Financhill
Sell
42

BJ Quote, Financials, Valuation and Earnings

Last price:
$92.55
Seasonality move :
14.23%
Day range:
$90.37 - $92.99
52-week range:
$64.06 - $100.74
Dividend yield:
0%
P/E ratio:
22.74x
P/S ratio:
0.60x
P/B ratio:
6.94x
Volume:
1.3M
Avg. volume:
1.5M
1-year change:
40.83%
Market cap:
$12.2B
Revenue:
$20B
EPS (TTM):
$4.07
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Revenue $13.2B $15.4B $16.7B $19.3B $20B
Revenue Growth (YoY) 1.41% 16.98% 8.02% 15.89% 3.38%
 
Cost of Revenues $10.8B $12.5B $13.6B $15.9B $16.3B
Gross Profit $2.4B $3B $3.1B $3.4B $3.6B
Gross Profit Margin 18.4% 19.31% 18.47% 17.77% 18.24%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.1B $2.3B $2.4B $2.7B $2.8B
Other Inc / (Exp) -$19M -$20.8M -$21.9M -$28M -$20.8M
Operating Expenses $2.1B $2.3B $2.4B $2.7B $2.8B
Operating Income $367.4M $652.2M $632.2M $762.9M $820M
 
Net Interest Expenses $104.4M $73.4M $52.4M $44.4M $63.4M
EBT. Incl. Unusual Items $244M $558M $557.9M $690.5M $735.9M
Earnings of Discontinued Ops. -$581K -$152K -$108K -$1.1M $89K
Income Tax Expense $56.2M $136.8M $131.1M $176.3M $212.2M
Net Income to Company $187.2M $421M $426.7M $513.2M $523.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $187.2M $421M $426.7M $513.2M $523.7M
 
Basic EPS (Cont. Ops) $1.37 $3.09 $3.15 $3.83 $3.94
Diluted EPS (Cont. Ops) $1.35 $3.03 $3.09 $3.76 $3.88
Weighted Average Basic Share $136.2M $136.1M $135.4M $134M $133M
Weighted Average Diluted Share $139.1M $138.9M $138M $136.5M $135.1M
 
EBITDA $502.6M $796.3M $788.7M $934.1M $1B
EBIT $345.6M $628.9M $608.1M $733.2M $798.3M
 
Revenue (Reported) $13.2B $15.4B $16.7B $19.3B $20B
Operating Income (Reported) $367.4M $652.2M $632.2M $762.9M $820M
Operating Income (Adjusted) $345.6M $628.9M $608.1M $733.2M $798.3M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $3.7B $4.3B $4.8B $4.9B $5.1B
Revenue Growth (YoY) 15.55% 14.27% 12.22% 2.91% 3.55%
 
Cost of Revenues $3B $3.5B $3.9B $4B $4.1B
Gross Profit $743.3M $791.2M $877.1M $902.5M $975.5M
Gross Profit Margin 19.92% 18.56% 18.33% 18.33% 19.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $552.3M $618M $674.4M $697.1M $733.6M
Other Inc / (Exp) -$8.5M -$3.1M -$10.7M -$6M -$12.5M
Operating Expenses $552.3M $618M $674.4M $697.1M $733.6M
Operating Income $191M $173.2M $202.7M $205.4M $241.9M
 
Net Interest Expenses $18M $11.9M $12.5M $18M $12.6M
EBT. Incl. Unusual Items $164.5M $158.3M $179.5M $181.4M $216.8M
Earnings of Discontinued Ops. -$87K -$85K -$1.5M -- --
Income Tax Expense $41.6M $31.7M $48.1M $50.9M $61M
Net Income to Company $122.8M $126.5M $129.9M $130.5M $155.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $122.8M $126.5M $129.9M $130.5M $155.7M
 
Basic EPS (Cont. Ops) $0.90 $0.93 $0.97 $0.98 $1.18
Diluted EPS (Cont. Ops) $0.88 $0.92 $0.95 $0.97 $1.17
Weighted Average Basic Share $136M $135.6M $134.1M $133.1M $132.1M
Weighted Average Diluted Share $139.1M $138M $136.6M $135M $133.3M
 
EBITDA $224M $216M $244.1M $256.8M $295.1M
EBIT $181.8M $170.2M $192M $199.4M $229.4M
 
Revenue (Reported) $3.7B $4.3B $4.8B $4.9B $5.1B
Operating Income (Reported) $191M $173.2M $202.7M $205.4M $241.9M
Operating Income (Adjusted) $181.8M $170.2M $192M $199.4M $229.4M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $15B $16.3B $18.7B $19.5B $20.6B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $12.1B $13.2B $15.4B $16B $16.8B
Gross Profit $2.9B $3B $3.3B $3.6B $3.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $2.3B $2.4B $2.6B $2.8B $2.9B
Other Inc / (Exp) -$20.6M -$11.7M -$38.1M -$18M -$25.3M
Operating Expenses $2.3B $2.4B $2.6B $2.8B $2.9B
Operating Income $589.1M $614.8M $733.5M $794.1M $831.9M
 
