Financhill
Sell
44

SAH Quote, Financials, Valuation and Earnings

Last price:
$56.18
Seasonality move :
34.73%
Day range:
$52.00 - $57.35
52-week range:
$47.82 - $76.78
Dividend yield:
2.32%
P/E ratio:
9.09x
P/S ratio:
0.14x
P/B ratio:
1.78x
Volume:
398.4K
Avg. volume:
262K
1-year change:
5.76%
Market cap:
$1.9B
Revenue:
$14.2B
EPS (TTM):
$6.18
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.8B $12.4B $14B $14.4B $14.2B
Revenue Growth (YoY) -6.57% 26.92% 12.95% 2.65% -1.03%
 
Cost of Revenues $8.3B $10.5B $11.7B $12.1B $12B
Gross Profit $1.4B $1.9B $2.3B $2.2B $2.2B
Gross Profit Margin 14.58% 15.44% 16.55% 15.63% 15.42%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1B $1.3B $1.6B $1.6B $1.6B
Other Inc / (Exp) -$269.6M -$17.1M -$320.2M -$80.2M -$5M
Operating Expenses $1.1B $1.4B $1.7B $1.7B $1.7B
Operating Income $303.9M $538.5M $634.4M $502.9M $465.4M
 
Net Interest Expenses $69.1M $63.2M $124.2M $180.8M $204.3M
EBT. Incl. Unusual Items -$34.8M $458.2M $190M $241.9M $256.1M
Earnings of Discontinued Ops. -$700K -- -- -- --
Income Tax Expense $15.9M $109.3M $101.5M $63.7M $40.1M
Net Income to Company -$51.4M $348.9M $88.5M $178.2M $216M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$51.4M $348.9M $88.5M $178.2M $216M
 
Basic EPS (Cont. Ops) -$1.21 $8.43 $2.29 $5.09 $6.34
Diluted EPS (Cont. Ops) -$1.21 $8.06 $2.23 $4.97 $6.18
Weighted Average Basic Share $42.5M $41.4M $38.7M $35M $34.1M
Weighted Average Diluted Share $42.5M $43.3M $39.7M $35.9M $35M
 
EBITDA $122.4M $619.2M $441.7M $558.6M $605.1M
EBIT $31.4M $518.1M $314.2M $416.3M $454.7M
 
Revenue (Reported) $9.8B $12.4B $14B $14.4B $14.2B
Operating Income (Reported) $303.9M $538.5M $634.4M $502.9M $465.4M
Operating Income (Adjusted) $31.4M $518.1M $314.2M $416.3M $454.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.8B $3.2B $3.6B $3.6B $3.9B
Revenue Growth (YoY) 1.83% 13.79% 12.75% -0.16% 8.68%
 
Cost of Revenues $2.4B $2.7B $3B $3B $3.3B
Gross Profit $389.1M $530.6M $576.1M $541.1M $573.9M
Gross Profit Margin 13.9% 16.66% 16.05% 15.09% 14.73%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $259M $343.4M $366.3M $386.3M $399.6M
Other Inc / (Exp) -$1.6M -$16M -$319.6M -$17M -$1.8M
Operating Expenses $282.1M $370.8M $399.8M $422.9M $438.9M
Operating Income $106.9M $159.8M $176.3M $118.2M $135M
 
Net Interest Expenses $15M $21.4M $39.2M $46.6M $51.1M
EBT. Incl. Unusual Items $90.3M $122.4M -$182.5M $54.6M $82.1M
Earnings of Discontinued Ops. -$123K -- -- -- --
Income Tax Expense $32.9M $25.9M $8.4M $15.9M $23.5M
Net Income to Company $57.3M $96.3M -$190.9M $38.7M $58.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $57.3M $96.3M -$190.9M $38.7M $58.6M
 
Basic EPS (Cont. Ops) $1.37 $2.35 -$5.22 $1.14 $1.72
Diluted EPS (Cont. Ops) $1.30 $2.25 -$5.22 $1.11 $1.67
Weighted Average Basic Share $41.9M $40.8M $36.6M $33.8M $34.4M
Weighted Average Diluted Share $41.9M $43M $37.3M $35M $35.6M
 
EBITDA $127.3M $170.2M -$106M $136.3M $171M
EBIT $104.2M $142.8M -$139.5M $99.7M $131.7M
 
Revenue (Reported) $2.8B $3.2B $3.6B $3.6B $3.9B
Operating Income (Reported) $106.9M $159.8M $176.3M $118.2M $135M
Operating Income (Adjusted) $104.2M $142.8M -$139.5M $99.7M $131.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $9.8B $12.4B $14B $14.4B $14.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $8.3B $10.5B $11.7B $12.1B $12B
Gross Profit $1.4B $1.9B $2.3B $2.2B $2.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1B $1.3B $1.6B $1.6B $1.6B
Other Inc / (Exp) -$270M -$17.2M -$320.5M -$79.8M -$4.8M
Operating Expenses $1.1B $1.4B $1.7B $1.7B $1.7B
Operating Income $303.9M $538.5M $634.4M $502.9M $465.4M
 
