $14.2M $16.7M $17.5M
EBT. Incl. Unusual Items $30.7M $21.8M $25.3M $40.8M $40.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4.6M $2.7M $223K $4.6M $1.9M
Net Income to Company $26.1M $19.1M $25M $36.2M $38.7M
 
Minority Interest in Earnings $76K -- -- -- --
Net Income to Common Excl Extra Items $26.2M $19.1M $25M $36.2M $38.7M
 
Basic EPS (Cont. Ops) $0.91 $0.64 $0.83 $1.14 $1.17
Diluted EPS (Cont. Ops) $0.91 $0.64 $0.82 $1.13 $1.17
Weighted Average Basic Share $28.5M $29.8M $30.3M $31.9M $32.9M
Weighted Average Diluted Share $28.7M $30M $30.4M $31.9M $33M
 
EBITDA $66.9M $59.2M $65.5M $84.6M $86.1M
EBIT $43.8M $35.4M $39.4M $57.5M $58.1M
 
Revenue (Reported) $165.9M $166.9M $176M $204.8M $225.1M
Operating Income (Reported) $41.9M $33.8M $37.5M $56.6M $58.4M
Operating Income (Adjusted) $43.8M $35.4M $39.4M $57.5M $58.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $554.7M $569.6M $589.1M $670.4M $722M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $244.6M $256.3M $259.5M $273.6M $312.6M
Gross Profit $310M $313.4M $329.6M $396.8M $409.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $84.5M $85.8M $93.8M $95.9M $97.9M
Other Inc / (Exp) -$5.6M $11.5M $19.6M $10.8M $6.1M
Operating Expenses $200.6M $209.6M $228.1M $234.3M $245.1M
Operating Income $109.4M $103.8M $101.4M $162.6M $164.3M
 
Net Interest Expenses $52.1M $55.3M $55.8M $64.8M $70.6M
EBT. Incl. Unusual Items $51.6M $60.1M $65.2M $108.5M $99.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.9M $4.3M $6.9M $9M $9.7M
Net Income to Company $42.7M $55.7M $58.3M $99.5M $90M
 
Minority Interest in Earnings $76K $145K -$248K -- --
Net Income to Common Excl Extra Items $42.8M $55.9M $58.1M $99.5M $90M
 
Basic EPS (Cont. Ops) $1.49 $1.90 $1.93 $3.19 $2.76
Diluted EPS (Cont. Ops) $1.49 $1.88 $1.92 $3.17 $2.76
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $193.8M $210.5M $225.5M $280.4M $283.7M
EBIT $104M $115.3M $121.1M $173.3M $170.3M
 
Revenue (Reported) $554.7M $569.6M $589.1M $670.4M $722M
Operating Income (Reported) $109.4M $103.8M $101.4M $162.6M $164.3M
Operating Income (Adjusted) $104M $115.3M $121.1M $173.3M $170.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $428.8M $433.9M $449.3M $499M $550.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $187.6M $195.9M $200.3M $210.4M $241.1M
Gross Profit $241.2M $238M $249M $288.7M $309.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $58.6M $64.9M $71.4M $71.9M $71M
Other Inc / (Exp) $3.4M $8.8M $11.1M $6.2M $4.5M
Operating Expenses $147.5M $158.5M $174M $175.8M $181.8M
Operating Income $93.7M $79.5M $75.1M $112.8M $127.8M
 
Net Interest Expenses $39.6M $40.7M $42.2M $48.9M $53.4M
EBT. Incl. Unusual Items $57.5M $47.6M $44M $70.2M $78.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.2M $5.2M $3.7M $4.1M $7.9M
Net Income to Company $48.2M $42.5M $40.3M $66M $71M
 
Minority Interest in Earnings $76K $145K -$248K -- --
Net Income to Common Excl Extra Items $48.3M $42.6M $40.1M $66M $71M
 
Basic EPS (Cont. Ops) $1.68 $1.43 $1.33 $2.09 $2.17
Diluted EPS (Cont. Ops) $1.68 $1.42 $1.32 $2.08 $2.17
Weighted Average Basic Share $85.5M $88.5M $90.7M $94.3M $97.4M
Weighted Average Diluted Share $86.1M $88.9M $91.1M $94.6M $97.6M
 
EBITDA $165.8M $160.5M $166M $199.6M $218.1M
EBIT $97.1M $88.3M $86.1M $119.1M $132.3M
 
Revenue (Reported) $428.8M $433.9M $449.3M $499M $550.6M
Operating Income (Reported) $93.7M $79.5M $75.1M $112.8M $127.8M
Operating Income (Adjusted) $97.1M $88.3M $86.1M $119.1M $132.3M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $12.9M $5.3M $10.9M $12.3M $9.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $36.3M $46.8M $53.7M $59.2M $67.9M
Inventory -- -- -- -- --
Prepaid Expenses $6.6M $8.1M $9.7M $9.8M $11.1M
Other Current Assets $9.4M $6.9M $7.5M $25.8M $10.4M
Total Current Assets $122M $127.3M $134.1M $158.4M $198.4M
 