Net Interest Expenses $83.5M $61.7M $36M $62.2M $53.7M
EBT. Incl. Unusual Items $485.1M $541.4M $659.3M $713.9M $753M
Earnings of Discontinued Ops. -$565K -$108K -$1.5M $470K --
Income Tax Expense $117.6M $126.3M $166.8M $206.8M $195.3M
Net Income to Company $366.9M $415M $491M $507.7M $557.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $366.9M $415M $491M $507.7M $557.6M
 
Basic EPS (Cont. Ops) $2.68 $3.06 $3.64 $3.81 $4.21
Diluted EPS (Cont. Ops) $2.63 $3.00 $3.58 $3.74 $4.07
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $730.4M $781.3M $887.3M $992.5M $1.1B
EBIT $566M $602.5M $693.1M $774.4M $805.7M
 
Revenue (Reported) $15B $16.3B $18.7B $19.5B $20.6B
Operating Income (Reported) $589.1M $614.8M $733.5M $794.1M $831.9M
Operating Income (Adjusted) $566M $602.5M $693.1M $774.4M $805.7M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Revenue $11.5B $12.3B $14.4B $14.6B $15.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.2B $10B $11.9B $11.9B $12.4B
Gross Profit $2.2B $2.3B $2.5B $2.7B $2.8B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.7B $1.8B $2B $2.1B $2.2B
Other Inc / (Exp) -$14.4M -$5.3M -$21.5M -$11.5M -$16M
Operating Expenses $1.7B $1.8B $2B $2.1B $2.2B
Operating Income $502.9M $465.5M $566.7M $597.9M $609.8M
 
Net Interest Expenses $59.3M $47.6M $31.2M $49M $39.3M
EBT. Incl. Unusual Items $429.2M $412.6M $514M $537.4M $554.5M
Earnings of Discontinued Ops. -$145K -$101K -$1.5M $89K --
Income Tax Expense $103.9M $93.4M $129.2M $159.7M $142.8M
Net Income to Company $325.1M $319.1M $383.4M $377.9M $411.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $325.1M $319.1M $383.4M $377.9M $411.8M
 
Basic EPS (Cont. Ops) $2.37 $2.35 $2.86 $2.84 $3.11
Diluted EPS (Cont. Ops) $2.33 $2.31 $2.80 $2.79 $2.99
Weighted Average Basic Share $408.8M $406.8M $402.7M $399.7M $396.9M
Weighted Average Diluted Share $417M $414.9M $409.9M $406M $401.3M
 
EBITDA $610.9M $595.9M $694.5M $752.8M $788.1M
EBIT $486.6M $460.2M $545.2M $586.4M $593.8M
 
Revenue (Reported) $11.5B $12.3B $14.4B $14.6B $15.2B
Operating Income (Reported) $502.9M $465.5M $566.7M $597.9M $609.8M
Operating Income (Adjusted) $486.6M $460.2M $545.2M $586.4M $593.8M
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Cash and Equivalents $30.2M $43.5M $45.4M $33.9M $36M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $206.4M $172.7M $174M $239.7M $234.8M
Inventory $1.1B $1.2B $1.2B $1.4B $1.5B
Prepaid Expenses -- -- -- -- --
Other Current Assets $42M $48.6M $54.7M $51M $68.4M
Total Current Assets $1.4B $1.5B $1.5B $1.7B $1.8B
 
Property Plant And Equipment $2.8B $2.9B $3.1B $3.5B $3.7B
Long-Term Investments -- -- -- -- --
Goodwill $924.1M $924.1M $924.1M $1B $1B
Other Intangibles $147M $135.1M $124.6M $115.5M $107.6M
Other Long-Term Assets $18.4M $19.4M $23.2M $30.9M $43.8M
Total Assets $5.3B $5.4B $5.7B $6.3B $6.7B
 
Accounts Payable $786.4M $988.1M $1.1B $1.2B $1.2B
Accrued Expenses $176.4M $208.9M $244.5M $185.1M $194.2M
Current Portion Of Long-Term Debt $343.4M $260M -- $405M $319M
Current Portion Of Capital Lease Obligations $123.8M $131.5M $141.5M $177.2M $153.6M
Other Current Liabilities $27.9M $33.7M $37.9M $55.8M $70.9M
Total Current Liabilities $1.8B $2B $2B $2.5B $2.5B
 
Long-Term Debt $1.3B $846.2M $748.6M $447.9M $398.4M
Capital Leases -- -- -- -- --
Total Liabilities $5.3B $5.1B $5B $5.3B $5.2B
 