Net Interest Expenses $68.7M $63.1M $124.2M $181.4M $204.5M
EBT. Incl. Unusual Items -$34.8M $458.2M $190M $241.9M $256.1M
Earnings of Discontinued Ops. -$700K $100K -- -- --
Income Tax Expense $15.9M $109.3M $101.5M $63.7M $40.1M
Net Income to Company -$51.4M $348.9M $88.5M $178.2M $216M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$51.4M $348.8M $88.5M $178.2M $216M
 
Basic EPS (Cont. Ops) -$1.18 $8.43 $1.87 $5.09 $6.35
Diluted EPS (Cont. Ops) -$1.33 $8.08 $1.68 $4.97 $6.18
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $122M $619M $441.7M $559.2M $605.3M
EBIT $31M $518M $314.3M $417M $454.8M
 
Revenue (Reported) $9.8B $12.4B $14B $14.4B $14.2B
Operating Income (Reported) $303.9M $538.5M $634.4M $502.9M $465.4M
Operating Income (Adjusted) $31M $518M $314.3M $417M $454.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $12.4B $14B $14.4B $14.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $10.5B $11.7B $12.1B $12B --
Gross Profit $1.9B $2.3B $2.2B $2.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $1.3B $1.6B $1.6B $1.6B --
Other Inc / (Exp) -$17.2M -$320.5M -$79.8M -$4.8M --
Operating Expenses $1.4B $1.7B $1.7B $1.7B --
Operating Income $538.5M $634.4M $502.9M $465.4M --
 
Net Interest Expenses $63.1M $124.2M $181.4M $204.5M --
EBT. Incl. Unusual Items $458.2M $190M $241.9M $256.1M --
Earnings of Discontinued Ops. $100K -- -- -- --
Income Tax Expense $109.3M $101.5M $63.7M $40.1M --
Net Income to Company $348.9M $88.5M $178.2M $216M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $348.8M $88.5M $178.2M $216M --
 
Basic EPS (Cont. Ops) $8.43 $1.87 $5.09 $6.35 --
Diluted EPS (Cont. Ops) $8.08 $1.68 $4.97 $6.18 --
Weighted Average Basic Share $165.5M $154.8M $139.9M $136.4M --
Weighted Average Diluted Share $173.2M $158.8M $143.5M $140.3M --
 
EBITDA $619M $441.7M $559.2M $605.3M --
EBIT $518M $314.3M $417M $454.8M --
 
Revenue (Reported) $12.4B $14B $14.4B $14.2B --
Operating Income (Reported) $538.5M $634.4M $502.9M $465.4M --
Operating Income (Adjusted) $518M $314.3M $417M $454.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $170.3M $299.4M $229.2M $28.9M $44M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $371.7M $401.1M $462.4M $528.1M --
Inventory $1.2B $1.3B $1.2B $1.6B $2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $83.6M $120.2M $297.9M $385.1M $387.9M
Total Current Assets $1.9B $2.1B $2.2B $2.5B $2.9B
 
Property Plant And Equipment $1.5B $1.9B $2B $2.1B $2.1B
Long-Term Investments -- -- -- -- --
Goodwill $214M $416.4M $231M $253.8M $358.5M
Other Intangibles $64.3M $480.2M $396.7M $417.4M $430.3M
Other Long-Term Assets $74.2M $62.5M $97.8M $112.8M $73M
Total Assets $3.7B $5B $5B $5.4B $5.9B
 
Accounts Payable $105.1M $133.3M $138.4M $149.8M $172M
Accrued Expenses $288.1M $350.5M $352.4M $370.2M $412.8M
Current Portion Of Long-Term Debt $68.2M $50.6M $79.5M $60.1M $76.1M
Current Portion Of Capital Lease Obligations $45.8M $88.9M $47.5M $40.1M $37.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.8B $1.9B $1.8B $2.3B $2.6B
 
Long-Term Debt $651.8M $1.5B $1.7B $1.6B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $2.9B $3.9B $4.1B $4.5B $4.8B
 
Common Stock $800K $800K $800K $800K $800K
Other Common Equity Adj -$3.6M -$1.3M $1.6M $1.6M $3.8M
Common Equity $814.8M $1.1B $895.2M $891.9M $1.1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $814.8M $1.1B $895.2M $891.9M $1.1B
 