Property Plant And Equipment $2.2B $2.3B $2.5B $2.6B $3.1B
Long-Term Investments $12.9M $14.4M $15.8M $14.8M $16.4M
Goodwill $628.3M $628.1M $640.5M $640.3M $640.3M
Other Intangibles $33.4M $35.2M $20.7M $36M $64.3M
Other Long-Term Assets $4.7M $6.9M $10.9M $7.3M $8.1M
Total Assets $3.1B $3.3B $3.5B $3.8B $4.3B
 
Accounts Payable $34.9M $34.2M $30.4M $29.6M $46.1M
Accrued Expenses $41.9M $46.1M $43M $45.5M $52.5M
Current Portion Of Long-Term Debt $22.3M $76.2M $39.1M $4.4M $49M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $18.3M $19.2M $27.8M $26.6M $23.9M
Total Current Liabilities $234.6M $350.8M $203.3M $268.3M $343M
 
Long-Term Debt $1.3B $1.3B $1.5B $1.5B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $2.2B $2.4B $2.5B $2.6B $3.1B
 
Common Stock $28K $29K $30K $31K $32K
Other Common Equity Adj $126K -$1.1M -$163K $1.5M $1.8M
Common Equity $890M $917.2M $1B $1.1B $1.2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $890M $917.2M $1B $1.1B $1.2B
 
Total Liabilities and Equity $3.1B $3.3B $3.5B $3.8B $4.3B
Cash and Short Terms $12.9M $5.3M $10.9M $12.3M $9.7M
Total Debt $1.4B $1.5B $1.6B $1.7B $1.7B
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $20.2M $14M $13.2M $21.1M $4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $51.4M $58.7M $63.8M $70.4M $75.8M
Inventory -- -- -- -- --
Prepaid Expenses -- $13M $13M $15M $15.4M
Other Current Assets $20.8M $8.4M $7M $14.9M $6.2M
Total Current Assets $154.9M $155.5M $157.9M $228.8M $187.3M
 
Property Plant And Equipment $2.2B $2.4B $2.6B $2.7B $3.3B
Long-Term Investments $13.6M $15.3M $14.4M $15.9M $18.2M
Goodwill $627M $628.1M $640.3M $640.3M $640.3M
Other Intangibles $35.3M $37.3M $36M $64.3M $64.4M
Other Long-Term Assets $6.8M $5M $12.1M $20.8M $6.8M
Total Assets $3.3B $3.5B $3.6B $3.8B $4.6B
 
Accounts Payable $33.8M $37.4M $29.8M $35.9M $44.5M
Accrued Expenses $55.8M $59.9M $57.1M $63.6M $70.2M
Current Portion Of Long-Term Debt $71.9M $26.3M $4.3M $43.5M $8.1M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $18.1M $21.6M $24.5M $24.9M $28.1M
Total Current Liabilities $305.4M $267.3M $318.7M $308.1M $244M
 
Long-Term Debt $1.3B $1.4B $1.5B $1.5B $1.7B
Capital Leases -- -- -- -- --
Total Liabilities $2.3B $2.5B $2.6B $2.6B $3.2B
 
Common Stock $29K $30K $30K $32K $33K
Other Common Equity Adj $78K -$931K -$765K $1.9M $1.3M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $913.1M $1B $1B $1.2B $1.3B
 
Total Liabilities and Equity $3.3B $3.5B $3.6B $3.8B $4.6B
Cash and Short Terms $20.2M $14M $13.2M $21.1M $4M
Total Debt $1.5B $1.6B $1.7B $1.7B $1.8B
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $23.6M $61.5M $60.5M $73.8M $85M
Depreciation & Amoritzation $68.5M $91.6M $96.5M $106.4M $108.1M
Stock-Based Compensation $3.4M $3.6M $4.2M $4.8M $4.6M
Change in Accounts Receivable -$3.9M -$18.9M -$5.9M -$8.2M -$10.9M
Change in Inventories -- -- -- -- --
Cash From Operations $130M $104.1M $130M $166.2M $190.8M
 
Capital Expenditures $182.9M $215M $253.8M $244.2M $290.7M
Cash Acquisitions -$834.7M $1.2M -$23.6M -$433K -$7.5M
Cash From Investing -$1B -$214.3M -$260M -$244.3M -$322.3M
 
Dividends Paid (Ex Special Dividend) -$34.1M -$36.5M -$40.1M -$43.6M -$47.9M
Special Dividend Paid
Long-Term Debt Issued $695.3M $361.2M $343.6M $213.8M $216.4M
Long-Term Debt Repaid -$193.5M -$247.2M -$284.8M -$151.4M -$138.8M
Repurchase of Common Stock -$10K -- -- -- --
Other Financing Activities $17.2M $24.1M $23.1M $20.4M $18.5M
Cash From Financing $485M $101.5M $132.8M $78.4M $128.8M
 
Beginning Cash (CF) $420.7M $17.9M $9.3M $12.1M $12.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$402.8M -$8.7M $2.9M $225K -$2.6M
Ending Cash (CF) $12.9M $9.3M $10.9M $12.3M $9.7M
 