Common Stock $1.4M $1.4M $1.5M $1.5M $1.5M
Other Common Equity Adj -$26.6M -$20.5M $1.3M $1.6M $501K
Common Equity -$54.3M $319.3M $648.1M $1B $1.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$54.3M $319.3M $648.1M $1B $1.5B
 
Total Liabilities and Equity $5.3B $5.4B $5.7B $6.3B $6.7B
Cash and Short Terms $30.2M $43.5M $45.4M $33.9M $36M
Total Debt $1.7B $1.1B $748.6M $852.9M $717.4M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Cash and Equivalents $46.1M $84.7M $34.6M $33.6M $33.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $188.4M $200.3M $252M $224.5M $266.7M
Inventory $1.3B $1.3B $1.5B $1.7B $1.7B
Prepaid Expenses -- -- -- -- --
Other Current Assets $97.1M $58.6M $72.3M $80.6M $76.5M
Total Current Assets $1.6B $1.6B $1.9B $2B $2.1B
 
Property Plant And Equipment $2.8B $3B $3.5B $3.7B $3.9B
Long-Term Investments -- -- -- -- --
Goodwill $924.1M $924.1M $1B $1B $1B
Other Intangibles $138.1M $127.3M $117.8M $109.6M $102.7M
Other Long-Term Assets $20.1M $22.2M $25M $40.3M $55.6M
Total Assets $5.5B $5.7B $6.5B $6.8B $7.2B
 
Accounts Payable $1.2B $1.2B $1.4B $1.3B $1.4B
Accrued Expenses $643.3M $731.3M $764.6M $805.6M $913.3M
Current Portion Of Long-Term Debt $260M -- $295M $434M $245M
Current Portion Of Capital Lease Obligations $131M $137M $176.7M $180.5M $163.3M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.2B $2.1B $2.6B $2.7B $2.7B
 
Long-Term Debt $845.7M $748.1M $600.1M $398.4M $398.7M
Capital Leases -- -- -- -- --
Total Liabilities $5.3B $5.1B $5.5B $5.5B $5.5B
 
Common Stock $1.4M $1.5M $1.5M $1.5M $1.5M
Other Common Equity Adj -$26.1M -$2.2M $2M $1M $501K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $217.4M $567.7M $942.9M $1.4B $1.8B
 
Total Liabilities and Equity $5.5B $5.7B $6.5B $6.8B $7.2B
Cash and Short Terms $46.1M $84.7M $34.6M $33.6M $33.9M
Total Debt $1.1B $748.1M $895.1M $832.4M $643.7M
Period Ending 2020-01-31 2021-01-31 2022-01-31 2023-01-31 2024-01-31
Net Income to Stockholders $187.2M $421M $426.7M $513.2M $523.7M
Depreciation & Amoritzation $157M $167.5M $180.5M $200.9M $227.7M
Stock-Based Compensation $18.8M $32.2M $53.8M $42.6M $39M
Change in Accounts Receivable -$12.1M $33.6M -$1.2M -$61M $10.8M
Change in Inventories -$29.2M -$124.2M -$37.2M -$47.5M -$76.3M
Cash From Operations $355.1M $868.5M $831.7M $788.2M $718.9M
 
Capital Expenditures $196.9M $218.3M $323.6M $397.8M $467.1M
Cash Acquisitions -- -- -- -$376.5M --
Cash From Investing -$175.3M -$192.4M -$304.5M -$747.1M -$454.8M
 
Dividends Paid (Ex Special Dividend) -$25K -$25K -$25K -$25K -$25K
Special Dividend Paid
Long-Term Debt Issued $1.4B $1B $7.7M $1.5B $1.1B
Long-Term Debt Repaid -$1.5B -$1.6B -$360M -$1.4B -$1.2B
Repurchase of Common Stock -$67.3M -$106.2M -$194.3M -$172.3M -$155.2M
Other Financing Activities -$21K -$984K -$1.1M -$10.9M -$6.3M
Cash From Financing -$176.8M -$662.8M -$525.2M -$52.6M -$262M
 
Beginning Cash (CF) $27.1M $30.2M $43.5M $45.4M $33.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.1M $13.3M $1.9M -$11.5M $2.1M
Ending Cash (CF) $30.2M $43.5M $45.4M $33.9M $36M
 
Levered Free Cash Flow $158.2M $650.2M $508.1M $390.4M $251.8M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $122.8M $126.5M $129.9M $130.5M $155.7M
Depreciation & Amoritzation $42.2M $45.8M $52.2M $57.4M $65.7M
Stock-Based Compensation $8.7M $7.8M $9.5M $9.4M $10.7M
Change in Accounts Receivable -$17.8M -$31.2M -$43.6M -$24.6M -$21M
Change in Inventories -$259M -$222.1M -$127.8M -$121.3M -$173.8M
Cash From Operations $68.3M $173.9M $169.8M $175M $206.8M
 