Total Liabilities and Equity $3.7B $5B $5B $5.4B $5.9B
Cash and Short Terms $170.3M $299.4M $229.2M $28.9M $44M
Total Debt $2B $2.8B $3B $3.3B $3.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $170.3M $299.4M $229.2M $28.9M $44M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $371.7M $401.1M $462.4M -- --
Inventory $1.2B $1.3B $1.2B $1.6B $2B
Prepaid Expenses -- -- -- -- --
Other Current Assets $83.6M $120.2M $297.9M $385.1M $387.9M
Total Current Assets $1.9B $2.1B $2.2B $2.5B $2.9B
 
Property Plant And Equipment $1.5B $1.9B $2B $2.1B $2.1B
Long-Term Investments -- -- -- -- --
Goodwill $214M $416.4M $231M $253.8M $358.5M
Other Intangibles $64.3M $480.2M $396.7M $417.4M $430.3M
Other Long-Term Assets $74.2M $62.5M $97.8M $112.8M $73M
Total Assets $3.7B $5B $5B $5.4B $5.9B
 
Accounts Payable $105.1M $133.3M $138.4M $149.8M $172M
Accrued Expenses $288.1M $350.5M $352.4M $370.2M $412.8M
Current Portion Of Long-Term Debt $68.2M $50.6M $79.5M $60.1M $76.1M
Current Portion Of Capital Lease Obligations $45.8M $88.9M $47.5M $40.1M $37.5M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $1.8B $1.9B $1.8B $2.3B $2.6B
 
Long-Term Debt $651.8M $1.5B $1.7B $1.6B $1.5B
Capital Leases -- -- -- -- --
Total Liabilities $2.9B $3.9B $4.1B $4.5B $4.8B
 
Common Stock $800K $800K $800K $800K $800K
Other Common Equity Adj -$3.6M -$1.3M $1.6M $1.6M $3.8M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $814.8M $1.1B $895.2M $891.9M $1.1B
 
Total Liabilities and Equity $3.7B $5B $5B $5.4B $5.9B
Cash and Short Terms $170.3M $299.4M $229.2M $28.9M $44M
Total Debt $2B $2.8B $3B $3.3B $3.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$51.4M $348.9M $88.5M $178.2M $216M
Depreciation & Amoritzation $87.6M $93.8M $113.9M $124.2M $130.4M
Stock-Based Compensation $11.7M $15M $20.5M $23.3M $23.5M
Change in Accounts Receivable $64.8M $500K -$50.4M -$57M $42.6M
Change in Inventories $278.1M $252.4M $81.4M -$375.2M -$358.3M
Cash From Operations $281.1M $306.3M $406.1M -$15.7M $109.2M
 
Capital Expenditures $127.2M $298.2M $227.1M $203.6M $187.3M
Cash Acquisitions -$10.1M -$1B -$102.3M -$22.9M -$46.6M
Cash From Investing -$100.2M -$1.3B -$299.7M -$218.7M -$178.3M
 
Dividends Paid (Ex Special Dividend) -$17.1M -$18.3M -$34.5M -$40M -$40.8M
Special Dividend Paid
Long-Term Debt Issued $518.8M $1.6B $327M $61.4M $155.5M
Long-Term Debt Repaid -$527.7M -$363.8M -$141.9M -$155.6M -$251.6M
Repurchase of Common Stock -$71.7M -$93.3M -$261.9M -$177.6M -$34.4M
Other Financing Activities -$2.7M -$23.1M -$8.1M -$1.7M -$8.2M
Cash From Financing -$39.7M $1.1B -$176.6M $34.1M $84.3M
 
Beginning Cash (CF) $29.1M $170.3M $299.4M $229.2M $28.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $141.2M $129.1M -$70.2M -$200.3M $15.1M
Ending Cash (CF) $170.3M $299.4M $229.2M $28.9M $44M
 
Levered Free Cash Flow $153.9M $8.1M $179M -$219.3M -$78.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $57.3M $96.3M -$190.9M $38.7M $58.6M
Depreciation & Amoritzation $22.1M $24.7M $29.7M $32.2M $34.2M
Stock-Based Compensation $3.1M $3.8M $3.6M $6M $5.5M
Change in Accounts Receivable -$80.5M -$92.7M -$93.9M -$106.2M -$58M
Change in Inventories -$96.6M -$167.4M -$19.7M -$144.5M -$11M
Cash From Operations $8.1M $39.9M -$239.3M -$119.9M $87.7M
 
Capital Expenditures $35.1M $116.7M $29.5M $50M $41.4M
Cash Acquisitions -$18.9M -$950.1M -$8.1M -- -$54.8M
Cash From Investing -$38.4M -$1.1B -$23.6M -$47.3M -$91.3M
 
Dividends Paid (Ex Special Dividend) -$4.2M -$5M -$9.3M -$9.8M -$10.2M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $4.7M $1.6B -- $61.4M --
Long-Term Debt Repaid -$20.4M -$312.8M -$93.4M -$72.4M -$109.3M
Repurchase of Common Stock -$14.6M -$26.3M -$16.7M -$100K -$7.3M
Other Financing Activities -$585K -$18.3M -$7.6M -$100K -$2.5M
Cash From Financing $74.9M $1.1B $353.1M $161.5M $30.1M
 