Levered Free Cash Flow -$52.9M -$110.9M -$123.8M -$78M -$99.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $13.3M $18M $33.5M $18.9M --
Depreciation & Amoritzation $22.9M $24.6M $26.6M $27.6M --
Stock-Based Compensation $1.2M $1M $800K $1.1M --
Change in Accounts Receivable $15.6M $13.7M $14.3M $15.9M --
Change in Inventories -- -- -- -- --
Cash From Operations $33.4M $29.8M $36.9M $31.5M --
 
Capital Expenditures $73.1M $68.5M $63.5M $80.3M --
Cash Acquisitions $83K -$23.6M -- -$251K --
Cash From Investing -$73M -$77.1M -$62.9M -$80.5M --
 
Dividends Paid (Ex Special Dividend) -$9.1M -$10.1M -$10.9M -$12.1M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $49.3M $139.5M $46.1M $43.8M --
Long-Term Debt Repaid -$19.3M -$112M -$47.1M -$2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $7.9M $1.6M $1.1M $2.6M --
Cash From Financing $28.7M $43.2M $25.2M $37.7M --
 
Beginning Cash (CF) $20.2M $14M $13.2M $21.1M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$10.9M -$4.1M -$846K -$11.3M --
Ending Cash (CF) $9.3M $10.9M $12.3M $9.7M --
 
Levered Free Cash Flow -$39.7M -$38.7M -$26.7M -$48.7M --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $42.7M $55.7M $58.3M $99.5M $90M
Depreciation & Amoritzation $89.8M $94.9M $104.4M $107.1M $113.4M
Stock-Based Compensation $3.2M $4.4M $5M $4.4M $5.5M
Change in Accounts Receivable -$17.8M -$4.1M -$8.8M -$12.5M -$10.6M
Change in Inventories -- -- -- -- --
Cash From Operations $109.3M $133.7M $159.1M $196.2M $185.6M
 
Capital Expenditures $209.3M $258.4M $249.2M $274M $353.6M
Cash Acquisitions $1.1M $83K -$24M -$7.3M -$251K
Cash From Investing -$1B -$255.9M -$258.5M -$304.6M -$313.2M
 
Dividends Paid (Ex Special Dividend) -$35.9M -$39.1M -$42.8M -$46.7M -$51M
Special Dividend Paid
Long-Term Debt Issued $854.2M $253.4M $307.2M $218.8M $350.1M
Long-Term Debt Repaid -$310.3M -$192.2M -$216.3M -$184M -$280.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $22.4M $29.4M $20.9M $17M $22.9M
Cash From Financing $530.4M $118.3M $96.4M $116.3M $110.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$404.5M -$4M -$3M $7.9M -$17.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$99.9M -$124.7M -$90.1M -$77.8M -$168M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $61.5M $60.5M $73.8M $85M $71M
Depreciation & Amoritzation $91.6M $96.5M $106.4M $108.1M $85.8M
Stock-Based Compensation $3.6M $4.2M $4.8M $4.6M $4.4M
Change in Accounts Receivable -$18.9M -$5.9M -$8.2M -$10.9M -$26.5M
Change in Inventories -- -- -- -- --
Cash From Operations $104.1M $130M $166.2M $190.8M $154.1M
 
Capital Expenditures $215M $253.8M $244.2M $290.7M $273.3M
Cash Acquisitions $1.2M -$23.6M -$433K -$7.5M --
Cash From Investing -$214.3M -$260M -$244.3M -$322.3M -$232.7M
 
Dividends Paid (Ex Special Dividend) -$36.5M -$40.1M -$43.6M -$47.9M -$38.8M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $361.2M $343.6M $213.8M $216.4M $306.3M
Long-Term Debt Repaid -$247.2M -$284.8M -$151.4M -$138.8M -$278.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $24.1M $23.1M $20.4M $18.5M $20.3M
Cash From Financing $101.5M $132.8M $78.4M $128.8M $72.9M
 
Beginning Cash (CF) $89.7M $63.2M $54.8M $82.2M $37.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.7M $2.9M $225K -$2.6M -$5.8M
Ending Cash (CF) $81.1M $64.9M $55.1M $79.6M $31.3M
 
Levered Free Cash Flow -$110.9M -$123.8M -$78M -$99.9M -$119.3M

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

GET BETTER TRADE IDEAS

Popular

Is ARK Next Generation Internet ETF a Good Investment?
Is ARK Next Generation Internet ETF a Good Investment?

The ARK Next Generation Internet ETF looks like a pretty…

Why Is Marvell Stock Up?
Why Is Marvell Stock Up?

Semiconductor and data infrastructure company Marvell Technology (NASDAQ:MRVL) absolutely trounced…

Why Is General Electric Stock Going Up?
Why Is General Electric Stock Going Up?

General Electric Company, doing business these days as GE Aerospace…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

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

Buy
51
Is NVDA Stock a Buy?

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

Sell
44
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
1
IONQ alert for Jan 10

IonQ [IONQ] is up 6.64% over the past day.

Sell
40
QMCO alert for Jan 10

Quantum [QMCO] is down 1.75% over the past day.

Sell
47
MATW alert for Jan 10

Matthews International [MATW] is down 4.13% over the past day.

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

Show me the best stock