Capital Expenditures $69.8M $74.7M $102.8M $133.7M $187.9M
Cash Acquisitions -- -- -$376.5M -- --
Cash From Investing -$48M -$74.7M -$94.4M -$127.4M -$187.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $260M -- $208.9M $559.7M $247.9M
Long-Term Debt Repaid -$360M -- -$360M -$584M -$211M
Repurchase of Common Stock -$50.1M -$70.2M -$52.9M -$14.5M -$58.1M
Other Financing Activities -$257K -$281K -$2M -$2.2M -$1.8M
Cash From Financing -$143M -$56.9M -$204.5M -$40.3M -$23M
 
Beginning Cash (CF) $168.8M $42.4M $163.7M $26.2M $38.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$122.7M $42.3M -$129M $7.3M -$4.2M
Ending Cash (CF) $46.1M $84.7M $34.6M $33.6M $33.9M
 
Levered Free Cash Flow -$1.6M $99.2M $67M $41.3M $18.8M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $366.9M $415M $491M $507.7M $557.6M
Depreciation & Amoritzation $164.4M $178.8M $194.1M $218.1M $255.5M
Stock-Based Compensation $28.1M $51.3M $39.4M $43.7M $39.7M
Change in Accounts Receivable -$2.4M -$11.9M -$46.8M $27.4M -$45.5M
Change in Inventories $6.8M $8.7M -$160.6M -$157.5M -$58.2M
Cash From Operations $935.6M $799.7M $711.3M $619.8M $903.3M
 
Capital Expenditures $205.3M $288M $395.4M $451.4M $546.7M
Cash Acquisitions -- -- -$376.5M -- --
Cash From Investing -$157.8M -$269M -$760.8M -$423M -$546.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.3B $6.4M $1.1B $1.2B $812.9M
Long-Term Debt Repaid -$2B -$360M -$965M -$1.3B -$972M
Repurchase of Common Stock -$94.7M -$161M -$172.3M -$146.6M -$211.4M
Other Financing Activities -$291K -$1.1M -$7.6M -$7.4M -$7.9M
Cash From Financing -$761.7M -$492.2M -$554K -$198M -$356.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.1M $38.6M -$50M -$1.1M $322K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $730.3M $511.7M $315.9M $168.4M $356.6M
Period Ending 2020-10-31 2021-10-31 2022-10-31 2023-10-31 2024-10-31
Net Income to Stockholders $325.1M $319.1M $383.4M $377.9M $411.8M
Depreciation & Amoritzation $124.3M $135.7M $149.3M $166.4M $194.2M
Stock-Based Compensation $23.2M $42.4M $28M $29M $29.6M
Change in Accounts Receivable $17.9M -$27.6M -$73.2M $15.2M -$41M
Change in Inventories -$182.8M -$50M -$173.4M -$283.3M -$265.2M
Cash From Operations $802M $733.2M $612.9M $444.5M $629M
 
Capital Expenditures $152.8M $222.5M $294.3M $348M $427.6M
Cash Acquisitions -- -- -$376.5M -- --
Cash From Investing -$126.9M -$203.4M -$659.7M -$335.6M -$427.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $996M $1.3M $1.1B $880.7M $619.9M
Long-Term Debt Repaid -$1.6B -$360M -$965M -$890M -$679M
Repurchase of Common Stock -$94.7M -$149.4M -$127.5M -$101.8M -$158M
Other Financing Activities -$723K -$824K -$7.3M -$3.8M -$5.3M
Cash From Financing -$659.2M -$488.6M $36.1M -$109.3M -$203.6M
 
Beginning Cash (CF) $331.9M $148.9M $247.1M $83.5M $109.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.9M $41.2M -$10.8M -$364K -$2.2M
Ending Cash (CF) $347.8M $190.1M $236.3M $83.1M $107M
 
Levered Free Cash Flow $649.2M $510.7M $318.5M $96.6M $201.4M

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

GET BETTER TRADE IDEAS

Popular

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

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

Where Will Cisco Systems Stock Be in 10 Years?
Where Will Cisco Systems Stock Be in 10 Years?

Cisco Systems, Inc. (NASDAQ:CSCO) has enjoyed its position as a…

Disney vs Estée Lauder Stock, Which Is Best?
Disney vs Estée Lauder Stock, Which Is Best?

Inflation has eaten away at a lot of the money…

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 9

IonQ [IONQ] is down 38.82% over the past day.

Sell
40
QMCO alert for Jan 9

Quantum [QMCO] is down 30.08% over the past day.

Sell
47
MATW alert for Jan 9

Matthews International [MATW] is up 14.21% over the past day.

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

Show me the best stock