Beginning Cash (CF) $125.7M $220.1M $139M $34.6M $17.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $44.6M $79.3M $90.2M -$5.7M $26.4M
Ending Cash (CF) $170.3M $299.4M $229.2M $28.9M $44M
 
Levered Free Cash Flow -$27M -$76.8M -$268.8M -$169.9M $46.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$51.4M $348.9M $88.5M $178.2M $216M
Depreciation & Amoritzation $87.6M $93.8M $113.9M $124.2M $130.4M
Stock-Based Compensation $11.7M $15M $20.5M $23.3M $23.5M
Change in Accounts Receivable $64.8M $500K -$50.4M -$57M $42.6M
Change in Inventories $278.1M $252.4M $81.4M -$375.2M -$358.3M
Cash From Operations $281.1M $306.3M $406.1M -$15.7M $109.2M
 
Capital Expenditures $127.2M $298.2M $227.1M $203.6M $187.3M
Cash Acquisitions -$10.1M -$1B -$102.3M -$22.9M -$46.6M
Cash From Investing -$100.2M -$1.3B -$299.7M -$218.7M -$178.3M
 
Dividends Paid (Ex Special Dividend) -$17.1M -$18.3M -$34.5M -$40M -$40.8M
Special Dividend Paid
Long-Term Debt Issued $518.8M $1.6B -- $61.4M $155.5M
Long-Term Debt Repaid -$527.7M -$363.8M -$141.9M -$155.6M -$251.6M
Repurchase of Common Stock -$71.7M -$93.3M -$261.9M -$177.6M -$34.4M
Other Financing Activities -$2.7M -- -$8.1M -$1.7M -$8.2M
Cash From Financing -$39.7M $1.1B -$176.6M $34.1M $84.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $141.2M $129.1M -$70.2M -$200.3M $15.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $153.9M $8.1M $179M -$219.3M -$78.1M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $348.9M $88.5M $178.2M $216M --
Depreciation & Amoritzation $93.8M $113.9M $124.2M $130.4M --
Stock-Based Compensation $15M $20.5M $23.3M $23.5M --
Change in Accounts Receivable $500K -$50.4M -$57M $42.6M --
Change in Inventories $252.4M $81.4M -$375.2M -$358.3M --
Cash From Operations $306.3M $406.1M -$15.7M $109.2M --
 
Capital Expenditures $298.2M $227.1M $203.6M $187.3M --
Cash Acquisitions -$1B -$102.3M -$22.9M -$46.6M --
Cash From Investing -$1.3B -$299.7M -$218.7M -$178.3M --
 
Dividends Paid (Ex Special Dividend) -$18.3M -$34.5M -$40M -$40.8M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $1.6B -- $61.4M $155.5M --
Long-Term Debt Repaid -$363.8M -$141.9M -$155.6M -$251.6M --
Repurchase of Common Stock -$93.3M -$261.9M -$177.6M -$34.4M --
Other Financing Activities -$23.1M -$8.1M -$1.7M -$8.2M --
Cash From Financing $1.1B -$176.6M $34.1M $84.3M --
 
Beginning Cash (CF) $707.2M $1.1B $543.7M $128.8M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $129.1M -$70.2M -$200.3M $15.1M --
Ending Cash (CF) $836.3M $1.1B $343.4M $143.9M --
 
Levered Free Cash Flow $8.1M $179M -$219.3M -$78.1M --

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

GET BETTER TRADE IDEAS

Popular

What Do I Need to Know About Alcoa Stock?
What Do I Need to Know About Alcoa Stock?

Alcoa (AA) is a global leader in aluminum production. Based…

Is ROOT Stock the Next Big Thing?
Is ROOT Stock the Next Big Thing?

Root Holdings (NASDAQ:ROOT) is the parent company of Root Insurance,…

Is Okta a Good Stock to Buy?
Is Okta a Good Stock to Buy?

Okta (NASDAQ:OKTA) is used by some of the largest firms…

Stock Ideas

Sell
37
Is AAPL Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 31x

Sell
37
Is MSFT Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 30x

Sell
31
Is NVDA Stock a Buy?

Market Cap: $2.3T
P/E Ratio: 32x

Alerts

Sell
45
RGC alert for Apr 5

Regencell Bioscience Holdings [RGC] is up 32.59% over the past day.

Sell
25
GDXU alert for Apr 5

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is down 27.33% over the past day.

Buy
76
SOXS alert for Apr 5

Direxion Daily Semiconductor Bear 3X Shares [SOXS] is up 23.96% over the past day.

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

Show me the best stock